SECURITY LIFE SEPARATE ACCOUNT L1
485BPOS, 1999-04-23
Previous: GREAT AMERICAN RESERVE VARIABLE ANNUITY ACCOUNT E, 485BPOS, 1999-04-23
Next: SECURITY LIFE SEPARATE ACCOUNT L1, 485BPOS, 1999-04-23



     As filed with the Securities and Exchange Commission on April 23, 1999

                                                     Registration No. 33-88148

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                -----------------
                                    FORM S-6
                FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933
                     OF SECURITIES OF UNIT INVESTMENT TRUSTS
                            REGISTERED ON FORM N-8B-2


                         Post-Effective Amendment No. 6
                                -----------------
                        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)


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


It is proposed that this filing will become effective:

                  on April 15, 1999 pursuant to paragraph (a) of Rule 485
            ---
                  60 days after filing pursuant to paragraph (a) of Rule 485
            ---
             X    on May 1, 1999 pursuant to paragraph (b) of Rule 485
            ---
                  immediately upon filing pursuant to paragraph (b) of Rule 485
            ---
                  this post-effective amendment designates a new effective date
                  for a previously filed post-effective amendment
            ---

Title of securities being registered: Variable life insurance policies.


<PAGE>




              SECURITY LIFE SEPARATE ACCOUNT L1 (File No. 33-88148)
                              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 Divisions;
                              Charges, Deductions and Refunds;
                              Surrender; Partial Withdrawals; The Guaranteed
                              Interest Division; Transfers of Account Value;
                              Right to Exchange Policy; Lapse; Reinstatement;
                              Premiums

10(f)                         Voting Privileges; Right to Change Operations

10(g), (h)                    Right to Change Operations

10(i)                         Tax Considerations; Detailed Information about the
                              Strategic Advantage Universal Life Policy;
                              General Policy Provisions; The Guaranteed
                              Interest Division

11, 12                        Security Life Separate Account L1

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

                                       ii

<PAGE>




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


14, 15                        Policy Summary; Free Look Period or Right to 
                              Examine Policy Period; General Policy Provisions;
                              Applying for a Policy

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

17                            Premium Payments Affect Your Coverage; Surrender;
                              Partial Withdrawals

18                            Policy Summary; Tax Considerations; Detailed
                              Information about the Strategic Advantage
                              Universal Life Policy; Security Life Separate
                              Account L1; Persistency Refund

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

20                            See 10(g) & 10(a)

21                            Policy Loans

22                            Policy Summary; Premiums; Grace Period; Security
                              Life Separate Account L1; Detailed Information
                              about the Strategic Advantage 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 Divisions; How We Calculate Accumulation
                              Unit Values for Each Division

45                            Inapplicable

46                            Partial Withdrawals; Detailed Information about
                              the Strategic Advantage Universal Life
                              Policy

47, 48, 49, 50                Inapplicable

51                            Detailed Information about the Strategic Advantage
                              Universal Life Policy

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

53(a)                         Tax Considerations

53(b), 54, 55                 Inapplicable

56, 57, 58                    Inapplicable

59                            Financial Statements

                                            iv


<PAGE>


                                   Prospectus

                   STRATEGIC ADVANTAGE 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, deductions, and refunds beginning on page
47 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 guaranteed not to lapse during the first three policy years if
              you meet certain requirements; and
       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 divisions and the
              guaranteed interest division, based on your instructions;
       o      are invested in shares of the underlying investment portfolios
              under each variable division; and
       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 divisions, the
              guaranteed interest division and the loan division;
       o      has no guaranteed minimum cash value under the variable
              divisions.  The value varies with the value of the matching
              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 still 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 you have taken
                          for policies delivered on or before December 31, 1997;
                          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.

                         DATE OF PROSPECTUS MAY 1, 1999

Form V-56-99

<PAGE>



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


THROUGH ITS:      Security Life Separate Account L1


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



- --------------------------------------------------------------------------------
Strategic Advantage                    2

<PAGE>



TABLE OF CONTENTS


POLICY SUMMARY.................................................................8
         Your Policy...........................................................8
         Free Look Period or Right to Examine Policy Period....................8
         Your Policy Premiums..................................................8
                  Allocation of Net Premiums...................................8
         Variable Divisions....................................................9
         Policy Values.........................................................9
                  Your Account Value in the Variable Divisions.................9
         Transfers of Account Value...........................................10
         Special Policy Features..............................................10
                  Additional Benefits.........................................10
                  Dollar Cost Averaging.......................................10
                  Automatic Rebalancing.......................................10
                  Loans.......................................................10
                  Partial Withdrawals.........................................10
                  Persistency Refund..........................................10
                  Refund of Sales Charges.....................................10
         Policy Modification, Termination and Continuation Features...........10
                  Right to Exchange Policy....................................10
                  Surrender...................................................10
                  Lapse.......................................................11
                  Reinstatement...............................................11
                  Policy Maturity.............................................11
         Death Benefits.......................................................11
         Charges and Deductions...............................................11
                  Deductions from Premium.....................................11
                  Deductions from the Variable Divisions......................12
                  Monthly Deductions from Your Account Value..................12
                  Policy Transaction Fees.....................................12
         Tax Considerations...................................................12

INFORMATION ABOUT SECURITY LIFE, THE VARIABLE ACCOUNT, THE INVESTMENT OPTIONS
         AND THE GUARANTEED INTEREST DIVISION.................................13
         Security Life of Denver Insurance Company............................13
         Year 2000 Preparedness...............................................13
         Security Life Separate Account L1....................................14
                  Variable Account Structure..................................14
                  Order of Variable Account Liabilities.......................14
                  Variable Divisions..........................................14
                  Investment Portfolios.......................................14
         Objectives of the Investment Portfolios..............................15
         The Guaranteed Interest Division.....................................19
         Maximum Number of Investment Divisions...............................19

DETAILED INFORMATION ABOUT THE STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE
         POLICY...............................................................20
         Applying for a Policy................................................20
                  Policy Issuance.............................................20
                  Definition of Life Insurance Choice.........................20
         Temporary Insurance..................................................20
         Premiums ............................................................21
                  Scheduled Premiums..........................................21

- --------------------------------------------------------------------------------
Strategic Advantage                    3

<PAGE>



                  Unscheduled Premium Payments................................21
                  Minimum Annual Premium......................................21
                  Special Continuation Period.................................22
                  Allocation of Net Premiums..................................22
         Premium Payments Affect Your Coverage................................22
                  Modified Endowment Contracts................................23
         Death Benefits.......................................................23
                  Base Death Benefit..........................................25
                  Death Benefit Options.......................................25
                  Changes in Death Benefit Options............................26
                  Changes in Death Benefit Amounts............................27
                  Guaranteed Minimum Death Benefit............................27
                  Requirements to Maintain the Guarantee Period...............28
         Additional Benefits..................................................29
                  Accidental Death Benefit Rider..............................29
                  Additional Insured Rider....................................29
                  Adjustable Term Insurance Rider.............................29
                  Guaranteed Insurability Rider...............................31
                  Right to Change Insured Rider...............................31
                  Waiver of Cost of Insurance Rider...........................31
                  Waiver of Specified Premium Rider...........................31
         Special Features.....................................................31
                  Policy Maturity.............................................31
                  Right to Exchange Policy....................................31
         Policy Values........................................................31
                  Account Value...............................................31
                  Net Account Value...........................................31
                  Cash Surrender Value........................................31
                  Net Cash Surrender Value....................................31
                  Determining the Value in the Variable Divisions.............32
                  How We Calculate Accumulation Unit Values for Each Division.32
         Transfers of Account Value...........................................33
                  Excessive Trading...........................................33
                  Guaranteed Interest Division Transfers......................33
         Dollar Cost Averaging................................................33
                  Changing Dollar Cost Averaging..............................34
                  Terminating Dollar Cost Averaging...........................34
         Automatic Rebalancing................................................34
                  Changing Automatic Rebalancing..............................35
                  Terminating Automatic Rebalancing...........................35
         Policy Loans.........................................................35
                  Loan Repayment..............................................36
                  Loans and Your Benefits.....................................36
         Partial Withdrawals..................................................36
                  Partial Withdrawals under Death Benefit Option 1............37
                  Partial Withdrawals under Death Benefit Option 2............37
                  Partial Withdrawals under Death Benefit Option 3............37
                  Stated Death Benefit and Target Death Benefit Reductions....37
                  Partial Withdrawal Mechanics................................37
         Lapse................................................................37
                  Grace Period................................................38
                  If You Have the Guaranteed Minimum Death Benefit in Effect..38
         Reinstatement........................................................39
         Surrender............................................................39
         General Policy Provisions............................................40

- --------------------------------------------------------------------------------
Strategic Advantage                    4

<PAGE>



                  Free Look Period or Right to Examine Policy Period..........40
                  Your Policy.................................................40
                  Age.........................................................41
                  Ownership...................................................41
                  Beneficiary(ies)............................................41
                  Collateral Assignment.......................................41
                  Incontestability............................................41
                  Misstatements of Age or Gender..............................41
                  Suicide  ...................................................42
                  Transaction Processing......................................42
                  Notification and Claims Procedures..........................42
                  Telephone Privileges........................................43
                  Non-participation...........................................43
                  Distribution of the Policies................................43
                  Advertising Practices and Sales Literature..................44
                  Settlement Provisions.......................................44
         Administrative Information About the Policy..........................45
                  Voting Privileges...........................................45
                  Material Conflicts..........................................46
                  Right to Change Operations..................................46
                  Reports to Owners...........................................47

CHARGES, DEDUCTIONS AND REFUNDS...............................................47
         Deductions from Premiums.............................................47
                  Tax Charges.................................................47
                  Sales Charge................................................47
         Daily Deductions from the Variable Account...........................48
                  Mortality and Expense Risk Charge...........................48
         Monthly Deductions from Your Account Value...........................48
                  Policy Charge...............................................49
                  Monthly Administrative Charge...............................49
                  Cost of Insurance Charge....................................49
                  Guaranteed Issue............................................49
                  Charges for Additional Benefits.............................50
                  Changes in Monthly Charges..................................50
                  Guaranteed Minimum Death Benefit Charge.....................50
         Policy Transaction Fees..............................................50
                  Partial Withdrawals.........................................50
                  Transfers...................................................50
                  Illustrations...............................................50
                  Premium Allocation Change...................................50
         Persistency Refund...................................................50
         Refund of Sales Charges..............................................51
         Fees and Expenses of the Investment Portfolios.......................51
                  Investment Portfolio Annual Expenses........................52
         Group or Sponsored Arrangements or Corporate Purchasers..............54
         Other Charges........................................................54

TAX CONSIDERATIONS............................................................54
         Tax Status of the Policy.............................................54
         Diversification Requirements.........................................55
         Tax Treatment of Policy Death Benefits...............................55
         Modified Endowment Contracts.........................................56
         Multiple Policies....................................................56
         Distributions Other than Death Benefits from Modified Endowment
           Contracts..........................................................56

- --------------------------------------------------------------------------------
Strategic Advantage                    5

<PAGE>



         Distributions Other than Death Benefits from Policies That Are Not
           Modified Endowment Contracts.......................................56
         Investment in the Policy.............................................56
         Policy Loans.........................................................56
         Section 1035 Exchanges...............................................57
         Tax-exempt Policy Owners.............................................57
         Possible Tax Law Changes.............................................57
         Changes to Comply with the Law.......................................57
         Other................................................................57

ILLUSTRATIONS.................................................................59

ADDITIONAL INFORMATION........................................................67
         Directors and Officers...............................................67
         Regulation...........................................................70
         Legal Matters........................................................70
         Legal Proceedings....................................................70
         Experts  ............................................................70
         Registration Statement...............................................70

FINANCIAL STATEMENTS..........................................................71

APPENDIX A...................................................................172

APPENDIX B...................................................................180

APPENDIX C...................................................................181


- --------------------------------------------------------------------------------
Strategic Advantage                    6

<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..................................................................9
Accumulation unit.............................................................32
Accumulation unit value.......................................................32
Adjustable term insurance rider...............................................23
Age.......................................................................20, 41
Base death benefit............................................................25
Beneficiary(ies)..............................................................11
Cash surrender value...........................................................9
Customer service center........................................................2
Death proceeds................................................................25
Free look period..............................................................40
General account...............................................................14
Guarantee period..............................................................28
Guarantee period annual premium...............................................28
Guaranteed interest division..................................................19
Guaranteed minimum death benefit..............................................27
Initial premium...............................................................20
Insured.......................................................................20
Investment date...............................................................20
Investment division...........................................................19
Loan division..................................................................9
Maturity date.................................................................31
Minimum annual premium........................................................21
Monthly processing date.......................................................22
Net account value..............................................................9
Net amount at risk.............................................................9
Net cash surrender value.......................................................9
Net premium................................................................8, 22
Owner......................................................................8, 41
Partial withdrawal............................................................22
Policy.....................................................................8, 14
Policy date...................................................................20
Policy loan...................................................................35
Portfolios.................................................................9, 14
Rider.........................................................................10
Scheduled premium.............................................................21
Segment.......................................................................27
Special continuation period...................................................22
Stated death benefit..........................................................20
Target death benefit..........................................................29
Target premium................................................................47
Total death benefit...........................................................30
Transaction date..............................................................32
Valuation date.................................................................9
Valuation period...........................................................9, 32
Variable account..............................................................14
Variable division(s)..........................................................14

- --------------------------------------------------------------------------------
Strategic Advantage                    7

<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.

ANY 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 ANY 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

Your policy provides life insurance protection on the insured person. The policy
includes the basic policy, applications, and any 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 net cash surrender value. On the policy anniversary after the insured person
reaches age 100, if the insured person is still alive we will pay a maturity
benefit instead of a death benefit. SEE POLICY MATURITY, PAGE 31.

We designed Strategic Advantage 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. The policy may be used for such purposes as informally funding
non-qualified executive deferred compensation, salary continuation plans,
retiree medical benefits or other purposes.

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

You have the right to examine your policy and return it for a refund of premiums
paid or the account value, as specified by state law, if you are not satisfied
for any reason. The policy is then void. SEE FREE LOOK PERIOD OR RIGHT TO
EXAMINE POLICY PERIOD, PAGE 40.


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;
     o sufficient to keep your policy in force; and
     o as necessary to continue certain benefits.

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 certain
riders in force. The amount of premium you pay affects the length of time your
policy stays in force. SEE PREMIUMS, PAGE 21.

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
divisions, the guaranteed interest division, or both. You may not invest in more
than eighteen investment divisions, including the guaranteed interest division,
over the life of your policy.

We apply net premium payments we have received from you 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.

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 22.

- --------------------------------------------------------------------------------
Strategic Advantage                     8

<PAGE>



VARIABLE DIVISIONS

Any amount you direct into the guaranteed interest division is credited with
interest at a fixed rate set by us. If you invest in any of the following
variable divisions, depending on market conditions, you may make or lose money.
The variable divisions are described in the prospectuses for the underlying
investment portfolios.

Each variable division investment portfolio has its own investment objective.
SEE OBJECTIVES OF THE INVESTMENT PORTFOLIOS, PAGE 15.

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 Leveraged AllCap 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 Money Market Portfolio 
VIP Overseas Portfolio 
VIP II Asset Manager Portfolio 
VIP II Index 500 Portfolio

INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF-Equity Income Fund (formerly, INVESCO VIF-Industrial Income
Portfolio)
INVESCO VIF-High Yield Fund
INVESCO VIF-Small Company Growth Fund
INVESCO VIF-Total Return Fund
INVESCO VIF-Utilities Fund

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Neuberger Berman AMT Growth Portfolio
Neuberger Berman AMT Limited Maturity Bond Portfolio
Neuberger Berman AMT Partners Portfolio

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


POLICY VALUES

Your policy account value is the amount you have in the guaranteed interest
division, plus the amount you have in each variable division. If you have
outstanding policy loans, 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
         divisions;
     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 cash surrender
value. Partial withdrawals may reduce the amount of base death benefit.

Your cash surrender value is equal to your account value plus any refund of
sales charges due.

Your net cash surrender value is equal to the cash surrender value minus
outstanding policy loans and accrued loan interest, if any.

Your net account value is equal to the account value minus outstanding policy
loans and accrued loan interest, if any.

YOUR ACCOUNT VALUE IN THE VARIABLE DIVISIONS

Accumulation units are the way we measure value in the variable divisions.
Accumulation unit value is the value of a unit of a variable division on the
valuation date. Each variable division has a different accumulation unit value.
SEE DETERMINING THE VALUE IN THE VARIABLE DIVISIONS, PAGE 32.

On each valuation date, we determine the accumulation unit values. The
accumulation unit value for each variable division reflects the investment
performance of the matching investment portfolio during the valuation period.
The valuation

- --------------------------------------------------------------------------------
Strategic Advantage                    9

<PAGE>



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 32.


TRANSFERS OF ACCOUNT VALUE

You may make up to twelve free transfers among the variable divisions or to the
guaranteed interest division per policy year. We charge $25 for each transfer
over twelve you make in a policy year. This charge does not apply to any
automatic rebalancing or dollar cost averaging transfers: they are free. There
are restrictions on transfers to or from the guaranteed interest division. SEE
TRANSFERS OF ACCOUNT VALUE, PAGE 33.


SPECIAL POLICY FEATURES

ADDITIONAL BENEFITS

You may attach certain additional benefits to your policy by rider. A rider
changes benefits under your policy. In most cases, we deduct a monthly charge
from your account value for these benefits. SEE ADDITIONAL BENEFITS, PAGE 29.

DOLLAR COST AVERAGING

You may choose dollar cost averaging on your application or complete a customer
service form. Dollar cost averaging is a systematic plan of transferring account
values to selected investment divisions. 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 33.

AUTOMATIC REBALANCING

You may choose automatic rebalancing on your policy. Automatic rebalancing
periodically reallocates your net account value among the investment divisions
to maintain your specified distribution of account value among those divisions.
Automatic rebalancing is free. SEE AUTOMATIC REBALANCING, PAGE 34.

LOANS

You may take loans against your policy's net account value. We charge an annual
loan interest rate of 3.75%. We credit an annual interest rate of 3% on amounts
held in the loan division as collateral for your loan. Beginning in your
eleventh policy year, where permitted by law, we may include amounts in the loan
division for calculation of your policy's persistency refund. SEE POLICY LOANS,
PAGE 35.

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 36.

PERSISTENCY REFUND

After your tenth policy anniversary, where permitted by state law, we credit
your account value with a persistency refund on every monthly processing date.
SEE PERSISTENCY REFUND, PAGE 50.

REFUND OF SALES CHARGES

If you surrender your policy within the first two policy years and the policy
has not lapsed, we will refund a portion of the sales charges we previously
deducted from the premiums you have paid in the first policy year. SEE REFUND OF
SALES CHARGES, PAGE 51.


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 31.

SURRENDER

You may surrender your policy for its net cash surrender value at any time while
the insured person is living.


- --------------------------------------------------------------------------------
Strategic Advantage                    10

<PAGE>



We calculate your net cash 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 39.

LAPSE

In general, insurance coverage continues as long as your policy's net account
value is enough to pay the monthly deductions. However, your policy and its
riders are guaranteed not to lapse during the first three years of your policy
if the conditions of the special continuation period have been met. SEE LAPSE,
PAGE 37, AND SPECIAL CONTINUATION PERIOD, PAGE 22.

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.

If the guaranteed minimum death benefit lapses and you do not correct it, this
feature terminates. Once it terminates, you cannot reinstate this feature.

We will reinstate any policy loans existing when coverage ended, with accrued
loan interest to the date of the lapse. SEE REINSTATEMENT, PAGE 39.

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, you must
surrender your policy and we will pay the net account value. Your policy then
ends. SEE POLICY MATURITY, PAGE 31.


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 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.

The minimum stated death benefit to issue a policy is $50,000. However, we may
lower this minimum for group or sponsored arrangements, or corporate purchasers.
SEE DEATH BENEFITS, PAGE 23.

You may change your base death benefit amount while your policy is in force,
subject to certain restrictions. SEE CHANGES IN DEATH BENEFIT AMOUNTS, PAGE 27.


CHARGES AND DEDUCTIONS

DEDUCTIONS FROM PREMIUM

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

     1.  Tax charges -- We currently deduct a charge of 2.5% of premiums for
         state and local taxes. We currently deduct a charge of 1.5% of each
         premium to cover our estimated cost of the federal income tax treatment
         of deferred acquisition costs. SEE TAX CHARGES, PAGE 47.

     2.  Sales charge-- We deduct a percentage of each premium to cover a
         portion of our expenses in selling your policy. This charge is based on
         the amount of premium you have paid and the number of years since the
         policy date or the date of an increase in coverage or when a new
         segment is added. For each of the first five policy years, this charge
         equals 8% of the premiums you have paid up to the target premium and 3%
         of the premiums you have paid in excess of the target premium. Starting
         in the sixth policy year, the sales charge is equal to 3% of all
         premiums you have paid. The initial, or first segment, is the stated
         death benefit on the effective date of the policy. An increase in

- --------------------------------------------------------------------------------
Strategic Advantage                    11

<PAGE>



         the stated death benefit (other than one caused by a death benefit
         option change) will cause a new segment to be created.

SEE DEDUCTIONS FROM PREMIUMS, PAGE 47.

DEDUCTIONS FROM THE VARIABLE DIVISIONS

We assess a mortality and expense risk charge of 0.75% per year or 0.002055% per
day against the variable divisions. This charge compensates us for mortality and
expense risks under the policies. SEE DAILY DEDUCTIONS FROM THE VARIABLE
ACCOUNT, PAGE 48.

MONTHLY DEDUCTIONS FROM YOUR ACCOUNT VALUE

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

     1.  Initial policy charge -- $10 per month for the first five policy years.

     2.  Monthly administrative charge -- $5 per month plus $0.0125 per $1,000
         of the stated death benefit, or of the target death benefit, if
         greater. Currently, we limit the per $1,000 charge to $15 per month.

     3.  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.

     4.  Charges for additional benefits -- The cost of additional benefits you
         choose. The adjustable term insurance rider charge is included in the
         cost of insurance charge.

     5.  Guaranteed minimum death benefit charge -- currently $0.005 per $1,000
         of the stated death benefit during the guarantee period. This charge is
         guaranteed never to be greater than $0.01 per $1,000 of the stated
         death benefit.

SEE MONTHLY DEDUCTIONS FROM YOUR ACCOUNT VALUE, PAGE 48.

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 50.

     1.  Partial withdrawal fee -- Lesser of $25 or 2% of the amount requested.

     2.  Transfer fee -- We allow twelve free transfers among investment
         divisions per policy year. For each transfer beyond that, a $25 fee
         applies.

     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 applies.


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 54.

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 56.

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


- --------------------------------------------------------------------------------
Strategic Advantage                    12

<PAGE>



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


SECURITY LIFE OF DENVER INSURANCE
COMPANY

Security Life of Denver Insurance Company ("Security Life") is a stock life
insurance company organized under the laws of the State of Colorado in 1929. Our
headquarters are located at 1290 Broadway, Denver, Colorado 80203-5699. We are
admitted to do business in the District of Columbia and all states except New
York. 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.

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 projects information
processing and delivery systems to have a Year 2000 readiness interim target
completion date of June 29, 1999 with a final completion date of December 31,
1999.

The Year 2000 problem originates from the predominant use in computer programs
of a two-digit field to capture the year, for example 99 instead of 1999. When
we reach the year 2000 many of these programs will assume the year 00 is
actually 1900 rather than 2000. This incorrect assumption can lead to erroneous
results, false calculations or system failures. This is not only a computer
problem, but also applies to other machinery or equipment containing computer
chips which calculate dates for correct performance, the so-called "embedded
systems". That is why errors, ranging from telephone shutdown to other services
may occur as well. This potential risk is often referred to as the "Millennium
Bug" or the "Year 2000 problem".

The problem is made more complex by the many lines of code that can be affected
in a single system, the number of systems required to support business
activities and the interdependence of both the internal and external systems
involved in exchanging data. This is particularly true for the financial
services industry, where information is at the heart of the business and which
depends heavily on the uninterrupted transfer of data world-wide, bank-to- bank
and with clearing houses, exchanges and agencies. If the potential problems are
not addressed, this could in some cases result in business system failure. From
a financial perspective, this could, for instance, lead to incorrect interest
calculations or over/under payments.

A project plan has been implemented and our project team has analyzed and
remediated our in-house source code. We completed the remediation in December,
1998. 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. Our
targeted completion date is scheduled for June 29, 1999, but there is no
assurance that Security Life will be

- --------------------------------------------------------------------------------
Strategic Advantage                    13

<PAGE>



successful, or that interaction with other service providers will not impact our
services at that time.

Security Life has completed an inventory and assessment of all vendor products.
We are in the process of verifying that each vendor product is Year 2000 ready.

Funds have been allocated for the 1999 efforts, and we believe we have
sufficient resources to ensure Year 2000 processing capabilities.


SECURITY LIFE SEPARATE ACCOUNT L1

VARIABLE ACCOUNT STRUCTURE

We established Security Life Separate Account L1 (the "variable 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 variable account or Security Life.

The variable account is a separate investment account. It is used to support our
variable life insurance policies and for other purposes allowed by law and
regulation. We keep the variable account assets separate from our general
account and other separate accounts. 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 variable account (variable divisions) or other separate accounts.

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

ORDER OF VARIABLE ACCOUNT LIABILITIES

State law provides that we may not charge general account liabilities against
variable account assets equal to its reserves and other liabilities. This means
that in the event we were ever to become insolvent, the variable account assets
will be used first to pay variable account policy claims. Only if assets remain
in the variable account after these claims have been satisfied can these assets
be used to pay other policy owners and our creditors. The variable account may
have liabilities from assets credited to other variable life policies offered by
the variable account. If the assets of the variable account are greater than
required reserves and policy liabilities, we may transfer the excess to our
general account.

VARIABLE DIVISIONS

The variable account has several divisions. Each division invests in shares of a
matching investment portfolio. This means that the investment performance of a
policy depends on the performance of the investment portfolios you choose. Each
investment portfolio has its own investment objective. These investment
portfolios are not available directly to individual investors. They are only
available 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 is not associated with us.

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 variable 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.



- --------------------------------------------------------------------------------
Strategic Advantage                    14

<PAGE>



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 A I M Advisors, Inc.; Fidelity Investments(R); Fred Alger Management,
Inc.; INVESCO Funds Group, Inc.; Neuberger Berman Management Inc.; and Van Eck
Global. 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.

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 Leveraged AllCap Portfolio -- seeks long-term capital
     appreciation.

     Under normal circumstances, the portfolio invests in the equity securities
     of companies of any size which demonstrate promising growth potential.

     The portfolio can leverage, that is, borrow money, to buy additional
     securities. By borrowing money, the portfolio has the potential to increase
     its returns if the increase in the value of the securities purchased
     exceeds the cost of borrowing, including interest paid for the money
     borrowed.

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.


- --------------------------------------------------------------------------------
Strategic Advantage                    15

<PAGE>



     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  Money Market Portfolio -- seeks as high a level of current income as is
     consistent with the preservation of capital and liquidity.

     FMR's principal investment strategies include:
         o    Investing in U.S. dollar-denominated money market securities,
              including U.S. Government securities and repurchase agreements,
              and entering into reverse repurchase agreements.
         o    Investing more than 25% of total assets in the financial services
              industry.
         o    Investing in compliance with industry-standard requirements for
              money market funds for the quality, maturity and diversification
              of 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 Asset Manager Portfolio -- seeks high total return with reduced risk
     over the long term by allocating its assets among stocks, bonds, and
     short-term instruments.

     FMR's principal investment strategies include:
         o    Allocating the fund's assets among stocks, bonds, and short-term
              and money market instruments.
         o    Maintaining a neutral mix over time of 50% of assets in stocks,
              40% of assets in bonds, and 10% of assets in short-term and money
              market instruments.
         o    Adjusting allocation among asset classes gradually within the
              following ranges: stock class (30 - 70%), bond class (20 - 60%),
              and short-term/money market class (0 - 50%).
         o    Investing in domestic and foreign issuers.
         o    Analyzing an issuer using fundamental and/or quantitative factors
              and evaluating each security's current price relative to estimated
              long-term value in selecting instruments.

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.

- --------------------------------------------------------------------------------
Strategic Advantage                    16

<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.

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."

INVESCO VIF-Total Return Fund -- seeks to provide high total return through both
     growth and current income.

     It normally invests at least 30% of its assets in common stocks of
     companies with a strong history of paying regular dividends and 30% of its
     assets in debt securities. Debt securities include obligations of the
     United States

- --------------------------------------------------------------------------------
Strategic Advantage                    17

<PAGE>



     Government and government agencies. The remaining 40% of the fund is
     allocated among these and other investments at INVESCO's discretion, based
     upon current business, economic and market conditions.

INVESCO VIF-Utilities Fund -- seeks capital appreciation and income.

     The fund normally invests at least 80% of its assets in companies doing
     business in the utilities economic sector. The remainder of the fund's
     assets are not required to be invested in the utilities economic sector.

     The fund is aggressively managed. Although the fund can invest in debt
     securities, it primarily invests in equity securities that INVESCO believes
     will rise in price faster than other investments, as well as options and
     other investments whose value is based upon the values of equity
     securities.

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.

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 Growth Portfolio -- seeks growth of capital. It invests mainly
     in common mid-capitalization securities.

     The portfolio managers currently focus on the securities of
     mid-capitalization companies. The managers use a growth-oriented investment
     approach. A growth-oriented approach seeks stocks of companies that are
     fast-growing in emerging or rapidly evolving industries.

Neuberger Berman Limited Maturity Bond Portfolio -- seeks the highest available
     current income consistent with liquidity and low risk to principal; total
     return is secondary goal.

     The Limited Maturity Bond Portfolio invests mainly in investment-grade
     bonds and other debt securities from U.S. Government and corporate issuers.
     These may include mortgage-and asset- backed securities.

     The portfolio may invest up to 10% of its net assets, measured at the time
     of investment, in below investment grade fixed income securities, or
     comparable unrated securities.

     The Limited Maturity Bond Portfolio maintains an average portfolio duration
     of four years or less. However, the series may invest in securities of any
     duration.

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.



- --------------------------------------------------------------------------------
Strategic Advantage                    18

<PAGE>



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 Hard Assets Fund -- seeks long term capital appreciation by
     investing primarily in "hard asset securities." Income is a secondary
     consideration. Hard assets include:
         o    precious metals;
         o    natural resources;
         o    real estate; and
         o    commodities.

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 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 DIVISIONS

You may invest in a total of eighteen divisions over the lifetime of your
policy. Investment divisions include the variable and the guaranteed interest
divisions, but not the loan division. The loan division does not count toward
the eighteen division maximum.

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



- --------------------------------------------------------------------------------
Strategic Advantage                    19

<PAGE>



DETAILED INFORMATION ABOUT THE STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE
POLICY

This prospectus describes our standard Strategic Advantage 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 61 are to show how the Strategic Advantage
policies work.


APPLYING FOR A POLICY

You purchase a Strategic Advantage policy by submitting an application to us. On
the policy date, the insured person must be 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.

POLICY ISSUANCE

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

The investment date is the first date we apply the net premium payments we have
received from you 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 at least equal to the sum of the
scheduled premiums which are due from your policy date through your investment
date.

We generally require a minimum stated death benefit of $50,000. We may reduce
the minimum stated death benefit for group or sponsored arrangements or
corporate purchasers if the average stated death benefit at policy issuance for
the group or sponsored arrangements is at least $50,000. Our underwriting and
reinsurance procedures in effect at the time you apply limit the maximum stated
death benefit.

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.

DEFINITION OF LIFE INSURANCE CHOICE

When you apply for your policy, you choose one of two tests for the federal
income tax definition of life insurance. You cannot change your choice later.
The tests are the cash value accumulation test and the guideline premium/cash
value corridor test. If you choose the guideline premium /cash value corridor
test, we may limit premium payments relative to your policy death benefit. SEE
TAX STATUS OF THE POLICY, PAGE 54.


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.



- --------------------------------------------------------------------------------
Strategic Advantage                    20

<PAGE>



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 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. During the special continuation period, your scheduled premium should
not be less than the minimum annual premium shown in your policy. If you want
the guaranteed minimum death benefit, your scheduled premium should not be less
than the guarantee period annual premium shown in your policy. SEE GUARANTEED
MINIMUM DEATH BENEFIT, PAGE 27.

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 56 AND CHANGES TO COMPLY WITH THE LAW,
PAGE 57.

If you have an outstanding policy loan and you make an unscheduled payment which
is received by us before the maturity date, 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 the tax and sales charges which apply to premium payments.

MINIMUM ANNUAL PREMIUM

You must pay a minimum annual premium during your first three policy years to
qualify for the special continuation period.



- --------------------------------------------------------------------------------
Strategic Advantage                    21

<PAGE>



Your minimum annual premium is based on:
     o   the insured person's age, gender, premium class and any rating;
     o   the stated death benefit of your policy; and
     o   any additional benefits you select.

Your minimum annual premium is shown in the schedule pages of your policy. We
may reduce the minimum annual premium for group, or sponsored arrangements, or
for corporate purchasers.

SPECIAL CONTINUATION PERIOD

The special continuation period is during the first three policy years. Under
the special continuation period, we guarantee that your policy will not lapse,
regardless of its net account value, if on a monthly processing date:
     o   the sum of all premiums you have paid, minus partial withdrawals that
         you have taken, minus policy loans that you have taken, including
         accrued loan interest is greater than or equal to;
     o   the minimum monthly premiums for each policy month, starting with the
         first month of your policy through the current policy monthly
         processing date.

On the monthly processing date, we deduct the monthly deductions from your
account value.

The minimum monthly premium is one-twelfth of the minimum annual premium.

During the first three years of your policy, if there is not enough net account
value to pay the monthly deductions and you have satisfied our requirements, we
do not permanently waive certain charges. Instead, we continue to deduct these
charges. This deduction may result in your policy having negative net account
value, unless you pay enough premium to prevent this. The negative balance is
your unpaid monthly deductions owing. At the end of the special continuation
period to avoid lapse of your policy, you must pay enough premium to bring the
net account value to zero plus the amount that covers your estimated monthly
deductions for the following two months. SEE LAPSE, PAGE 37.

ALLOCATION OF NET PREMIUMS

The net premium is the balance remaining after we take premium-based charges
from your premium payment. We add the net premium to your account value
according to your instructions. We apply net premiums we have received from you
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
divisions into the Fidelity VIP Money Market Division 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 and for premium payments after the end of the free look period,
we invest amounts you designated for the variable divisions directly into your
selected investment portfolios. SEE FREE LOOK PERIOD OR RIGHT TO EXAMINE POLICY
PERIOD, PAGE 40.

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 divisions over the lifetime of your
policy. This eighteen investment division maximum includes the variable
divisions and the guaranteed interest division, but not the loan division. 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 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

Unless you have the guaranteed minimum death benefit feature or are in the
special continuation period, your policy continues in effect only until your net
account value no longer covers the monthly deductions for your benefits. If this
happens, your

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

Strategic Advantage                    22

<PAGE>



policy will enter the 61-day grace period and you must make a premium payment to
avoid lapse. SEE LAPSE, PAGE 37, AND GRACE PERIOD, PAGE 38.

If you pay your minimum annual premium each year during the first three policy
years, we guarantee your policy and riders will not lapse during the special
continuation period, regardless of your net account value. SEE SPECIAL
CONTINUATION PERIOD, PAGE 22.

Under the guaranteed minimum death benefit, the base death benefit portion of
your policy remains effective until the end of the guarantee period. The
guaranteed minimum death benefit feature does not apply to riders which can
lapse and terminate during the guarantee period. You must meet all conditions of
the guarantee. SEE GUARANTEED MINIMUM DEATH BENEFIT, PAGE 27.

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 56.

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 Strategic Advantage 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 stated death benefit may be no less than $50,000 to
issue your policy.

We do not guarantee coverage provided by the adjustable term insurance rider
under the guaranteed minimum death benefit. 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 29.


- --------------------------------------------------------------------------------
Strategic Advantage                    23

<PAGE>



                              DEATH BENEFIT SUMMARY

THIS CHART ASSUMES NO DEATH BENEFIT OPTION CHANGES, NO REQUESTED OR SCHEDULED
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 or    benefit plus the sum of all
                    multiplied by the death benefit     the account value multiplied by      premiums you have paid minus
                    corridor factor.                    the death benefit corridor factor.   partial withdrawals you have
                                                                                             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,   benefit minus the base death         benefit minus the base death
RIDER               but it will not be less than zero   benefit, but it will not be less     benefit, but it will not be less
BENEFIT             If the account value multiplied     than zero. If the account value      than zero. If the account value
                    by the death benefit corridor       multiplied by the death benefit      multiplied by the death benefit
                    factor is greater than the stated   corridor factor is greater than the  corridor factor is greater than the
                    death benefit, the adjustable       stated death benefit plus the        stated death benefit plus the  sum
                    term insurance benefit will be      account value, the  adjustable       of all premiums you have paid
                    decreased. It will  be decreased    term insurance rider benefit will    minus partial  withdrawals you
                    so that the sum of the base death   be decreased. It will be             have taken, the adjustable term
                    benefit and the adjustable term     decreased so that the sum of the     insurance rider benefit will be
                    insurance rider benefit is not      base death benefit and the           decreased. It will be decreased
                    greater than the target death       adjustable term insurance rider      so that the sum of the base death
                    benefit. If the base death benefit  benefit is not greater than the      benefit and the adjustable term
                    becomes greater than the target     target death benefit plus the        insurance rider benefit is not
                    death benefit, then the adjustable  account value. If the base death     greater than the target death
                    term insurance rider benefit is     benefit becomes greater than the     benefit plus the sum of all
                    zero.                               target death benefit plus the        premiums you have paid minus
                                                        account value, then the              partial withdrawals you have
                                                        adjustable term insurance rider      taken. If the base death benefit
                                                        benefit is zero.                     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>

- --------------------------------------------------------------------------------
Strategic Advantage                    24

<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, or three-year special continuation period.

DEATH BENEFIT OPTIONS

You have a choice of three death benefit options if your policy was delivered on
or before December 31, 1997: option 1, option 2 or option 3 (described below).
If your policy was delivered after December 31, 1997, you have a choice of two
death benefit options: option 1 or option 2. 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
maturity date. SEE CHANGES IN DEATH BENEFIT OPTIONS, PAGE 26.

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 or B.

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 or B.

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. You should choose option
2 if you want to have investment performance reflected in your insurance
coverage.

If your policy was delivered on or before December 31, 1997, you may choose
death benefit option 3.

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 or B.

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;
     o   the insured person's gender;
     o   possibly the insured person's premium class; and
     o   the test you chose for the federal income tax law definition of life
         insurance.


- --------------------------------------------------------------------------------
Strategic Advantage                    25

<PAGE>



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.

CHANGES IN DEATH BENEFIT OPTIONS

You may request a change in your death benefit option after the policy date and
before the maturity date. Your death benefit option change is effective on your
next monthly anniversary after we accept and approve your requested change, so
long as at least five days remain before your monthly anniversary. If fewer than
five days remain before your monthly anniversary, your death benefit option
change is effective on your next monthly anniversary.

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. A death
benefit option change applies to your entire stated or base death benefit.

For you to change from death benefit option 1 to option 2, or from death benefit
option 1 to option 3 if available under your policy, you must provide to us
proof that the insured person is insurable under our normal rules of
underwriting for your policy class, except in Florida. Changing your death
benefit option may reduce or increase your target death benefit, as well as your
stated death benefit.

We may not allow you to change the death benefit option if it reduces the target
or stated 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 gross account value as
                         of the effective date of the
                         change.

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

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

Option 2     Option 3    your stated death benefit
                         before the change plus (a)
                         your account value as of the
                         effective date of the change,
                         minus (b) the sum of the
                         premiums you have paid
                         minus partial withdrawals
                         you have taken as of the
                         effective date of the change.

Option 3     Option 2    your stated death benefit
                         before the change plus (a)
                         the sum of the premiums
                         you have paid minus partial
                         withdrawals you have taken
                         as of the effective date of the
                         change, minus (b) your
                         account value 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 you change your death benefit option. 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 49.

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.

- --------------------------------------------------------------------------------
Strategic Advantage                    26

<PAGE>



CHANGES IN DEATH BENEFIT AMOUNTS

You may want to increase the target or stated death benefit under your policy.
You may do this while your policy is in force and before the policy anniversary
when the insured person turns age 86. 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 your
policy death benefit. The request is effective as of the next monthly processing
date after we receive your request and approve it, unless there are underwriting
or other requirements which must be met before your request is effective. 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 for your
policy which includes the:
     o   stated death benefit;
     o   benefit under applicable riders;
     o   guaranteed cost of insurance rates of each segment;
     o   guideline annual premium; and
     o   target death benefit schedule.

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 because it will disqualify your policy as
life insurance under the applicable federal income tax law. If we disapprove a
change for any reason, we provide you with a notice of our decision. SEE TAX
CONSIDERATIONS, PAGE 54.

If you decrease your death benefit, you may not decrease your stated 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 54 AND MODIFIED ENDOWMENT CONTRACTS, PAGE 56.

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 only once in a policy year.

The initial, 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 minimum annual premium during the first three years of your
         policy;
     o   a new 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, premiums you pay after an increase are
applied to your policy segments in the same proportion as the guideline annual
premiums for each segment bears to the sum of the guideline annual premiums for
all segments. For each coverage segment, your schedule shows your guideline
annual premiums.

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

GUARANTEED MINIMUM DEATH BENEFIT

Usually, how long your policy remains in force depends on your policy's net
account value. Because we deduct charges monthly from your net account value,
your coverage lasts only as long as your net account value is enough to pay
these charges and

- --------------------------------------------------------------------------------
Strategic Advantage                    27

<PAGE>



your account value is more than your loan interest due during the special
continuation period. Your account value and the length of time your policy
remains in force depend on:

     1.  timing and amount of any premium payments;

     2.  the investment performance of the variable divisions;

     3.  the interest you earn in the guaranteed interest division;

     4.  the amount of your monthly charges;

     5.  partial withdrawals you take; and

     6.  loan activity you may have.

You can choose whether or not to put one of two guaranteed minimum death benefit
options in force only at the issue of your policy. This option extends the
period that your policy's stated death benefit remains in effect even if the
variable divisions have poor investment performance. See your policy to
determine how your benefits are affected in this situation. The two guaranteed
minimum death benefit options vary primarily by the length of time they each
cover for the guarantee period. These features have a guarantee period that
lasts:

     1.  under one guaranteed minimum death benefit option, until the later of
         ten policy years or until the insured person is age 65; or

     2.  under the other guaranteed minimum death benefit option, the lifetime
         of the insured person so long as your policy is in force, or to the
         maturity date.

The guaranteed minimum death benefit coverage does not apply to any riders,
including the adjustable term insurance rider. Therefore, if your net account
value is not enough to pay the deductions as they come due on your policy and if
your policy is no longer in the special continuation period, only the stated
death benefit portion of your coverage is guaranteed to stay in force. See your
policy to determine how your benefits are affected in this situation. SEE LAPSE,
PAGE 37.

The guaranteed minimum death benefit is not available in some states.

REQUIREMENTS TO MAINTAIN THE GUARANTEE PERIOD

To qualify for the guaranteed minimum death benefit you must pay an annual
premium higher than the minimum annual premium. During the guarantee period, we
will also deduct a monthly charge from your account value. This higher premium
is called the guarantee period annual premium. The guarantee period monthly
premium is equal to one-twelfth of the guarantee period annual premium. Your net
account value must also meet certain diversification requirements. SEE CHARGES,
DEDUCTIONS AND REFUNDS, PAGE 47.

Although the required guarantee period annual premium level is different for the
two guarantee period options, the guaranteed minimum death benefit operates
similarly for either option.

Your guarantee period annual premium depends on which of the two guarantee
periods you choose, as well as:
     o   your policy's stated death benefit;
     o   the insured person's age, gender, premium class and underwriting
         characteristics;
     o   the death benefit option you chose;
     o   additional rider coverage on your policy; and
     o   other additional benefits on your policy.

If your policy has no rider coverage, the guarantee period annual premium for
the guarantee period for life will be equal to the guideline annual premium
determined under the federal income tax law definition of life insurance. The
guarantee period annual premium for the ten year or age 65 guarantee period will
be the greater of the target premium or the minimum annual premium for each
segment. The guarantee period annual premium for the guarantee period for life
will be greater than that required for the ten year or age 65 guarantee period.

At each monthly processing date we test to see if you have paid enough premium
to keep your guarantee in place. We calculate:
     o   actual premiums paid; minus
     o   the amount of any partial withdrawals you make; minus
     o   policy loans you take with accrued loan interest. This amount must
         equal or exceed;
     o   the sum of the guarantee period monthly premium payments for each
         policy month starting with your first policy month through the end of
         the policy month that begins on the current monthly processing date.

- --------------------------------------------------------------------------------
Strategic Advantage                    28

<PAGE>



You must continually meet the requirements of the guarantee period for this
feature to remain in effect. We show the guarantee period annual premium on your
policy schedule. If your policy benefits increase, the guarantee period annual
premium increases. If your policy fails to meet this test on any monthly
processing date, the guarantee period ends, and thus the guaranteed minimum
death benefit lapses.

The guarantee period ends if your net account value on any monthly processing
date is not diversified as follows:

     1.  you must invest your net account value in at least five investment
         divisions; and

     2.  you may invest no more than 35% of your net account value in any one
         division.

Your policy will continue to meet the diversification requirements if:

     1.  you have automatic rebalancing and you meet the two diversification
         tests listed above; or

     2.  you have dollar cost averaging which results in transfers into at least
         four additional investment divisions with no more than 35% of any
         transfer directed to any one division.

SEE DOLLAR COST AVERAGING, PAGE 33, AND AUTOMATIC REBALANCING, PAGE 34.

If you fail to satisfy either the premium test or the diversification test and
you do not correct it, this feature terminates. If you choose the guaranteed
minimum death benefit, you must make sure your policy satisfies the premium test
and diversification test. Once it terminates, you cannot reinstate the
guaranteed minimum death benefit feature. The guaranteed period annual premium
then no longer applies to your policy.


ADDITIONAL BENEFITS

Your policy may include additional benefits, which we attach by rider. A rider
changes benefits under your policy and may or may not add an additional cost to
your policy. If applicable, we deduct a monthly charge from your account value
for each rider you choose. You may cancel these rider benefits at any time. If
you choose any of these benefits your policy will include the details. Not all
riders are available for all policies. You may schedule your term rider coverage
to increase or decrease at issue. If you want to increase your scheduled
benefits after issue of your rider, new guidelines may apply. Scheduled benefits
are the kind and amount of benefits you choose under your policy over a stated
period of time.

Periodically we may offer other riders than those listed here. You should
contact your registered representative for a complete list of the riders now
available.

SEE MODIFIED ENDOWMENT CONTRACTS, PAGE 56, FOR INFORMATION ON THE POSSIBLE TAX
EFFECTS OF ADDING OR CANCELING THESE BENEFITS.

ACCIDENTAL DEATH BENEFIT RIDER

This rider is not available for policies issued on or after May 1, 1998. This
rider will pay the benefit amount you select if the insured person dies as a
result of an accident or if the insured person dies within 90 days of an injury
which occurred in an accident where the insured person dies before reaching age
70.

ADDITIONAL INSURED RIDER

This rider provides death benefits upon the death of immediate family members
other than the insured person. You may add up to nine additional insured person
riders to your policy. The minimum amount of coverage for each rider is $10,000.
The maximum coverage for all additional insured persons is five times your
policy's 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. 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. We generally restrict your target death benefit to an amount not
more than ten times your stated death benefit at issue. In other words, if your
stated death benefit is $100,000, then the maximum amount of target death
benefit we allow you is $1,000,000.

- --------------------------------------------------------------------------------
Strategic Advantage                    29

<PAGE>



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.

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

                  a.  the target death benefit plus the greater of 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:


  Base Death   Total Death        Adjustable Term
   Benefit       Benefit      Insurance Rider Amount
 -----------   ------------   ----------------------
   $201,500      $250,000              $48,500
    202,500       250,000               47,500
    202,250       250,000               47,750

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 27.

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, changes
from death benefit option 1 to option 3 and base decreases may reduce the amount
of your target death benefit. SEE PARTIAL WITHDRAWALS, PAGE 36, AND CHANGES IN
DEATH BENEFIT OPTIONS, PAGE 26.

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 49.

There are no sales or tax charges for this coverage. The total sales charge that
you pay may be less if you have coverage under an adjustable term insurance
rider instead of the base death benefit. However, since all policy features
apply to the adjustable term insurance rider, you should consider these features
as well as cost as you make your purchase decisions. If the target death benefit
schedule is increased by you after the rider is issued, we use the same rates
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.

- --------------------------------------------------------------------------------
Strategic Advantage                    30

<PAGE>



GUARANTEED INSURABILITY RIDER

This rider is not available for policies issued on or after May 1, 1998. This
rider allows increases in the stated death benefit without providing us evidence
that the insured person remains insurable. Increases in the stated death benefit
may be limited in amount and timing.

RIGHT TO CHANGE INSURED RIDER

This rider allows you to change the insured person under your policy. You must
provide satisfactory evidence of insurability for the insured person. A change
of the insured person may have federal income tax consequences. If you change
the insured person, the cost of your future insurance charges may change, but
your account value remains the same as of the date you make this change.
Changing the insured person also means that there will be new contestability and
suicide periods. There is no charge for this rider.

WAIVER OF COST OF INSURANCE RIDER

If the insured person becomes totally disabled while your policy is in force,
this rider provides that we waive the monthly expense charges, cost of insurance
charges, and rider charges during the disability. This means that we do not
deduct these amounts from your account value. You must meet all of our
requirements for this rider to apply. If you add this rider to your policy, you
may not add the waiver of specified premium rider.

WAIVER OF SPECIFIED PREMIUM RIDER

If the insured person becomes disabled while your policy is in force, this rider
provides that we credit a specified premium amount monthly to your policy during
the total disability of the insured person. There is a waiting period before
this benefit applies. In your application, you select the amount of premium we
credit subject to our limits. If you add this rider to your policy, you may not
add the waiver of cost of insurance rider.


SPECIAL FEATURES

POLICY MATURITY

On the maturity date if the insured person is still living, you must surrender
the policy for the net account value. Your policy then ends. The maturity date
is the policy anniversary nearest the date when the insured person reaches age
100. Some part of this payment may be taxable. You should consult your tax
adviser.

RIGHT TO EXCHANGE POLICY

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

We will not charge you for the transfer to make this exchange. SEE THE
GUARANTEED INTEREST DIVISION, PAGE 19.


POLICY VALUES

ACCOUNT VALUE

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

CASH SURRENDER VALUE

Your cash surrender value is your account value plus any refund of sales charges
which may be due.

NET CASH SURRENDER VALUE

Your net cash surrender value is your cash surrender value minus the amount of
your outstanding policy loans and accrued loan interest.

- --------------------------------------------------------------------------------
Strategic Advantage                    31

<PAGE>



DETERMINING THE VALUE IN THE VARIABLE DIVISIONS

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

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

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

We redeem accumulation units from the variable divisions:
     o   when you take a partial withdrawal;
     o   when amounts are transferred from a variable division (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 when the insured person dies.

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

     1.  dividing the dollar amount of your transaction by:

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

The accumulation unit value is the value of an accumulation unit determined as
of each valuation date. The accumulation unit value of each division varies with
the investment performance of the matching portfolio. It reflects:
     o   investment income;
     o   realized and unrealized capital gains and losses;
     o   investment portfolio expenses; and
     o   daily mortality and expense risk charges we take from the variable
         account.

SEE HOW WE CALCULATE ACCUMULATION UNIT VALUES FOR EACH DIVISION, PAGE 32.

The date of a transaction is the date we receive your premium, an acceptable
request or other 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 divisions goes up or down
depending on investment performance.

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

HOW WE CALCULATE ACCUMULATION UNIT VALUES FOR EACH DIVISION

We determine accumulation unit values for the variable divisions on each
valuation date.

We generally set the accumulation unit value for a division at $10 on the date
when the division is first opened and begins accepting amounts. 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 division 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 investment division
every valuation date as follows:

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

- --------------------------------------------------------------------------------
Strategic Advantage                    32

<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 division at the close
         of business on the previous valuation date.

     4.  We then subtract a charge for the mortality and expense risk which we
         assume under your policy. The daily charge is .002055% of the
         accumulation unit value. This is an annual rate of .75% of the
         accumulation unit value. If the previous day was not a valuation date,
         the charge is multiplied by the additional number of days since the
         prior valuation date.

The result of these calculations is the accumulation experience factor for the
valuation period.


TRANSFERS OF ACCOUNT VALUE

You may make up to twelve free transfers among the variable divisions, 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 charge a $25 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 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 division is less than $100 when you make a
transfer request, we transfer the entire amount out of that division.

EXCESSIVE TRADING

Excessive trading activity can disrupt investment portfolio management
strategies and increase portfolio expenses. Thus, we limit excessive transfer
activity.

Excessive transfers may cause:
     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

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.

Transfers of your account value into the guaranteed interest division are not
restricted.


DOLLAR COST AVERAGING

If your policy has at least $10,000 invested in either the Fidelity VIP Money
Market Portfolio, or the Neuberger Berman AMT Limited Maturity Bond

- --------------------------------------------------------------------------------
Strategic Advantage                    33

<PAGE>



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 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 divisions each period, you
purchase more units in a division 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
division invested in either the Fidelity VIP Money Market Portfolio or the
Neuberger Berman AMT Limited Maturity Bond Portfolio for automatic transfer.
Each period, we automatically transfer the amount you select from your chosen
source division to one or more other variable divisions. 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 division is 1% of the total
amount you transfer to all divisions 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 43.

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 division 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 division 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 divisions 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 divisions included in automatic

- --------------------------------------------------------------------------------
Strategic Advantage                    34

<PAGE>



rebalancing matches the automatic rebalancing allocation percentage for that
division. This action rebalances the amounts in the investment divisions that do
not match your set allocation. This happens if an investment division
outperforms other divisions 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 quarterly.

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.

When you choose automatic rebalancing allocations, you may choose up to eighteen
total investment divisions. SEE MAXIMUM NUMBER OF INVESTMENT DIVISIONS, PAGE 19.

You may have both automatic rebalancing and dollar cost averaging at the same
time. The division from which your dollar cost averaging transfers are taken
cannot be included in your automatic rebalancing allocating 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 33.

If you have automatic rebalancing and the guaranteed minimum death benefit and
you ask for an allocation which does not meet the guaranteed minimum death
benefit diversification requirements, we will notify you that the allocation
needs to be changed and ask you for revised instructions.

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. If you have the guaranteed minimum death benefit and you terminate the
automatic rebalancing feature, you still must meet the diversification
requirements of your net account value for the guarantee period to continue. SEE
GUARANTEED MINIMUM DEATH BENEFIT, PAGE 27.


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, any new policy loan you take 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.

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 43.

Based on our administrative system, we may have other rules for policy loans.
For example, we may require that your loan request be for a dollar amount rather
than a percentage to be taken from a specific division.

Loan interest charges on your policy loan accrue daily at an annual interest
rate of 3.75%. 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 on your
policy anniversary.

- --------------------------------------------------------------------------------
Strategic Advantage                    35

<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.

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

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

When you take a policy loan, we transfer an amount equal to your policy loan
amount from the variable and the guaranteed interest divisions in the same
proportion they represent of your total net account value to the loan division.
We follow this same process for loan interest in the amount 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. When we make transfers to the loan division, we redeem
sufficient units of the variable divisions to cover the amount of the loan which
you take from the variable account. Unless you tell us otherwise, we deduct the
amount transferred from each division in the same proportion that your account
value in that division has to your net account value immediately before the loan
transaction. We determine the amounts in each division as of the valuation date
when we receive your loan request.

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 37.

Any policy loans you take may have tax consequences. SEE DISTRIBUTIONS OTHER
THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 56, AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 56.

LOAN REPAYMENT

We transfer the amount of interest credited to the loan division for a policy
year from the loan division on your policy anniversary. When you make a loan
repayment, we transfer an amount equal to your repayment from the loan division
up to the amount of your policy loan. Unless you tell us otherwise, we allocate
these transfers among the variable divisions and the guaranteed interest
division in the same proportion as your current premium allocation.

LOANS AND YOUR BENEFITS

Taking a loan decreases the amount you have in the variable divisions. 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.
This means that the benefits under your policy may be affected.

The loan is a first lien on your policy. This means we deduct your outstanding
policy loan and accrued loan interest from the death benefit payable, the cash
surrender value payable on surrender or your account value on the maturity date.

Failure to repay your loan may affect the guaranteed minimum death benefit
feature and the length of time your policy remains in force. The policy lapses
(FOR EXCEPTIONS, SEE SPECIAL CONTINUATION PERIOD, PAGE 22 AND GUARANTEED MINIMUM
DEATH BENEFIT, PAGE 27) 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
56, AND DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT
MODIFIED ENDOWMENT CONTRACTS, PAGE 56.

If you do not repay your policy loan, we deduct the outstanding policy loan
amount and accrued loan interest from the death benefits payable, or the cash
surrender value payable upon surrender.


PARTIAL WITHDRAWALS

You may request a partial withdrawal on any valuation date after your first
policy anniversary by contacting our customer service center. If you request
partial withdrawals 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 partial withdrawal request must be in writing. SEE TELEPHONE PRIVILEGES,
PAGE 43.

- --------------------------------------------------------------------------------
Strategic Advantage                    36

<PAGE>



You may take only one partial withdrawal per policy year. We may set rules on
partial withdrawals, based on our administrative system. For example, we may
require that you specify a dollar amount rather than a percentage to be taken
from a specific division.

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 a service fee from your account value. SEE CHARGES,
DEDUCTIONS AND REFUNDS, PAGE 47.

Partial withdrawals may have adverse tax consequences. SEE DISTRIBUTIONS OTHER
THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 56, AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 56.

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. Any
additional amounts you withdraw will reduce your stated death benefit by the
amount of the withdrawal.

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, a partial withdrawal may reduce
your total death benefit, but only to the level of your target death benefit.

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 54.

We require a minimum stated death benefit and a minimum target death benefit to
issue your policy. You are not allowed to take a partial withdrawal if it
reduces your stated death benefit or target death benefit below this minimum.
SEE GROUP OR SPONSORED ARRANGEMENTS OR CORPORATE PURCHASERS, PAGE 54.

PARTIAL WITHDRAWAL MECHANICS

Unless you tell us otherwise, we will make a partial withdrawal from the
guaranteed interest division and the variable divisions in the same proportion
that each division 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.

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
56, AND DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT
MODIFIED ENDOWMENT CONTRACTS, PAGE 56.


LAPSE

Your insurance coverage continues as long as your net account value is enough to
pay all deductions each month. Lapse does not apply if either the guaranteed
minimum death benefit or the special continuation period is in effect and you
have met all

- --------------------------------------------------------------------------------
Strategic Advantage                    37

<PAGE>



requirements. SEE SPECIAL CONTINUATION PERIOD, PAGE 22, AND GUARANTEED MINIMUM
DEATH BENEFIT, PAGE 27.

If there is an outstanding policy loan, your policy will lapse if the loan plus
the accrued interest owed is more than the account value.

GRACE PERIOD

Your policy enters the 61-day lapse grace period if, on a monthly processing
date:

     1.  your net account value is zero (or less); and

     2.  the three-year special continuation period has expired, or you have not
         paid the required special continuation period premium; and

     3.  the guaranteed minimum death benefit has expired or terminated.

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 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 and rider 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. We will send you a lapse notice if the guaranteed
minimum death benefit is going to lapse.

If we receive your 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 we request within the 61-day grace period,
your policy and all of its riders lapse without value. We then withdraw your
remaining account balance from the variable divisions and the guaranteed
interest division. We deduct amounts which you owe us and inform you that the
policy has ended.

IF YOU HAVE THE GUARANTEED MINIMUM DEATH
BENEFIT IN EFFECT

After the special continuation period has ended, and if the guaranteed minimum
death benefit is in effect, your policy's stated death benefit will not lapse
during the guarantee period. This is true even if your net account value is not
enough to cover all of the deductions from your account value on any monthly
processing date. SEE GUARANTEED MINIMUM DEATH BENEFIT, PAGE 27.

The guaranteed minimum death benefit does not protect benefits you may have
under riders attached to your policy. Nor does it protect any amount of the base
death benefit which is more than the stated death benefit. These benefits lapse
if on any monthly processing date, your policy net account value is not enough
to pay all monthly deductions from your account value (unless your policy is in
the three-year special continuation period and your account value is more than
the interest due on your loan).

While the guaranteed minimum death benefit applies, we reduce your account value
by monthly deductions, but not below zero. We permanently waive monthly
deductions during the guarantee period which would reduce your account value
below zero.

The guaranteed minimum death benefit terminates if your policy does not meet the
monthly premium or diversification tests. If your guaranteed minimum death
benefit terminates, the normal test for lapse then resumes. SEE REQUIREMENTS TO
MAINTAIN THE GUARANTEE PERIOD, PAGE 28.










- --------------------------------------------------------------------------------
Strategic Advantage                    38

<PAGE>



                                  LAPSE SUMMARY
<TABLE>

<CAPTION>

                SPECIAL CONTINUATION PERIOD                              GUARANTEED MINIMUM DEATH BENEFIT
                                                                              (option 1 or option 2)
============================================================  ===========================================================
       IF YOU MEET THE           IF YOU DO NOT MEET THE            IF YOU MEET THE           IF YOU DO NOT MEET THE
        REQUIREMENTS                  REQUIREMENTS                  REQUIREMENTS                  REQUIREMENTS
- ------------------------------  ----------------------------  -----------------------------  ----------------------------
<S>                             <C>                           <C>                            <C>
Your policy does not lapse if   Your policy enters the grace  Your policy does not lapse if  Your policy enters the grace
you do not have enough net      period if your net account    you do not have enough net     period if your net account
account value to pay the        value is not enough to pay    account value to pay the       value is not enough to pay
monthly charges.  The           the monthly charges, or if    monthly charges.  However,     the monthly charges, or if
charges are delayed until the   your loan interest due is     if you have any riders, they   your loan interest due is
earlier of: 1) the date you     more than your net account    lapse after the grace period   more than your net account
have enough net account         value.  If you do not pay     and only your base coverage    value.  If you do not pay
value to cover the monthly      enough premium to cover       remains in force.  Charges     enough premium to cover
charge, or 2) until the end of  the past due monthly          for your base coverage are     the past due monthly
the special continuation        charges and interest due,     then deducted each month to    charges and interest due,
period.                         plus the monthly charges      the extent that there is       plus the monthly charges
                                and interest due through the  sufficient net account value   and interest due through the
                                end of the grace period (at   to pay these charges.  If      end of the grace period (at
                                the end of the following two  there is not sufficient net    the end of the following two
                                months), your policy lapses.  account value to pay a         months), your policy lapses.
                                                              charge, it is permanently
                                                              waived.
</TABLE>




REINSTATEMENT

If you do not pay enough premium before the end of the grace period, your policy
lapses. You may still reinstate your policy and its riders (other than the
guaranteed minimum death benefit) within five years after the grace period ends.

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

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

     2.  you provide satisfactory evidence to us that the insured person (and
         any people insured under your riders) is still insurable according to
         our normal rules of underwriting for your type of policy; and

     3.  we receive enough premium from you to keep your policy and its riders
         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 net cash 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.

Your policy net cash surrender value is your cash surrender value, minus policy
loans you have taken including accrued loan interest.

- --------------------------------------------------------------------------------
Strategic Advantage                    39

<PAGE>



We compute your net cash 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.

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 56, AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 56.


GENERAL POLICY PROVISIONS

FREE LOOK PERIOD OR RIGHT TO EXAMINE POLICY
PERIOD

You have the right to examine 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 under state law.

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 any additional net premiums we
receive from you before the end of the free look period are invested into the
variable divisions you selected.

Your state may require us to return the premiums you have paid if you cancel
your policy during the free look period. In this case, that portion of your
initial net premium and any net premium we receive from you during the free look
period that you have allocated to the variable divisions will then be held in
the division investing in the Fidelity Money Market Portfolio for 15 days after
we issue your policy (five days deemed delivery time plus a typical free look
period of 10 days), unless state law requires otherwise, if:
     o   you made a premium payment before we issued your policy; and
     o   you have provided all information and documents we have requested.

At the end of 15 days, your account value will be allocated among your chosen
variable divisions, based on your most recent premium allocation instructions.

Your state may require us to return your account value plus a refund of all
charges deducted during the free look period. In this case, that portion of your
initial net premium that you have allocated to the variable divisions will then
be invested according to your most recent premium allocation instructions on the
date we issue your policy if:
     o   you made a premium payment before we issued your policy; and
     o   you have provided all information and documents we have requested.

Amounts you allocated to the guaranteed interest division will be invested into
that division when we issue your policy if you have made a premium payment and
have no outstanding information or document requests from us. Once we have
applied your net premium to your selected investment divisions, you may transfer
funds between investment divisions and activate policy investment features such
as automatic rebalancing or dollar cost averaging.

YOUR POLICY

The entire contract between you and us is the combination of:
     o   your policy;
     o   a copy of your original application and any applications for benefit
         increases or decreases;
     o   all of your riders;
     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

- --------------------------------------------------------------------------------
Strategic Advantage                    40

<PAGE>



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.

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 birthday 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.

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 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) were 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.

- --------------------------------------------------------------------------------
Strategic Advantage                    41

<PAGE>



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   net cash surrender value upon surrender;
     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 divisions or to determine the value of an
         investment division's assets; or
     o   a governmental body with jurisdiction over the separate account allows
         suspension by its order.

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

We execute transfers among the variable divisions 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 changes in the value of the variable divisions
after the insured person's death. 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 policy change, or at the time of surrender.

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

- --------------------------------------------------------------------------------
Strategic Advantage                    42

<PAGE>



may include medical records of doctors and hospitals used by the deceased 
insured person.

TELEPHONE PRIVILEGES

If your policy was delivered on or after May 1, 1999, telephone privileges are
automatically provided to you and your agent or registered representative,
unless you tell us otherwise. If you do not wish to have this feature, decline
it on the application or contact our customer service center. If your policy was
delivered before May 1, 1999, you may choose telephone privileges by completing
our customer service form and returning it to our customer service center.
Telephone privileges allow you or your agent or 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   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.

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 15% of the target premium that you paid and 3% of premiums that you
paid over your first target premium. For policy years two through five, the
distribution allowance may be up to 10% of the target premium and 3% of premiums
you have paid over the target premium. For policy years after the fifth, the
distribution allowance may equal up to 3% of the premiums you have paid.

Broker-dealers may receive annual renewal payments of up to 0.15% of the net
account value beginning in the sixth year of your policy.

Compensation arrangements vary among broker-dealers and depend on particular
circumstances. In addition to the above-described compensation, we may pay:
     o   override payments;
     o   expense allowances;
     o   bonuses;

- --------------------------------------------------------------------------------
Strategic Advantage                    43

<PAGE>



     o   special marketing fees;
     o   wholesaler fees and marketing allowances; and
     o   training allowances.

Under our sales incentive programs, as permitted by law, registered
representatives may receive other compensation such as:
     o   expense-paid trips;
     o   expense-paid educational seminars; and
     o   merchandise.

We pay all distribution and other allowances from our own 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
divisions. But past performance is not indicative of future performance of the
investment divisions or the policies and is not reflective of the actual
investment experience of individual policyowners.

We may feature certain investment divisions 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 net cash surrender value in other than one payment.


The investment performance of the variable divisions 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.


Option I:    PAYOUTS FOR A DESIGNATED PERIOD: Payout payments may be made on a
             monthly, quarterly, semi-annual, or annual basis.

             These payments may last 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.

             We make these payments throughout the lifetime of the person
             receiving the payment, or if longer for guaranteed periods of five,
             ten, fifteen, or twenty years. You may choose the length of time to
             receive the guaranteed payments. If you choose a longer guaranteed
             period, this will decrease the amount of your periodic payments.

             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.







- --------------------------------------------------------------------------------
Strategic Advantage                    44

<PAGE>




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 divisions' assets in shares of investment portfolios. We
are the legal owner of the shares held in the variable 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.

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 only instruct us on matters relating to the investment portfolios
corresponding to divisions in which you have invested assets as of the record
date

- --------------------------------------------------------------------------------
Strategic Advantage                    45

<PAGE>



set by the investment portfolio's Board for the portfolio's shareholders
meeting. We determine the number of investment portfolio shares in each division
that we attribute to your policy by dividing your account value allocated to
that division 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 divisions. We cast votes credited
to amounts in the variable divisions, 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 divisions which will invest in portfolios we find
         appropriate for policies we issue.

     3.  Eliminate variable divisions.

     4.  Combine two or more variable divisions.

     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.

- --------------------------------------------------------------------------------
Strategic Advantage                    46

<PAGE>



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 then wish to transfer the amount you have in the affected
division to another variable division, 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 loans, if any, plus accrued interest;
     o   your net cash surrender value;
     o   information about the variable divisions; 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, DEDUCTIONS
AND REFUNDS

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 before the maturity date to be a premium if
you do not have an outstanding 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 may vary from jurisdiction to jurisdiction within a
state. Currently, state and local taxes range from 0.5% to 5% with some states
not imposing these types of taxes. We currently deduct an amount equal to 2.5%
of each premium payment you make to cover these taxes. The 2.5% rate
approximates the average tax rate we expect to pay in all states.

We also currently deduct an amount equal to 1.5% of each premium payment you
make to cover our estimated costs for the federal income tax treatment of
deferred acquisition costs. This cost is determined solely by 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. We base the deducted percentage on
the amount of premium you have paid and the number of years since the policy
date or an increase in your coverage. For each of the first five policy years,
this charge equals 8% of the premiums you have paid up to the target premium and
3% of premiums you have paid in excess of the target premium. After the fifth
policy year, the sales charge is 3% of all premiums you have paid.

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 21.

These premium deductions are a part of the total sales charge. To determine your
applicable sales charge, premiums you pay after an increase in stated

- --------------------------------------------------------------------------------
Strategic Advantage                    47

<PAGE>



death benefit are allocated to your policy segments in the same proportion as
the guideline annual premium (defined by federal income tax law) for each
segment bears to the total guideline annual premium for your stated death
benefit.

The sales charge covers 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.

We may reduce or waive the sales charge for certain group or sponsored
arrangements or for corporate purchasers.


DAILY DEDUCTIONS FROM THE VARIABLE ACCOUNT

MORTALITY AND EXPENSE RISK CHARGE

We deduct a charge each day for the mortality and expense risks we assume. This
charge is 0.002055% per day of the amount you have in the variable divisions.
This is an annual rate of 0.75%.

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 divisions 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 DEDUCTIONS FROM YOUR ACCOUNT VALUE

We deduct charges from your account value on each monthly processing date. On or
before November 1, 1999, we will make available to you the option to designate a
single withdrawal investment division from which we will take your monthly
deductions. You may designate a withdrawal investment division at policy
application or at a later time. You may choose to have us withdraw the monthly
deduction from the guaranteed interest division or the variable divisions in
which you have amounts. You may not use the loan division as your designated
withdrawal investment division from which to deduct monthly deductions.

If you do not choose a withdrawal investment division from which to deduct
monthly deductions, or if the amount you have in your designated withdrawal
investment division is not enough to cover the monthly deductions, 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 division from which monthly
deductions are deducted, we may consider this a premium allocation change for
which there may be a charge. SEE POLICY TRANSACTION FEES, PAGE 50.



                     DIVISIONS FROM WHICH WE DEDUCT CHARGES


<TABLE>
<CAPTION>

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


- --------------------------------------------------------------------------------
Strategic Advantage                    48

<PAGE>



POLICY CHARGE

The initial policy charge is $10 per month for the first five years of your
policy. This charge compensates us for such costs as:
     o   application processing;
     o   medical examinations;
     o   establishment of policy records; and
     o   insurance underwriting costs.

MONTHLY ADMINISTRATIVE CHARGE

For this policy, we charge a per month administrative charge of $5 plus $0.0125
per $1,000 for the greater of the stated death benefit, or the target death
benefit. The per $1,000 charge is currently limited to $15 per month. 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.

We base the cost of insurance charge rates on the insured person's age, gender,
ratings and premium class on the policy for each segment date, or on the date
you add a base coverage segment.

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 and rider
charges due on that date, other cost of insurance charges for the base death
benefit, adjustable term insurance rider and waiver of cost of 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 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:
     o   each segment of the base death benefit; and
     o   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
are based on the 1980 Commissioner's Standard Ordinary Sex and Smoker
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.

GUARANTEED ISSUE

We may offer policies on a guaranteed issue basis for certain group or sponsored
arrangements. When this happens, we issue these policies up to a preset face
amount with reduced evidence of insurability requirements. Guaranteed issue
policies may carry a different mortality risk to us compared with policies that
are fully underwritten. So, we may charge different cost of insurance rates for
guaranteed issue policies. The cost of insurance rates under these circumstances
may depend on the:
     o   issue age of the insured people;
     o   risk class of the insured people;
     o   size of the group; and
     o   total premium the group pays.

Generally, most guaranteed issued policies have higher overall charges for
insurance than a similar underwritten policy issued in the standard nonsmoker,
or standard smoker class. This means that the insured person in a group or
sponsored arrangement could get individually underwritten insurance coverage at
a lower overall cost.

- --------------------------------------------------------------------------------
Strategic Advantage                    49

<PAGE>



CHARGES FOR ADDITIONAL BENEFITS

On each monthly processing date, we deduct the cost of additional benefits under
your riders. SEE ADDITIONAL BENEFITS, PAGE 29.

CHANGES IN MONTHLY CHARGES

Changes we make in the cost of insurance charges, the guaranteed minimum death
benefit charge 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.

GUARANTEED MINIMUM DEATH BENEFIT CHARGE

If you choose the guaranteed minimum death benefit we currently charge $0.005
per $1,000 of stated death benefit each month during the guarantee period. This
charge is guaranteed never to be more than $0.01 per $1,000 of stated death
benefit each month.


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 charge a service fee of the lesser of $25 or 2% of the amount you request
against your account value for each partial withdrawal you take to cover our
costs. SEE PARTIAL WITHDRAWALS, PAGE 36.

TRANSFERS

There is a $25 fee for each additional transfer over twelve per policy year to
cover our costs. If you include multiple transfers in one transfer request, it
counts as one transfer. There is no transfer fee if you are transferring your
account value into the guaranteed interest division under the right to exchange
feature in your policy. SEE TRANSFERS OF ACCOUNT VALUE, PAGE 33, AND RIGHT TO
EXCHANGE POLICY, PAGE 31.

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 charge you $25 for each additional
premium allocation change per policy year.


PERSISTENCY REFUND

Where state law allows us, we pay long-term policy owners a persistency refund.
Each month your policy remains in force after your tenth policy anniversary, we
credit your account value with a refund. This refund equals 0.5% of your account
value on an annual basis. On a monthly basis, this equals 0.04167%.

If applicable, we add the persistency refund to the variable and guaranteed
interest divisions, but not the loan division, in the same proportion that your
account value in each division has to your net account value as of the monthly
processing date.

Here are two examples of how the persistency refund may affect your account
value each month:

EXAMPLE 1:  YOUR POLICY HAS NO LOAN:

     o   account value = $10,000 (all in the variable divisions)
     o   monthly persistency refund rate = .0004167
     o   persistency refund = 10,000 x .0004167 = $4.17


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


- --------------------------------------------------------------------------------
Strategic Advantage                    50

<PAGE>



EXAMPLE 2:  YOUR POLICY DOES HAVE A LOAN:

     o   account value = $10,000
     o   account value in the variable divisions = $6,000
     o   account value in the loan division = $4,000
     o   monthly persistency refund rate = .0004167
     o   persistency refund = 10,000 x .0004167 = $4.17


                  Before            After
                  Persistency       Persistency
                  Refund            Refund
                 -----------        -----------
Variable
divisions         $6,000.00         $6,004.17

Loan              $4,000.00         $4,000.00


REFUND OF SALES CHARGES

If you surrender your policy within the first two policy years and your policy
has not lapsed, we will refund a portion of the sales charges we previously
deducted from the premiums you have paid. In the first policy year, the amount
of the refund is equal to 5% of the premiums you have paid. In the second policy
year, the refund is equal to 2.5% of the premiums you have paid in the first
policy year. After the second policy anniversary, there is no refund of sales
charges.






FEES AND EXPENSES OF THE INVESTMENT PORTFOLIOS

The variable account purchases shares of the investment portfolios 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.


- --------------------------------------------------------------------------------
Strategic Advantage                    51

<PAGE>

<TABLE>
<CAPTION>


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


                                                                                                              Fees and
                                                                         Investment                Total      Expenses  Total Net
                                                                         Management     Other    Portfolio   Waived or  Portfolio
                             Portfolio                                      Fees      Expenses   Expenses    Reimbursed  Expenses

AIM VARIABLE INSURANCE FUNDS, INC.
<S>                                                                          <C>       <C>         <C>        <C>          <C>
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 Leveraged AllCap Portfolio                                    0.85%      0.11%/2/    0.96%      NA          0.96%
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%/4/
VIP Money Market Portfolio                                                   0.20%      0.10%       0.30%      NA          0.30%
VIP Overseas Portfolio                                                       0.74%      0.17%       0.91%      NA          0.91%/4/
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
VIP II Asset Manager Portfolio                                               0.54%      0.10%       0.64%      NA          0.64%/4/
VIP II Index 500 Portfolio                                                   0.24%      0.11%       0.35%      0.07%       0.28%/5/
INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF-Equity Income Fund (formerly VIF-Industrial Income Portfolio)    0.75%      0.42%       1.17%/3/   0.24%/6/    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%/3/  10.80%/7/    1.87%
INVESCO VIF-Total Return Fund                                                0.75%      0.49%       1.24%/3/   0.07%/8/    1.17%
INVESCO VIF-Utilities Fund                                                   0.60%      1.24%       1.84%/3/   0.76%/9/    1.08%
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST 
Growth Portfolio                                                             0.83%      0.09%       0.92%      NA          0.92%
Limited Maturity Bond Portfolio                                              0.65%      0.11%       0.76%      NA          0.76%
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%/3/   0.11%/10/   1.50%
Worldwide Hard Assets Fund                                                   1.00%      0.20%       1.20%/3/   NA/11/      1.20%
Worldwide Real Estate Fund                                                   1.00%      4.32%       5.32%/3/   4.43%/12/   0.89%
</TABLE>


/1/ The preceding portfolio expense information was provided to us by the
portfolios, and we have not independently verified such information. These
portfolio expenses are not direct charges against division assets or 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 divisions. For a more
complete description of the portfolios' costs and expenses, see the prospectuses
for the portfolios.

/2/ Included in other expenses of the Alger American Leveraged AllCap Portfolio
is 0.03% of interest expense.

/3/ Certain expenses of the Fund are being voluntarily absorbed by the Funds.


- --------------------------------------------------------------------------------
Strategic Advantage                    52

<PAGE>



/4/ A Portion of the brokerage commissions that certain funds pay was used to
reduce fund expenses. In addition, certain funds have entered into arrangements
with their custodian whereby credits realized, as a result of uninvested cash
balances were used to reduce custodian expenses. Including these reductions, the
total portfolio expenses presented in the table would have been 0.66% for Growth
Portfolio, 0.89% for Overseas portfolio and 0.63% for Asset Manager Portfolio.

/5/ FMR agreed to reimburse a portion of Index 500 Portfolio's expenses during
the period. Without this reimbursement, the funds' total portfolio expenses
would have been 0.35%.

/6/ 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.

/7/ 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.

/8/ Certain expenses of the VIF-Total Return Fund are being absorbed voluntarily
by INVESCO Funds Group, Inc. pursuant to a commitment to the Fund. After
absorption, the VIF-Total Return Fund's "Other Expenses" and "Total Portfolio
Expenses" were 0.42% and 1.17% respectively. This commitment can be changed at
any time following consultation with the board of directors.

/9/ Certain expenses of the VIF-Utilities Fund are being absorbed voluntarily by
INVESCO Funds Group, Inc. pursuant to a commitment to the Fund. After
absorption, the VIF-Utilities Fund's "Other Expenses" and "Total Portfolio
Expenses" were 0.48% and 1.08% respectively. This commitment can be changed at
any time following consultation with the board of directors.

/10/ Van Eck Associates Corporation (the "Advisor") assumed 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%.

/11/ The Fund's "Other Expenses" were 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 "Other Expenses" of 0.16% and "Total Portfolio Expenses" of 1.16%.

/12/ 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%.

/13/ 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.







- --------------------------------------------------------------------------------
Strategic Advantage                    53

<PAGE>



GROUP OR SPONSORED ARRANGEMENTS OR CORPORATE PURCHASERS

Individuals, corporations or other institutions may purchase this policy. For
group or sponsored arrangements (including employees of Security Life of Denver,
its affiliates and appointed sales agents), corporate purchasers, or special
exchange programs which we may offer from time to time, we may reduce or waive
the:
     o   administrative charge;
     o   minimum stated death benefit;
     o   minimum target death benefit;
     o   minimum annual premium;
     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 under a 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
either purchases policies covering a group of individuals on a group basis or
endorses 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. We take all these factors into
account when we reduce charges. A group or sponsored arrangement must meet
certain requirements to qualify for reduced charges. We make reductions to
charges based on our rules in effect when we approve a policy application form.
We may change these rules from time to time.

Sponsored arrangements or corporations may have different group premium payments
and premium requirements.

We will not be unfairly discriminatory in any 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 division for our federal income taxes. If the tax
law changes and we have federal income tax chargeable to the variable divisions,
we may make such a charge in the future.

In most states, we must pay state and local taxes. If these taxes increase, we
may charge for such taxes.


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.


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.

Section 7702 provides that if one of two alternate tests is met, a policy will
be treated as a life insurance policy for federal income tax purposes. These
tests are referred to as the "cash value accumulation test" and the "guideline
premium/cash value corridor test."


- --------------------------------------------------------------------------------
Strategic Advantage                    54

<PAGE>



Under the cash value accumulation test, there is no limit to the amount that may
be paid in premiums as long as there is enough death benefit in relation to
account value at all times. The death benefit at all times must be at least
equal to an actuarially determined factor, depending on the insured person's
age, sex, and premium class at any point in time, multiplied by the account
value. SEE APPENDIX A, PAGE 172, FOR A TABLE OF THE CASH VALUE ACCUMULATION TEST
FACTORS.

The guideline premium/cash value corridor test provides for a maximum premium in
relation to the death benefit, and a minimum "corridor" of death benefit in
relation to account value. In most situations, the death benefit that results
from the guideline premium/cash value corridor test will ultimately be less than
the amount of death benefit required under the cash value accumulation test. SEE
APPENDIX B, PAGE 180, FOR A TABLE OF THE GUIDELINE PREMIUM/CASH VALUE CORRIDOR
TEST FACTORS.

This policy allows the owner to choose, at the time of application, which of
these tests we will apply to the policy. A choice of tests is irrevocable.
Regardless of which test is chosen, we will at all times assure that the policy
meets the statutory definition which qualifies the policy as life insurance for
federal income tax purposes. In addition, as long as the policy remains in
force, increases in account value as a result of interest or investment
experience will not be subject to federal income tax unless and until there is a
distribution from the policy, such as a partial withdrawal or loan. SEE TAX
TREATMENT OF POLICY DEATH BENEFITS, PAGE 55.


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 division 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 divisions' 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.


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."


- --------------------------------------------------------------------------------
Strategic Advantage                    55

<PAGE>



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 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.


- --------------------------------------------------------------------------------
Strategic Advantage                    56

<PAGE>



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 amount we can charge for mortality costs and other
expenses used to calculate whether your policy qualifies as life insurance for
federal income tax purposes. We must base these calculations on reasonable
mortality charges and other charges reasonably 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 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 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.


- --------------------------------------------------------------------------------
Strategic Advantage                    57

<PAGE>



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.






















- --------------------------------------------------------------------------------
Strategic Advantage                    58

<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      45      Non-smoker         1            CVAT           300,000       $5,750       300,000
 Male      45      Non-smoker         1            CVAT           150,000       $5,750       300,000
 Male      45      Non-smoker         1             GP            300,000       $5,750       300,000
</TABLE>

The tables show how death benefits, account values, and cash surrender values of
a hypothetical policy could vary over an extended period of time, assuming the
variable divisions had constant hypothetical gross annual investment returns of
0%, 12%, or 6% 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 divisions. This is due to the mortality and expense risk
charge, and the portfolio charge for management fees and portfolio expenses. We
show the effect of the net investment return in the in the amounts for death
benefits, account values and cash surrender values.

The tables reflect annual investment management fees of 0.6643% 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 0.2531% 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 0.9174%.

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 reimbursement, the fees and
expenses used in the illustrations would be higher. The tables assume that the
current expense reimbursement arrangements will continue. However, they may not
continue.

The effect of these portfolio charges and expenses, and mortality and expense
risk charges results in a net rate of return of:
     o   (1.66)% on a 0% gross rate of return;
     o   4.30% on a 6% gross rate of return; and
     o   10.25% on a 12% gross rate of return.


- --------------------------------------------------------------------------------
Strategic Advantage                    59

<PAGE>



The tables assume that charges have been deducted including deductions for
premiums, cost of insurance rider charges, monthly deductions and administrative
and sales charges. The tables show charges at our current rates which includes a
persistency refund. The tables also show charges at the maximum rates we
guarantee in our policies. SEE MONTHLY DEDUCTIONS FROM YOUR ACCOUNT VALUE, PAGE
48. The tables reflect that we do not currently charge against the variable
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 cash surrender values.

If we are asked to do so, we will give you a comparable personal illustration
based on:
     o   the 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.

At issue, we deliver an individualized illustration showing the scheduled
premium you chose and the insured person's actual risk class. After we issue the
policy, if you ask us to, we will give you an illustration of future policy
benefits. We base these hypothetical future benefits on both guaranteed and
current cost factor assumptions and actual account value.


- --------------------------------------------------------------------------------
Strategic Advantage                    60

<PAGE>




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

                                  SECURITY LIFE
                   STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE

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

                           ASSUMING GUARANTEED CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                            ------------0.00%----------    -------------12.00%---------     -------------6.00%----------
                  PREMIUM             CASH                             CASH                            CASH
                ACCUMULATED ACCOUNT   SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR       DEATH
YEAR  PREMIUMS     AT 5%     VALUE    VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE     BENEFIT

<S>     <C>      <C>        <C>       <C>       <C>        <C>        <C>        <C>        <C>        <C>        <C>
 1      5750       6038      3782      4069     300000       4308       4596     300000       4045       4332     300000
 2      5750      12377      7435      7579     300000       8992       9135     300000       8197       8340     300000
 3      5750      19033     10957     10957     300000      14086      14086     300000      12457      12457     300000
 4      5750      26022     14347     14347     300000      19632      19632     300000      16828      16828     300000
 5      5750      33361     17597     17597     300000      25671      25671     300000      21306      21306     300000
 6      5750      41067     21108     21108     300000      32699      32699     300000      26319      26319     300000
 7      5750      49157     24458     24458     300000      40365      40365     300000      31451      31451     300000
 8      5750      57653     27633     27633     300000      48726      48726     300000      36694      36694     300000
 9      5750      66573     30621     30621     300000      57850      57850     300000      42044      42044     300000
10      5750      75939     33403     33403     300000      67810      67810     300000      47487      47487     300000
15      5750     130281     44820     44820     300000     137116     137116     300000      77784      77784     300000
20      5750     199636     48523     48523     300000     248305     248305     442231     110929     110929     300000
25      5750     288152     38775     38775     300000     415077     415077     655407     145894     145894     300000
30      5750     401125      3008      3008     300000     658365     658365     936195     182322     182322     300000

AGE 65  5750     215655     47878     47878     300000     276591     276591     480162     117783     117783     300000
</TABLE>

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

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

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN
A DIFFERENT FREQUENCY THAN SHOWN.


- --------------------------------------------------------------------------------
Strategic Advantage                    61

<PAGE>




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

                                  SECURITY LIFE
                   STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE

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

                            ASSUMING CURRENT CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                              ------------0.00%------------    ----------12.00%-----------     -----------6.00%---------------
                   PREMIUM                CASH                            CASH                              CASH
                 ACCUMULATED  ACCOUNT     SURR       DEATH     ACCOUNT    SURR      DEATH      ACCOUNT       SURR       DEATH
YEAR  PREMIUMS      AT 5%      VALUE      VALUE     BENEFIT     VALUE     VALUE    BENEFIT      VALUE       VALUE      BENEFIT

<S>     <C>       <C>         <C>        <C>        <C>         <C>       <C>      <C>          <C>         <C>         <C>
 1      5750        6038       4236       4523      300000        4792      5079    300000        4514        4801      300000
 2      5750       12377       8175       8319      300000        9836      9980    300000        8988        9132      300000
 3      5750       19033      11863      11863      300000       15204     15204    300000       13465       13465      300000
 4      5750       26022      15402      15402      300000       21038     21038    300000       18049       18049      300000
 5      5750       33361      18876      18876      300000       27474     27474    300000       22827       22827      300000
 6      5750       41067      22686      22686      300000       35019     35019    300000       28230       28230      300000
 7      5750       49157      26425      26425      300000       43346     43346    300000       33866       33866      300000
 8      5750       57653      30057      30057      300000       52505     52505    300000       39707       39707      300000
 9      5750       66573      33565      33565      300000       62568     62568    300000       45746       45746      300000
10      5750       75939      36944      36944      300000       73632     73632    300000       51987       51987      300000
15      5750      130281      52576      52576      300000      151569    151569    308897       88196       88196      300000
20      5750      199636      61556      61556      300000      275803    275803    491205      129856      129856      300000
25      5750      288152      60100      60100      300000      465997    465997    735809      178418      178418      300000
30      5750      401125      38951      38951      300000      749067    749067   1065173      235558      235558      334964

AGE 65  5750      215655      62280      62280      300000      307779    307779    534304      138939      138939      300000
</TABLE>

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

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

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN
A DIFFERENT FREQUENCY THAN SHOWN.


- --------------------------------------------------------------------------------
Strategic Advantage                    62

<PAGE>




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

                                  SECURITY LIFE
                   STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE

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

                           ASSUMING GUARANTEED CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                              -----------0.00%-----------     -----------12.00%-----------     -----------6.00%--------------
                   PREMIUM               CASH                             CASH                             CASH
                 ACCUMULATED  ACCOUNT    SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT     SURR      DEATH
YEAR  PREMIUMS      AT 5%      VALUE     VALUE    BENEFIT      VALUE     VALUE     BENEFIT      VALUE      VALUE    BENEFIT

<S>     <C>       <C>         <C>        <C>       <C>         <C>       <C>       <C>         <C>         <C>        <C>
 1      5750        6038       3781       4069     300000        4308      4595    300000        4044        4332     300000
 2      5750       12377       7434       7578     300000        8991      9134    300000        8196        8340     300000
 3      5750       19033      10956      10956     300000       14084     14084    300000       12456       12458     300000
 4      5750       26022      14346      14346     300000       19630     19630    300000       16827       16827     300000
 5      5750       33361      17595      17595     300000       25668     25668    300000       21304       21304     300000
 6      5750       41067      21106      21106     300000       32696     32696    300000       26316       26316     300000
 7      5750       49157      24456      24456     300000       40362     40362    300000       31448       31448     300000
 8      5750       57653      27631      27631     300000       48772     48772    300000       36691       36691     300000
 9      5750       66573      30619      30619     300000       57846     57846    300000       42041       42041     300000
10      5750       75939      33403      33403     300000       67807     67807    300000       47486       47486     300000
15      5750      130281      44835      44835     300000      137120    137120    300000       77798       77798     300000
20      5750      199636      48596      48596     300000      248312    248312    442243      110999      110999     300000
25      5750      288152      39053      39053     300000      415087    415087    655423      146119      146119     300000
30      5750      401125       3978       3978     300000      658380    658380    936216      182929      182929     300000

AGE 65  5750      215655      47974      47974     300000      276598    276598    480175      117873      117873     300000
</TABLE>

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

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

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN
A DIFFERENT FREQUENCY THAN SHOWN.


- --------------------------------------------------------------------------------
Strategic Advantage                    63

<PAGE>




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

                                  SECURITY LIFE
                   STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE

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

                            ASSUMING CURRENT CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                              ----------0.00%------------    -----------12.00%------------   -----------6.00%------------
                   PREMIUM               CASH                           CASH                            CASH
                 ACCUMULATED  ACCOUNT    SURR     DEATH      ACCOUNT    SURR      DEATH      ACCOUNT    SURR      DEATH
YEAR  PREMIUMS      AT 5%     VALUE      VALUE    BENEFIT    VALUE      VALUE     BENEFIT    VALUE      VALUE     BENEFIT

<S>      <C>       <C>         <C>      <C>       <C>       <C>        <C>       <C>         <C>       <C>        <C>
 1       5750        6038       4417     4704     300000       4984      5271     300000       4700      4987     300000
 2       5750       12377       8609     8752     300000      10320     10464     300000       9447      9591     300000
 3       5750       19033      12606    12606     300000      16076     16076     300000      14271     14271     300000
 4       5750       26022      16468    16468     300000      22357     22357     300000      19236     19236     300000
 5       5750       33361      20242    20242     300000      29267     29267     300000      24393     24393     300000
 6       5750       41067      24330    24330     300000      37318     37318     300000      30176     30176     300000
 7       5750       49157      28327    28327     300000      46188     46188     300000      36190     36190     300000
 8       5750       57653      32222    32222     300000      55956     55956     300000      42437     42467     300000
 9       5750       66573      36003    36003     300000      66698     66698     300000      48915     48915     300000
10       5750       75939      39655    39655     300000      78470     78470     300000      55620     55620     300000
15       5750      130281      56500    56500     300000     160475    160475     327047      94286     94286     300000
20       5750      199636      67115    67115     300000     289959    289959     516417     138981    138981     300000
25       5750      288152      69083    69083     300000     488143    488143     770777     191751    191751     302775
30       5750      401125      55013    55013     300000     783044    783044    1113489     251545    251545     357697

AGE 65   5750      215655      68322    68322     300000     323281    323281     561216     148803    148803     300000
</TABLE>

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

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

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN
A DIFFERENT FREQUENCY THAN SHOWN.


- --------------------------------------------------------------------------------
Strategic Advantage                    64

<PAGE>




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

                                  SECURITY LIFE
                   STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE

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

                           ASSUMING GUARANTEED CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                              -----------0.00%----------    ------------12.00%----------    -------------6.00%-----------
                   PREMIUM              CASH                           CASH                            CASH
                 ACCUMULATED  ACCOUNT   SURR     DEATH      ACCOUNT    SURR      DEATH      ACCOUNT    SURR      DEATH
YEAR  PREMIUMS     AT 5%       VALUE    VALUE    BENEFIT    VALUE      VALUE     BENEFIT    VALUE      VALUE     BENEFIT

<S>      <C>       <C>         <C>      <C>       <C>        <C>       <C>        <C>        <C>       <C>        <C>
 1       5750        6038       3782     4069     300000       4308      4596     300000       4045      4332     300000
 2       5750       12377       7435     7579     300000       8992      9135     300000       8197      8340     300000
 3       5750       19033      10957    10957     300000      14086     14086     300000      12457     12457     300000
 4       5750       26022      14347    14347     300000      19632     19632     300000      16828     16828     300000
 5       5750       33361      17597    17597     300000      25671     25671     300000      21306     21306     300000
 6       5750       41067      21108    21108     300000      32699     32699     300000      26319     26319     300000
 7       5750       49157      24458    24458     300000      40365     40365     300000      31451     31451     300000
 8       5750       57653      27633    27633     300000      48726     48726     300000      36694     36694     300000
 9       5750       66573      30621    30621     300000      57850     57850     300000      42044     42044     300000
10       5750       75939      33403    33403     300000      67810     67810     300000      47487     47487     300000
15       5750      130281      44820    44820     300000     137116    137116     300000      77784     77784     300000
20       5750      199636      48523    48523     300000     254236    254236     310168     110929    110929     300000
25       5750      288152      38775    38775     300000     450475    450475     522551     145894    145894     300000
30       5750      401125       3008     3008     300000     771064    771064     825038     182322    182322     300000

AGE 65   5750      215655      47878    47878     300000     286313    286313     343575     117783    117783     300000
</TABLE>

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

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

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN
A DIFFERENT FREQUENCY THAN SHOWN.


- --------------------------------------------------------------------------------
Strategic Advantage                    65

<PAGE>




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

                                  SECURITY LIFE
                   STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE

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

                            ASSUMING CURRENT CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                              ----------0.00%-----------    ------------12.00%-----------     -----------6.00%-----------
                   PREMIUM              CASH                             CASH                           CASH
                 ACCUMULATED  ACCOUNT   SURR      DEATH     ACCOUNT      SURR       DEATH     ACCOUNT   SURR      DEATH
YEAR  PREMIUMS      AT 5%      VALUE    VALUE    BENEFIT     VALUE       VALUE     BENEFIT     VALUE    VALUE     BENEFIT

<S>      <C>       <C>         <C>      <C>       <C>        <C>       <C>        <C>        <C>       <C>        <C>
 1       5750        6038       4236     4523     300000       4792      5079     300000       4514      4801     300000
 2       5750       12377       8175     8319     300000       9836      9980     300000       8988      9132     300000
 3       5750       19033      11863    11863     300000      15204     15204     300000      13465     13465     300000
 4       5750       26022      15402    15402     300000      21038     21038     300000      18049     18049     300000
 5       5750       33361      18876    18876     300000      27474     27474     300000      22827     22827     300000
 6       5750       41067      22686    22686     300000      35019     35019     300000      28230     28230     300000
 7       5750       49157      26425    26425     300000      43346     43346     300000      33866     33866     300000
 8       5750       57653      30057    30057     300000      52505     52505     300000      39707     39707     300000
 9       5750       66573      33565    33565     300000      62568     62568     300000      45746     45746     300000
10       5750       75939      36944    36944     300000      73632     73632     300000      51987     51987     300000
15       5750      130281      52576    52576     300000     151577    151577     300000      88196     88196     300000
20       5750      199636      61556    61556     300000     282525    282525     344681     129856    129856     300000
25       5750      288152      60100    60100     300000     499211    499211     579084     178418    178418     300000
30       5750      401125      38951    38951     300000     854152    854152     913943     238201    238201     300000

AGE 65   5750      215655      62280    62280     300000     317858    317858     381430     138939    138939     300000
</TABLE>

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

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

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN
A DIFFERENT FREQUENCY THAN SHOWN.

- --------------------------------------------------------------------------------
Strategic Advantage                    66

<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, Security Life Reinsurance

Michael W. Cunningham*       Director, Executive Vice President

Linda B. Emory*              Director

James L. Livingston, Jr.     Executive Vice President and Chief Operating
                             Officer

Jeffrey R. Messner           Executive Vice President and Chief Marketing
                             Officer

Jess A. Skriletz             President, ING Institutional Markets

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, Security
                             Life Reinsurance and ING Institutional Markets

Arnold A. Dicke              Senior Vice President, Chief Actuary, ING
                             Reinsurance

Carol D. Hard                Senior Vice President, Variable Products

Philip R. Kruse              Senior Vice President

Charles LeDoyen**            Senior Vice President, Structured Settlements

Timothy P. McCarthy          Senior Vice President, Marketing Services

- --------------------------------------------------------------------------------
Strategic Advantage                    67

<PAGE>



Name and Principal
Business and Address         Position and Offices with Security Life of Denver
- --------------------         -------------------------------------------------
Gregory G. McGreevey         Senior Vice President, New Products and Market
                             Development, ING Institutional Markets

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

Lawrence D. Taylor           Senior Vice President, Chief Actuary

Louis N. Trapolino           Senior Vice President, Distribution

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

Katherine Anderson           Vice President, Chief Product Actuary

Carole A. Baumbusch          Vice President, Special Projects

Evelyn A. Bentz              Vice President, M Financial Sales

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

Douglas W. Campbell          Vice President, Agency Sales

Daniel S. Clements           Vice President and Chief Underwriter

Stanley F. Eckert            Vice President, National Marketing

Shari A. Enger               Vice President -- Controller

Larry D. Erb                 Vice President, Information Technology

Martha K. Evans              Vice President, Variable Operations

Fitz Fisher                  Vice President, Information Technology

Deborah B. Holden*           Vice President, Corporate Benefits

Brian Holland                Vice President, Sales and International Risk
                             Management

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

Richard D. King              Vice President, Medical Director

Stephen F. Kraysler          Vice President, Structured Reinsurance

- --------------------------------------------------------------------------------
Strategic Advantage                    68

<PAGE>



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

Christiaan M. Rutten         Vice President, Structured Reinsurance

Casey J. Scott               Vice President, National Marketing

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

Mark A. Smith                Vice President, Insurance Services

Jerome M. Strop              Vice President, Strategic Marketing

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

Amy L. Winsor                Vice President and Treasurer

William Wojciechowski*       Vice President, CCRC

Eric G. Banta                Assistant Secretary

Roger O. Beebe               Actuarial Officer

Marsha K. Crest              Agency Administration Officer

Kim M. Curley                Appointed Actuary

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

- --------------------------------------------------------------------------------
Strategic Advantage                    69

<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.

Actuarial matters in this prospectus have been examined by Lawrence D. Taylor,
F.S.A., M.A.A.A., who is Senior Vice President and Chief Actuary of Security
Life. His opinion on actuarial matters is filed as an exhibit to the
Registration Statement we filed with the SEC.


REGISTRATION STATEMENT

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









- --------------------------------------------------------------------------------
Strategic Advantage                    70

<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 72.

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





- --------------------------------------------------------------------------------
Strategic Advantage                    71

<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











- --------------------------------------------------------------------------------
Strategic Advantage                    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 ...............................................74

Audited Consolidated Financial Statements

Consolidated Balance Sheets ..................................................75
Consolidated Statements of Income ............................................77
Consolidated Statements of Comprehensive Income...............................78
Consolidated Statements of Stockholder's Equity ..............................79
Consolidated Statements of Cash Flows ........................................80
Notes to Consolidated Financial Statements ...................................82













- --------------------------------------------------------------------------------
Strategic Advantage                    73

<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






- --------------------------------------------------------------------------------
Strategic Advantage                    74

<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>





- --------------------------------------------------------------------------------
Strategic Advantage                    75


<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    76

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    77

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    78

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    79

<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>



- --------------------------------------------------------------------------------
Strategic Advantage                    80

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    81

<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.


- --------------------------------------------------------------------------------
Strategic Advantage                    82

<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.


- --------------------------------------------------------------------------------
Strategic Advantage                    83

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    84

<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



- --------------------------------------------------------------------------------
Strategic Advantage                    85

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    86

<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.



- --------------------------------------------------------------------------------
Strategic Advantage                    87

<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.










- --------------------------------------------------------------------------------
Strategic Advantage                    88

<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>


- --------------------------------------------------------------------------------
Strategic Advantage                    89

<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>












- --------------------------------------------------------------------------------
Strategic Advantage                    90

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



- --------------------------------------------------------------------------------
Strategic Advantage                    91

<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.








- --------------------------------------------------------------------------------
Strategic Advantage                    92

<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.








- --------------------------------------------------------------------------------
Strategic Advantage                    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

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.

- --------------------------------------------------------------------------------
Strategic Advantage                    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)

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
                               ==========     =======      =======      =======












- --------------------------------------------------------------------------------
Strategic Advantage                    95

<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.



- --------------------------------------------------------------------------------
Strategic Advantage                    96

<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.




- --------------------------------------------------------------------------------
Strategic Advantage                    97

<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).

- --------------------------------------------------------------------------------
Strategic Advantage                    98

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    99

<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.








- --------------------------------------------------------------------------------
Strategic Advantage                    100

<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.



- --------------------------------------------------------------------------------
Strategic Advantage                    101

<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.




- --------------------------------------------------------------------------------
Strategic Advantage                    102

<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.



- --------------------------------------------------------------------------------
Strategic Advantage                    103

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    104

<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.




- --------------------------------------------------------------------------------
Strategic Advantage                    105

<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.









- --------------------------------------------------------------------------------
Strategic Advantage                    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 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>






- --------------------------------------------------------------------------------
Strategic Advantage                    107

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    108

<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.




- --------------------------------------------------------------------------------
Strategic Advantage                    109

<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.


- --------------------------------------------------------------------------------
Strategic Advantage                    110

<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.











- --------------------------------------------------------------------------------
Strategic Advantage                    111

<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










- --------------------------------------------------------------------------------
Strategic Advantage                    112

<PAGE>



                        Security Life Separate Account L1

                              Financial Statements


                  Years ended December 31, 1998, 1997 and 1996





                                                 CONTENTS

Report of Independent Auditors ..............................................114

Audited Financial Statements

Statement of Net Assets .....................................................115
Statements of Operations ....................................................122
Statements of Changes in Net Assets .........................................141
Notes to Financial Statements ...............................................160


- --------------------------------------------------------------------------------
Strategic Advantage                    113

<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

- --------------------------------------------------------------------------------
Strategic Advantage                    114

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    115

<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.









- --------------------------------------------------------------------------------
Strategic Advantage                    116

<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.



- --------------------------------------------------------------------------------
Strategic Advantage                    117

<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.







- --------------------------------------------------------------------------------
Strategic Advantage                    118

<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.






- --------------------------------------------------------------------------------
Strategic Advantage                    119

<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.






- --------------------------------------------------------------------------------
Strategic Advantage                    120

<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.









- --------------------------------------------------------------------------------
Strategic Advantage                    121

<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.








- --------------------------------------------------------------------------------
Strategic Advantage                    122

<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.









- --------------------------------------------------------------------------------
Strategic Advantage                    123

<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.









- --------------------------------------------------------------------------------
Strategic Advantage                    124

<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.













- --------------------------------------------------------------------------------
Strategic Advantage                    125

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    126

<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.












- --------------------------------------------------------------------------------
Strategic Advantage                    127

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    128

<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.















- --------------------------------------------------------------------------------
Strategic Advantage                    129

<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.











- --------------------------------------------------------------------------------
Strategic Advantage                    130

<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.











- --------------------------------------------------------------------------------
Strategic Advantage                    131

<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.











- --------------------------------------------------------------------------------
Strategic Advantage                    132

<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.











- --------------------------------------------------------------------------------
Strategic Advantage                    133

<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.












- --------------------------------------------------------------------------------
Strategic Advantage                    134

<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.










- --------------------------------------------------------------------------------
Strategic Advantage                    135

<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.











- --------------------------------------------------------------------------------
Strategic Advantage                    136

<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.












- --------------------------------------------------------------------------------
Strategic Advantage                    137

<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.











- --------------------------------------------------------------------------------
Strategic Advantage                    138

<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.











- --------------------------------------------------------------------------------
Strategic Advantage                    139

<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.











- --------------------------------------------------------------------------------
Strategic Advantage                    140

<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.












- --------------------------------------------------------------------------------
Strategic Advantage                    141

<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.





- --------------------------------------------------------------------------------
Strategic Advantage                    142

<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.





- --------------------------------------------------------------------------------
Strategic Advantage                    143

<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>
OPERATIONS
Net investment income (loss)            $  5,972,694    $   745,317     $             $   886,122    $   713,205    $ 1,147,434
                                                                                                                      2,480,616
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.




- --------------------------------------------------------------------------------
Strategic Advantage                    144

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    145

<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.




- --------------------------------------------------------------------------------
Strategic Advantage                    146

<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.



- --------------------------------------------------------------------------------
Strategic Advantage                    147

<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.





- --------------------------------------------------------------------------------
Strategic Advantage                    148

<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.




- --------------------------------------------------------------------------------
Strategic Advantage                    149

<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.




- --------------------------------------------------------------------------------
Strategic Advantage                    150

<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.




- --------------------------------------------------------------------------------
Strategic Advantage                    151

<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.





- --------------------------------------------------------------------------------
Strategic Advantage                    152

<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.




- --------------------------------------------------------------------------------
Strategic Advantage                    153

<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.





- --------------------------------------------------------------------------------
Strategic Advantage                    154

<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.




- --------------------------------------------------------------------------------
Strategic Advantage                    155

<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.





- --------------------------------------------------------------------------------
Strategic Advantage                    156

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    157

<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.





- --------------------------------------------------------------------------------
Strategic Advantage                    158

<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.


- --------------------------------------------------------------------------------
Strategic Advantage                    159

<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


- --------------------------------------------------------------------------------
Strategic Advantage                    160

<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


- --------------------------------------------------------------------------------
Strategic Advantage                    161

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)




NOTE A. ORGANIZATION (CONTINUED)

The FirstLine and Strategic Advantage policies allow the policyholders to
specify the allocation of their net premium to the various Funds. They can also
transfer their account values among the Funds. The FirstLine and Strategic
Advantage products also provide the policyholders the option to allocate their
net premiums, or to transfer their account values, to a Guaranteed Interest
Division ("GID") in the Company's general account. The GID guarantees a rate of
interest to the policyholder, and it is not variable in nature. Therefore, it is
not included in these Separate Account statements.

NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying financial statements of the Separate Account have been prepared
on the basis of generally accepted accounting principles ("GAAP"). The
preparation of financial statements in conformity with GAAP requires management
to make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.

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.




- --------------------------------------------------------------------------------
Strategic Advantage                    162

<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.

















- --------------------------------------------------------------------------------
Strategic Advantage                    163

<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>


- --------------------------------------------------------------------------------
Strategic Advantage                    164

<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.

- --------------------------------------------------------------------------------
Strategic Advantage                    165

<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.














- --------------------------------------------------------------------------------
Strategic Advantage                    166

<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>


- --------------------------------------------------------------------------------
Strategic Advantage                    167

<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>





- --------------------------------------------------------------------------------
Strategic Advantage                    168

<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>





- --------------------------------------------------------------------------------
Strategic Advantage                    169

<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>


- --------------------------------------------------------------------------------
Strategic Advantage                    170

<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.












- --------------------------------------------------------------------------------
Strategic Advantage                    171

<PAGE>



                                   APPENDIX A

                                 FACTORS FOR THE
                          CASH VALUE ACCUMULATION TEST
                           FOR A LIFE INSURANCE POLICY

                                 MALE NON-SMOKER


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

       0      12.574      25      6.095      50      2.671      75      1.396
       1      12.681      26      5.904      51      2.589      76      1.372
       2      12.341      27      5.717      52      2.509      77      1.349
       3      11.996      28      5.533      53      2.433      78      1.328
       4      11.655      29      5.354      54      2.360      79      1.307

       5      11.316      30      5.179      55      2.290      80      1.288
       6      10.979      31      5.008      56      2.223      81      1.270
       7      10.644      32      4.843      57      2.159      82      1.253
       8      10.311      33      4.682      58      2.097      83      1.236
       9       9.982      34      4.527      59      2.038      84      1.221

      10       9.660      35      4.376      60      1.982      85      1.207
      11       9.345      36      4.231      61      1.928      86      1.195
      12       9.041      37      4.091      62      1.877      87      1.183
      13       8.750      38      3.955      63      1.828      88      1.172
      14       8.476      39      3.825      64      1.781      89      1.161

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

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

                                                               100      1.000

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

- --------------------------------------------------------------------------------
Strategic Advantage                    172

<PAGE>



                               APPENDIX A (CONT.)

                                 FACTORS FOR THE
                          CASH VALUE ACCUMULATION TEST
                           FOR A LIFE INSURANCE POLICY

                                   MALE SMOKER

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

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

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

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

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

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

                                                               100      1.000

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

- --------------------------------------------------------------------------------
Strategic Advantage                    173

<PAGE>



                               APPENDIX A (CONT.)

                                 FACTORS FOR THE
                          CASH VALUE ACCUMULATION TEST
                           FOR A LIFE INSURANCE POLICY

                                FEMALE NON-SMOKER


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

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

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

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

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

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

                                                               100      1.000

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

- --------------------------------------------------------------------------------
Strategic Advantage                    174

<PAGE>



                               APPENDIX A (CONT.)

                                 FACTORS FOR THE
                          CASH VALUE ACCUMULATION TEST
                           FOR A LIFE INSURANCE POLICY

                                  FEMALE SMOKER


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

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

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

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

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

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

                                                               100      1.000

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

- --------------------------------------------------------------------------------
Strategic Advantage                    175

<PAGE>



                               APPENDIX A (CONT.)

                                 FACTORS FOR THE
                          CASH VALUE ACCUMULATION TEST
                           FOR A LIFE INSURANCE POLICY

                               UNISEX 1 NON-SMOKER


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

       0      12.574      25      6.095      50      2.671      75      1.396
       1      12.681      26      5.904      51      2.589      76      1.372
       2      12.341      27      5.717      52      2.509      77      1.349
       3      11.996      28      5.533      53      2.433      78      1.328
       4      11.655      29      5.354      54      2.360      79      1.307

       5      11.316      30      5.179      55      2.290      80      1.288
       6      10.979      31      5.008      56      2.223      81      1.270
       7      10.644      32      4.843      57      2.159      82      1.253
       8      10.311      33      4.682      58      2.097      83      1.236
       9       9.982      34      4.527      59      2.038      84      1.221

      10       9.660      35      4.376      60      1.982      85      1.207
      11       9.345      36      4.231      61      1.928      86      1.195
      12       9.041      37      4.091      62      1.877      87      1.183
      13       8.750      38      3.955      63      1.828      88      1.172
      14       8.476      39      3.825      64      1.781      89      1.161

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

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

                                                               100      1.000

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

- --------------------------------------------------------------------------------
Strategic Advantage                    176

<PAGE>



                               APPENDIX A (CONT.)

                                 FACTORS FOR THE
                          CASH VALUE ACCUMULATION TEST
                           FOR A LIFE INSURANCE POLICY

                                 UNISEX 1 SMOKER


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

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

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

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

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

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

                                                               100      1.000

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

- --------------------------------------------------------------------------------
Strategic Advantage                    177

<PAGE>



                               APPENDIX A (CONT.)

                                 FACTORS FOR THE
                          CASH VALUE ACCUMULATION TEST
                           FOR A LIFE INSURANCE POLICY

                               UNISEX 2 NON-SMOKER


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

       0      12.943      25      6.234      50      2.733      75      1.418
       1      13.032      26      6.037      51      2.649      76      1.392
       2      12.683      27      5.845      52      2.568      77      1.368
       3      12.327      28      5.657      53      2.490      78      1.345
       4      11.975      29      5.473      54      2.415      79      1.323

       5      11.626      30      5.294      55      2.343      80      1.303
       6      11.278      31      5.120      56      2.275      81      1.283
       7      10.934      32      4.950      57      2.209      82      1.265
       8      10.593      33      4.786      58      2.146      83      1.247
       9      10.256      34      4.627      59      2.085      84      1.231

      10       9.926      35      4.474      60      2.027      85      1.216
      11       9.604      36      4.325      61      1.972      86      1.202
      12       9.292      37      4.182      62      1.918      87      1.190
      13       8.994      38      4.043      63      1.868      88      1.178
      14       8.710      39      3.910      64      1.819      89      1.166

      15       8.443      40      3.782      65      1.773      90      1.155
      16       8.188      41      3.658      66      1.729      91      1.144
      17       7.945      42      3.539      67      1.687      92      1.133
      18       7.712      43      3.424      68      1.647      93      1.122
      19       7.487      44      3.314      69      1.609      94      1.110

      20       7.267      45      3.208      70      1.573      95      1.097
      21       7.053      46      3.106      71      1.538      96      1.084
      22       6.843      47      3.007      72      1.506      97      1.069
      23       6.637      48      2.912      73      1.475      98      1.054
      24       6.433      49      2.821      74      1.445      99      1.040

                                                               100      1.000

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

- --------------------------------------------------------------------------------
Strategic Advantage                    178

<PAGE>



                               APPENDIX A (CONT.)

                                 FACTORS FOR THE
                          CASH VALUE ACCUMULATION TEST
                           FOR A LIFE INSURANCE POLICY

                                 UNISEX 2 SMOKER


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

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

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

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

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

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

                                                               100      1.000

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

- --------------------------------------------------------------------------------
Strategic Advantage                    179

<PAGE>



                                   APPENDIX B

                                 FACTORS FOR THE
                   GUIDELINE PREMIUM/CASH VALUE CORRIDOR TEST
                           FOR A LIFE INSURANCE POLICY


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

       0        2.50      25       2.50      50       1.85      75       1.05
       1        2.50      26       2.50      51       1.78      76       1.05
       2        2.50      27       2.50      52       1.71      77       1.05
       3        2.50      28       2.50      53       1.64      78       1.05
       4        2.50      29       2.50      54       1.57      79       1.05

       5        2.50      30       2.50      55       1.50      80       1.05
       6        2.50      31       2.50      56       1.46      81       1.05
       7        2.50      32       2.50      57       1.42      82       1.05
       8        2.50      33       2.50      58       1.38      83       1.05
       9        2.50      34       2.50      59       1.34      84       1.05

      10        2.50      35       2.50      60       1.30      85       1.05
      11        2.50      36       2.50      61       1.28      86       1.05
      12        2.50      37       2.50      62       1.26      87       1.05
      13        2.50      38       2.50      63       1.24      88       1.05
      14        2.50      39       2.50      64       1.22      89       1.05

      15        2.50      40       2.50      65       1.20      90       1.05
      16        2.50      41       2.43      66       1.19      91       1.04
      17        2.50      42       2.36      67       1.18      92       1.03
      18        2.50      43       2.29      68       1.17      93       1.02
      19        2.50      44       2.22      69       1.16      94       1.01

      20        2.50      45       2.15      70       1.15      95       1.00
      21        2.50      46       2.09      71       1.13      96       1.00
      22        2.50      47       2.03      72       1.11      97       1.00
      23        2.50      48       1.97      73       1.09      98       1.00
      24        2.50      49       1.91      74       1.07      99       1.00

                                                               100       1.00

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

- --------------------------------------------------------------------------------
Strategic Advantage                    180

<PAGE>



                                   APPENDIX C

PERFORMANCE INFORMATION

POLICY PERFORMANCE

The following hypothetical illustrations demonstrate how the actual investment
experience of each division of the variable account affects the cash surrender
value, account value and death benefit of a policy. These hypothetical
illustrations are based on the actual historical return of each portfolio as if
a policy had been issued on the date indicated. Each portfolio's annual total
return is based on the total return calculated for each fiscal year. These
annual total return figures reflect the net portfolio's management fees after
any voluntary waiver 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, the cash value accumulation test, death benefit option 1, issued to a
non-smoker male, age 45. In each case, it is assumed that all premiums are
allocated to the division illustrated for the period shown. The benefits are
calculated for a specific date. The amount and timing of premium payments and
the use of other policy features, such as policy loans, would affect individual
policy benefits.

The amounts shown for the cash surrender values, account values and death
benefits take into account the charges against premiums, current cost of
insurance and monthly deductions, the daily charge against the variable account
for mortality and expense risks, and each portfolio's charges and expenses. SEE
CHARGES, DEDUCTIONS AND REFUNDS, PAGE 47. This prospectus also contains
illustrations based on assumed rates of return. SEE ILLUSTRATIONS OF DEATH
BENEFITS, ACCOUNT VALUES, SURRENDER VALUES AND ACCUMULATED PREMIUMS, PAGE 59.
















- --------------------------------------------------------------------------------
Strategic Advantage                    181

<PAGE>



                           HYPOTHETICAL ILLUSTRATIONS

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

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



AIM V.I. CAPITAL APPRECIATION FUND
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/94            2.50%         4,682          4,394       300,000
   12/31/95           35.69%        11,731         11,587       300,000
   12/31/96           17.58%        18,177         18,177       300,000
   12/31/97           13.51%        24,874         24,874       300,000
   12/31/98           19.30%        34,113         34,113       300,000

AIM V.I. GOVERNMENT SECURITIES FUND
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/94           (3.73)%        4,394          4,106       300,000
   12/31/95           15.56%         9,607          9,463       300,000
   12/31/96            2.29%        13,576         13,576       300,000
   12/31/97            8.16%        18,715         18,715       300,000
   12/31/98            7.66%        24,116         24,116       300,000

ALGER AMERICAN GROWTH PORTFOLIO
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:          Return*         Value         Value        Benefit
   12/31/90            4.14%         4,757          4,470       300,000
   12/31/91           40.39%        12,256         12,112       300,000
   12/31/92           12.38%        17,935         17,935       300,000
   12/31/93           22.47%        26,593         26,593       300,000
   12/31/94            1.45%        30,651         30,651       300,000
   12/31/95           36.37%        47,446         47,446       300,000
   12/31/96           13.35%        58,278         58,278       300,000
   12/31/97           25.75%        78,236         78,236       300,000
   12/31/98           48.07%       121,619        121,619       300,000

ALGER AMERICAN LEVERAGED ALLCAP PORTFOLIO
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/96           12.04%         5,123          4,836       300,000
   12/31/97           19.68%        10,831         10,687       300,000
   12/31/98           57.83%        23,197         23,197       300,000

The assumptions underlying these values are described in Performance
Information, page 181.

* 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.

- --------------------------------------------------------------------------------
Strategic Advantage                    182

<PAGE>



                      HYPOTHETICAL ILLUSTRATION (Continued)

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

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



ALGER AMERICAN MIDCAP GROWTH PORTFOLIO
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/94           (1.54)%        4,495          4,207       300,000
   12/31/95           44.45%        12,243         12,100       300,000
   12/31/96           11.90%        17,843         17,843       300,000
   12/31/97           15.01%        24,828         24,828       300,000
   12/31/98           30.30%        37,259         37,259       300,000

ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/89           64.48%         7,567          7,280       300,000
   12/31/90            8.71%        12,451         12,307       300,000
   12/31/91           57.54%        25,695         25,695       300,000
   12/31/92            3.55%        30,391         30,391       300,000
   12/31/93           13.28%        38,585         38,585       300,000
   12/31/94           (4.38)%       40,649         40,649       300,000
   12/31/95           44.31%        64,596         64,596       300,000
   12/31/96            4.18%        71,266         71,266       300,000
   12/31/97           11.39%        83,576         83,576       300,000
   12/31/98           15.53%       100,811        100,811       300,000

FIDELITY VIP GROWTH PORTFOLIO
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/89           31.51%         6,028          5,741       300,000
   12/31/90          (11.73)%        8,700          8,556       300,000
   12/31/91           45.51%        18,248         18,248       300,000
   12/31/92            9.32%        24,010         24,010       300,000
   12/31/93           19.37%        33,106         33,106       300,000
   12/31/94           (0.02)%       37,070         37,070       300,000
   12/31/95           35.36%        55,723         55,723       300,000
   12/31/96           14.71%        68,389         68,389       300,000
   12/31/97           23.48%        89,180         89,180       300,000
   12/31/98           39.49%       129,671        129,671       300,000

The assumptions underlying these values are described in Performance
Information, page 181.

* 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.

- --------------------------------------------------------------------------------
Strategic Advantage                    183

<PAGE>



                      HYPOTHETICAL ILLUSTRATION (Continued)

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

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


FIDELITY VIP MONEY MARKET PORTFOLIO
      Year        Annual Total   Cash Surrender   Account        Death
     Ended          Return *         Value         Value        Benefit
   12/31/89            9.12%         4,988          4,701       300,000
   12/31/90            8.04%         9,599          9,456       300,000
   12/31/91            6.09%        14,093         14,093       300,000
   12/31/92            3.90%        18,489         18,489       300,000
   12/31/93            3.23%        22,866         22,866       300,000
   12/31/94            4.25%        28,043         28,043       300,000
   12/31/95            5.87%        33,926         33,926       300,000
   12/31/96            5.41%        39,896         39,896       300,000
   12/31/97            5.51%        46,133         46,133       300,000
   12/31/98            5.46%        52,584         52,584       300,000

FIDELITY VIP OVERSEAS PORTFOLIO
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/89           26.28%         5,785          5,497       300,000
   12/31/90           (1.67)%        9,488          9,344       300,000
   12/31/91            8.00%        14,237         14,237       300,000
   12/31/92          (10.72)%       15,932         15,932       300,000
   12/31/93           37.35%        27,140         27,140       300,000
   12/31/94            1.72%        31,679         31,679       300,000
   12/31/95            9.74%        39,164         39,164       300,000
   12/31/96           13.15%        48,778         48,778       300,000
   12/31/97           11.56%        58,695         58,695       300,000
   12/31/98           12.81%        70,430         70,430       300,000

FIDELITY VIP II ASSET MANAGER PORTFOLIO
      Year        Annual Total   Cash Surrender   Account        Death
     Ended          Return *         Value         Value        Benefit
   12/31/90            6.72%         4,877          4,589       300,000
   12/31/91           22.56%        10,799         10,655       300,000
   12/31/92           11.71%        16,205         16,205       300,000
   12/31/93           21.23%        24,227         24,227       300,000
   12/31/94           (6.09)%       26,115         26,115       300,000
   12/31/95           16.96%        35,319         35,319       300,000
   12/31/96           14.60%        45,081         45,081       300,000
   12/31/97           20.65%        59,168         59,168       300,000
   12/31/98           15.05%        72,469         72,469       300,000

The assumptions underlying these values are described in Performance
Information, page 181.

* 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.

- --------------------------------------------------------------------------------
Strategic Advantage                    184

<PAGE>



                      HYPOTHETICAL ILLUSTRATION (Continued)

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

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



FIDELITY VIP II INDEX 500 PORTFOLIO
      Year        Annual Total   Cash Surrender   Account        Death
     Ended          Return *         Value         Value        Benefit
   12/31/93            9.74%         5,017          4,729       300,000
   12/31/94            1.04%         8,986          8,842       300,000
   12/31/95           37.19%        17,559         17,559       300,000
   12/31/96           22.82%        26,210         26,210       300,000
   12/31/97           32.82%        39,822         39,822       300,000
   12/31/98           28.31%        56,328         56,328       300,000

INVESCO VIF-EQUITY INCOME FUND (formerly VIF-Industrial Income Portfolio)
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/95           29.25%         5,923          5,636       300,000
   12/31/96           22.28%        12,047         11,903       300,000
   12/31/97           28.17%        20,271         20,271       300,000
   12/31/98           15.30%        27,681         27,681       300,000

INVESCO VIF-HIGH YIELD FUND
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/95           19.76%         5,482          5,194       300,000
   12/31/96           16.59%        10,958         10,814       300,000
   12/31/97           17.33%        17,235         17,235       300,000
   12/31/98            1.42%        21,207         21,207       300,000

INVESCO VIF-SMALL COMPANY GROWTH FUND
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/98           16.38%         5,325          5,037       300,000

INVESCO VIF-TOTAL RETURN FUND
      Year        Annual Total   Cash Surrender   Account        Death
     Ended          Return *         Value         Value        Benefit
   12/31/95           22.79%         5,623          5,335       300,000
   12/31/96           12.18%        10,688         10,544       300,000
   12/31/97           22.91%        17,752         17,752       300,000
   12/31/98            9.56%        23,523         23,523       300,000

The assumptions underlying these values are described in Performance
Information, page 181.

* 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.

- --------------------------------------------------------------------------------
Strategic Advantage                    185

<PAGE>



                      HYPOTHETICAL ILLUSTRATION (Continued)

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

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


INVESCO VIF-UTILITIES FUND
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/95            9.08%         4,986          4,699       300,000
   12/31/96           12.76%        10,031          9,887       300,000
   12/31/97           23.41%        17,019         17,019       300,000
   12/31/98           25.48%        26,117         26,117       300,000

NEUBERGER BERMAN GROWTH PORTFOLIO
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/89           29.47%         5,933          5,646       300,000
   12/31/90           (8.19)%        8,974          8,830       300,000
   12/31/91           29.73%        16,556         16,556       300,000
   12/31/92            9.54%        22,213         22,213       300,000
   12/31/93            6.79%        27,638         27,638       300,000
   12/31/94           (4.99)%       30,024         30,024       300,000
   12/31/95           31.73%        44,963         44,963       300,000
   12/31/96            9.14%        53,334         53,334       300,000
   12/31/97           29.01%        73,844         73,844       300,000
   12/31/98           15.53%        89,599         89,599       300,000

NEUBERGER BERMAN LIMITED MATURITY BOND PORTFOLIO
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/89           10.77%         5,065          4,777       300,000
   12/31/90            8.32%         9,708          9,564       300,000
   12/31/91           11.34%        14,939         14,939       300,000
   12/31/92            5.18%        19,610         19,610       300,000
   12/31/93            6.63%        24,831         24,831       300,000
   12/31/94           (0.15)%       28,790         28,790       300,000
   12/31/95           10.94%        36,404         36,404       300,000
   12/31/96            4.31%        42,050         42,050       300,000
   12/31/97            6.74%        48,970         48,970       300,000
   12/31/98            4.39%        54,997         54,997       300,000

NEUBERGER BERMAN PARTNERS PORTFOLIO
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/95           36.47%         6,259          5,972       300,000
   12/31/96           29.57%        13,219         13,076       300,000
   12/31/97           31.25%        22,306         22,306       300,000
   12/31/98            4.21%        27,071         27,071       300,000

The assumptions underlying these values are described in Performance
Information, page 181.

* 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.

- --------------------------------------------------------------------------------
Strategic Advantage                    186

<PAGE>




                      HYPOTHETICAL ILLUSTRATION (Continued)

Non-smoker Male Age 45                              Cash Value Accumulation Test
Standard 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
   12/31/90           11.25%         5,087          4,799       300,000
   12/31/91           18.39%        10,667         10,524       300,000
   12/31/92           (5.25)%       13,536         13,536       300,000
   12/31/93            7.79%        18,605         18,605       300,000
   12/31/94           (1.32)%       21,945         21,945       300,000
   12/31/95           17.30%        30,551         30,551       300,000
   12/31/96            2.53%        35,399         35,399       300,000
   12/31/97            2.38%        40,235         40,235       300,000
   12/31/98           12.75%        49,725         49,725       300,000

VAN ECK WORLDWIDE EMERGING MARKETS FUND
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/96           26.82%         5,810          5,522       300,000
   12/31/97          (11.61)%        8,520          8,376       300,000
   12/31/98          (34.15)%        7,845          7,845       300,000

VAN ECK WORLDWIDE HARD ASSETS FUND
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/91           (2.93)%        4,430          4,143       300,000
   12/31/92           (4.09)%        7,954          7,810       300,000
   12/31/93           64.83%        19,533         19,533       300,000
   12/31/94           (4.78)%       22,054         22,054       300,000
   12/31/95           10.99%        28,574         28,574       300,000
   12/31/96           18.04%        38,542         38,542       300,000
   12/31/97           (1.67)%       41,755         41,755       300,000
   12/31/98          (30.93)%       31,334         31,334       300,000

VAN ECK WORLDWIDE REAL ESTATE FUND
      Year        Annual Total   Cash Surrender   Account        Death
     Ended:         Return*          Value         Value        Benefit
   12/31/98          (11.35)%        4,042          3,754       300,000

The assumptions underlying these values are described in Performance
Information, page 181.

*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.

- --------------------------------------------------------------------------------
Strategic Advantage                    187

<PAGE>

                                   Prospectus

                 STRATEGIC ADVANTAGE II 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, deductions, and refunds beginning on page
47 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 guaranteed not to lapse during the first three policy years
                  if you meet certain requirements; and
         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 divisions and the
                  guaranteed interest division, based on your instructions;
         o        are invested in shares of the underlying investment portfolios
                  under each variable division; and
         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 divisions, the
                  guaranteed interest division and the loan division;
         o        has no guaranteed minimum cash value under the variable
                  divisions. The value varies with the value of the matching
                  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 still 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;
                              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.

                         DATE OF PROSPECTUS MAY 1, 1999

Form V-63-99

<PAGE>



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


THROUGH ITS:      Security Life Separate Account L1


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

MASSACHUSETTS:    Unisex Policies described in this prospectus will provide
                  policy values that do not differentiate on the basis of sex.

                  In addition, all unisex policies offered by this prospectus to
                  insure residents of Massachusetts will have premiums and
                  benefits which are based on actuarial tables that do not
                  differentiate on the basis of sex.

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

Strategic Advantage II                  2

<PAGE>



TABLE OF CONTENTS


POLICY SUMMARY.................................................................8
         Your Policy...........................................................8
         Free Look Period or Right to Examine Policy Period....................8
         Your Policy Premiums..................................................8
                  Allocation of Net Premiums...................................8
         Variable Divisions....................................................9
         Policy Values.........................................................9
                  Your Account Value in the Variable Divisions.................9
         Transfers of Account Value...........................................10
         Special Policy Features..............................................10
                  Additional Benefits.........................................10
                  Dollar Cost Averaging.......................................10
                  Automatic Rebalancing.......................................10
                  Loans    ...................................................10
                  Partial Withdrawals.........................................10
                  Persistency Refund..........................................10
                  Refund of Sales Charges.....................................10
         Policy Modification, Termination and Continuation Features...........10
                  Right to Exchange Policy....................................10
                  Surrender...................................................10
                  Lapse    ...................................................11
                  Reinstatement...............................................11
                  Continuation of Coverage....................................11
         Death Benefits.......................................................11
         Charges and Deductions...............................................11
                  Deductions from Premium.....................................11
                  Deductions from the Variable Divisions......................12
                  Monthly Deductions from Your Account Value..................12
                  Policy Transaction Fees.....................................12
         Tax Considerations...................................................12

INFORMATION ABOUT SECURITY LIFE, THE VARIABLE ACCOUNT, THE INVESTMENT OPTIONS
         AND THE GUARANTEED INTEREST DIVISION.................................13
         Security Life of Denver Insurance Company............................13
         Year 2000 Preparedness...............................................13
         Security Life Separate Account L1....................................14
                  Variable Account Structure..................................14
                  Order of Variable Account Liabilities.......................14
                  Variable Divisions..........................................14
                  Investment Portfolios.......................................14
         Objectives of the Investment Portfolios..............................15
         The Guaranteed Interest Division.....................................19
         Maximum Number of Investment Divisions...............................19

DETAILED INFORMATION ABOUT THE STRATEGIC ADVANTAGE II VARIABLE UNIVERSAL LIFE
         POLICY...............................................................20
         Applying for a Policy................................................20
                  Policy Issuance.............................................20
                  Definition of Life Insurance Choice.........................20
         Temporary Insurance..................................................20
         Premiums ............................................................21
                  Scheduled Premiums..........................................21

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

Strategic Advantage II                  3

<PAGE>



                  Unscheduled Premium Payments................................21
                  Minimum Annual Premium......................................21
                  Special Continuation Period.................................22
                  Allocation of Net Premiums..................................22
         Premium Payments Affect Your Coverage................................22
                  Modified Endowment Contracts................................23
         Death Benefits.......................................................23
                  Base Death Benefit..........................................24
                  Death Benefit Options.......................................25
                  Changes in Death Benefit Options............................25
                  Changes in Death Benefit Amounts............................26
                  Guaranteed Minimum Death Benefit............................27
                  Requirements to Maintain the Guarantee Period...............27
         Additional Benefits..................................................28
                  Adjustable Term Insurance Rider.............................28
                  Right to Change Insured Rider...............................29
                  Waiver of Cost of Insurance Rider...........................29
                  Waiver of Specified Premium Rider...........................29
         Special Features.....................................................30
                  Policy Maturity.............................................30
                  Right to Exchange Policy....................................30
                  Continuation of Coverage....................................30
                  Enhanced Death Benefit Corridor Option......................30
         Policy Values........................................................31
                  Account Value...............................................31
                  Net Account Value...........................................31
                  Cash Surrender Value........................................31
                  Net Cash Surrender Value....................................31
                  Determining the Value in the Variable Divisions.............31
                  How We Calculate Accumulation Unit Values for Each
                    Division..................................................32
         Transfers of Account Value...........................................33
                  Excessive Trading...........................................33
                  Guaranteed Interest Division Transfers......................33
         Dollar Cost Averaging................................................33
                  Changing Dollar Cost Averaging..............................34
                  Terminating Dollar Cost Averaging...........................34
         Automatic Rebalancing................................................34
                  Changing Automatic Rebalancing..............................35
                  Terminating Automatic Rebalancing...........................35
         Policy Loans.........................................................35
                  Loan Repayment..............................................36
                  Loans and Your Benefits.....................................36
         Partial Withdrawals..................................................36
                  Partial Withdrawals under Death Benefit Option 1............37
                  Partial Withdrawals under Death Benefit Option 2............37
                  Stated Death Benefit and Target Death Benefit Reductions....37
                  Partial Withdrawal Mechanics................................37
         Lapse................................................................37
                  Grace Period................................................38
                  If You Have the Guaranteed Minimum Death Benefit in Effect..38
         Reinstatement........................................................39
         Surrender............................................................39
         General Policy Provisions............................................40
                  Free Look Period or Right to Examine Policy Period..........40
                  Your Policy.................................................40

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

Strategic Advantage II                  4

<PAGE>



                  Age.........................................................41
                  Ownership...................................................41
                  Beneficiary(ies)............................................41
                  Collateral Assignment.......................................41
                  Incontestability............................................41
                  Misstatements of Age or Gender..............................41
                  Suicide  ...................................................41
                  Transaction Processing......................................42
                  Notification and Claims Procedures..........................42
                  Telephone Privileges........................................42
                  Non-participation...........................................43
                  Distribution of the Policies................................43
                  Advertising Practices and Sales Literature..................44
                  Settlement Provisions.......................................44
         Administrative Information About the Policy..........................45
                  Voting Privileges...........................................45
                  Material Conflicts..........................................46
                  Right to Change Operations..................................46
                  Reports to Owners...........................................47

CHARGES, DEDUCTIONS AND REFUNDS...............................................47
         Deductions from Premiums.............................................47
                  Tax Charges.................................................47
                  Sales Charge................................................47
         Daily Deductions from the Variable Account...........................48
                  Mortality and Expense Risk Charge...........................48
         Monthly Deductions from Your Account Value...........................48
                  Policy Charge...............................................49
                  Monthly Administrative Charge...............................49
                  Cost of Insurance Charge....................................49
                  Guaranteed Issue............................................49
                  Charges for Additional Benefits.............................50
                  Changes in Monthly Charges..................................50
                  Continuation of Coverage Administrative Fee.................50
         Policy Transaction Fees..............................................50
                  Partial Withdrawals.........................................50
                  Transfers...................................................50
                  Illustrations...............................................50
                  Premium Allocation Change...................................50
         Persistency Refund...................................................50
         Refund of Sales Charges..............................................51
         Fees and Expenses of the Investment Portfolios.......................51
                  Investment Portfolio Annual Expenses........................52
         Group or Sponsored Arrangements or Corporate Purchasers..............54
         Other Charges........................................................54

TAX CONSIDERATIONS............................................................54
         Tax Status of the Policy.............................................54
         Diversification Requirements.........................................55
         Tax Treatment of Policy Death Benefits...............................55
         Modified Endowment Contracts.........................................56
         Multiple Policies....................................................56
         Distributions Other than Death Benefits from Modified Endowment
           Contracts..........................................................56
         Distributions Other than Death Benefits from Policies That Are Not
           Modified Endowment Contracts.......................................56
         Investment in the Policy.............................................56

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

Strategic Advantage II                  5

<PAGE>



         Policy Loans.........................................................56
         Section 1035 Exchanges...............................................57
         Tax-exempt Policy Owners.............................................57
         Possible Tax Law Changes.............................................57
         Changes to Comply with the Law.......................................57
         Other................................................................57

ILLUSTRATIONS.................................................................59

ADDITIONAL INFORMATION........................................................67
         Directors and Officers...............................................67
         Regulation...........................................................70
         Legal Matters........................................................70
         Legal Proceedings....................................................70
         Experts  ............................................................70
         Registration Statement...............................................70

FINANCIAL STATEMENTS..........................................................71

APPENDIX A...................................................................173

APPENDIX A -- ENHANCED.......................................................174

APPENDIX B...................................................................176

APPENDIX B -- ENHANCED.......................................................177

APPENDIX C...................................................................178


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

Strategic Advantage II                  6

<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..................................................................9
Accumulation unit.............................................................32
Accumulation unit value.......................................................32
Adjustable term insurance rider...............................................23
Age.......................................................................20, 41
Base death benefit............................................................24
Beneficiary(ies)..............................................................11
Cash surrender value...........................................................9
Customer service center........................................................2
Continuation of coverage......................................................30
Death proceeds................................................................24
Free look period..............................................................40
General account...............................................................14
Guarantee period..............................................................27
Guarantee period annual premium...............................................27
Guaranteed interest division..................................................19
Guaranteed minimum death benefit..............................................27
Initial premium...............................................................20
Insured.......................................................................20
Investment date...............................................................20
Investment division...........................................................19
Loan division..................................................................9
Minimum annual premium........................................................21
Monthly processing date.......................................................22
Net account value..........................................................9, 31
Net amount at risk.............................................................9
Net cash surrender value.......................................................9
Net premium................................................................8, 22
Owner......................................................................8, 41
Partial withdrawal............................................................22
Policy.....................................................................8, 14
Policy date...................................................................20
Policy loan...................................................................35
Portfolios.................................................................9, 14
Rider.........................................................................10
Scheduled premium.............................................................21
Segment.......................................................................26
Special continuation period...................................................22
Stated death benefit..........................................................20
Target death benefit..........................................................28
Target premium................................................................47
Total death benefit...........................................................28
Transaction date..............................................................32
Valuation date.................................................................9
Valuation period...........................................................9, 32
Variable account..............................................................14
Variable division(s)..........................................................14

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

Strategic Advantage II                  7

<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.

ANY 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 ANY 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

Your policy provides life insurance protection on the insured person. The policy
includes the basic policy, applications, and any 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 net cash 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 30.

We designed Strategic Advantage II 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. The policy may be used for such purposes as informally funding
non-qualified executive deferred compensation, salary continuation plans,
retiree medical benefits or other purposes.

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

You have the right to examine your policy and return it for a refund of premiums
paid or the account value, as specified by state law, if you are not satisfied
for any reason. The policy is then void. SEE FREE LOOK PERIOD OR RIGHT TO
EXAMINE POLICY PERIOD, PAGE 40.


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;
     o   sufficient to keep your policy in force; and
     o   as necessary to continue certain benefits.

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 certain
riders in force. The amount of premium you pay affects the length of time your
policy stays in force. SEE PREMIUMS, PAGE 21.

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
divisions, the guaranteed interest division, or both. You may not invest in more
than eighteen investment divisions, including the guaranteed interest division,
over the life of your policy.

We apply net premium payments we have received from you 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.

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 22.


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

Strategic Advantage II                  8

<PAGE>



VARIABLE DIVISIONS

Any amount you direct into the guaranteed interest division is credited with
interest at a fixed rate set by us. If you invest in any of the following
variable divisions, depending on market conditions, you may make or lose money.
The variable divisions are described in the prospectuses for the underlying
investment portfolios.

Each variable division investment portfolio has its own investment objective.
SEE OBJECTIVES OF THE INVESTMENT PORTFOLIOS, PAGE 15.

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 Leveraged AllCap 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 Money Market Portfolio
VIP Overseas Portfolio
VIP II Asset Manager Portfolio
VIP II Index 500 Portfolio

INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF-Equity Income Fund (formerly,
     INVESCO VIF-Industrial Income Portfolio)
INVESCO VIF-High Yield Fund
INVESCO VIF-Small Company Growth Fund
INVESCO VIF-Total Return Fund
INVESCO VIF-Utilities Fund

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Neuberger Berman AMT Growth Portfolio
Neuberger Berman AMT Limited Maturity Bond Portfolio
Neuberger Berman AMT Partners Portfolio

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




POLICY VALUES

Your policy account value is the amount you have in the guaranteed interest
division, plus the amount you have in each variable division. If you have
outstanding policy loans, 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
         divisions;
     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 cash surrender
value. Partial withdrawals may reduce the amount of base death benefit.

Your cash surrender value is equal to your account value plus any refund of
sales charges due.

Your net cash surrender value is equal to the cash surrender value minus
outstanding policy loans and accrued loan interest, if any.

Your net account value is equal to the account value minus outstanding policy
loans and accrued loan interest, if any.

YOUR ACCOUNT VALUE IN THE VARIABLE DIVISIONS

Accumulation units are the way we measure value in the variable divisions.
Accumulation unit value is the value of a unit of a variable division on the
valuation date. Each variable division has a different accumulation unit value.
SEE DETERMINING THE VALUE IN THE VARIABLE DIVISIONS, PAGE 31.

On each valuation date, we determine the accumulation unit values. The
accumulation unit value for each variable division reflects the investment
performance of the matching investment portfolio during the valuation period.
The valuation

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

Strategic Advantage II                  9

<PAGE>



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 32.


TRANSFERS OF ACCOUNT VALUE

You may make up to twelve free transfers among the variable divisions or to the
guaranteed interest division per policy year. We charge $25 for each transfer
over twelve you make in a policy year. This charge does not apply to any
automatic rebalancing or dollar cost averaging transfers: they are free. There
are restrictions on transfers to or from the guaranteed interest division. SEE
TRANSFERS OF ACCOUNT VALUE, PAGE 33.


SPECIAL POLICY FEATURES

ADDITIONAL BENEFITS

You may attach certain additional benefits to your policy by rider. A rider
changes benefits under your policy. In most cases, we deduct a monthly charge
from your account value for these benefits. SEE ADDITIONAL BENEFITS, PAGE 28.

DOLLAR COST AVERAGING

You may choose dollar cost averaging on your application or complete a customer
service form. Dollar cost averaging is a systematic plan of transferring account
values to selected investment divisions. 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 33.

AUTOMATIC REBALANCING

You may choose automatic rebalancing on your policy. Automatic rebalancing
periodically reallocates your net account value among the investment divisions
to maintain your specified distribution of account value among those divisions.
Automatic rebalancing is free. SEE AUTOMATIC REBALANCING, PAGE 34. LOANS

You may take loans against your policy's net account surrender value. We charge
an annual loan interest rate of 4.75%. We credit an annual interest rate of 4%
on amounts held in the loan division as collateral for your loan. Beginning in
your eleventh policy year, where permitted by law, we may include amounts in the
loan division for calculation of your policy's persistency refund. SEE POLICY
LOANS, PAGE 35.

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 36.

PERSISTENCY REFUND

After your tenth policy anniversary, where permitted by state law, we credit
your account value with a persistency refund on every monthly processing date.
SEE PERSISTENCY REFUND, PAGE 50.

REFUND OF SALES CHARGES

If you surrender your policy within the first two policy years and the policy
has not lapsed, we will refund a portion of the sales charges we previously
deducted from the premiums you have paid in the first policy year. SEE REFUND OF
SALES CHARGES, PAGE 51.


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 30.

SURRENDER

You may surrender your policy for its net cash surrender value at any time while
the insured person is living.

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

Strategic Advantage II                 10

<PAGE>



We calculate your net cash 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 39.

LAPSE

In general, insurance coverage continues as long as your policy's net account
value is enough to pay the monthly deductions. However, your policy and its
riders are guaranteed not to lapse during the first three years of your policy
if the conditions of the special continuation period have been met. SEE LAPSE,
PAGE 37, AND SPECIAL CONTINUATION PERIOD, PAGE 22.

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.

If the guaranteed minimum death benefit lapses and you do not correct it, this
feature terminates. Once it terminates, you cannot reinstate this feature.

We will reinstate any policy loans existing when coverage ended, with accrued
loan interest to the date of the lapse. SEE REINSTATEMENT, PAGE 39.

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 30.


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 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.

The minimum stated death benefit to issue a policy is $50,000. However, we may
lower this minimum for group or sponsored arrangements, or corporate purchasers.
SEE DEATH BENEFITS, PAGE 23.

You may change your base death benefit amount while your policy is in force,
subject to certain restrictions. SEE CHANGES IN DEATH BENEFIT AMOUNTS, PAGE 26.


CHARGES AND DEDUCTIONS

DEDUCTIONS FROM PREMIUM

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

     1.  Tax charges -- We currently deduct a charge of 2.5% of premiums for
         state and local taxes. We currently deduct a charge of 1.5% of each
         premium to cover our estimated cost of the federal income tax treatment
         of deferred acquisition costs. SEE TAX CHARGES, PAGE 47.

     2.  Sales charge-- We deduct a percentage of each premium to cover a
         portion of our expenses in selling your policy. This charge is based on
         the amount of premium you have paid and the number of years since the
         policy date or the date of an increase in coverage or when a new
         segment is added. For each of the first ten policy years, this charge
         equals 12% of the premiums you have paid up to the target premium and
         3% of the premiums you have paid in excess of the target premium.
         Starting in the eleventh policy year, the sales charge is equal to 3%
         of all premiums you have paid. The initial, or first segment, is the
         stated death benefit

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

Strategic Advantage II                 11

<PAGE>



         on the effective date of the policy. An increase in the stated death
         benefit (other than one caused by a death benefit option change) will
         cause a new segment to be created.

SEE DEDUCTIONS FROM PREMIUMS, PAGE 47.

DEDUCTIONS FROM THE VARIABLE DIVISIONS

We assess a mortality and expense risk charge of 0.75% per year or 0.002055% per
day against the variable divisions. This charge compensates us for mortality and
expense risks under the policies. SEE DAILY DEDUCTIONS FROM THE VARIABLE
ACCOUNT, PAGE 48.

MONTHLY DEDUCTIONS FROM YOUR ACCOUNT VALUE

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

     1.  Initial policy charge -- $10 per month for the first three policy
         years.

     2.  Monthly administrative charge -- $3 per month plus $0.025 per $1,000 of
         the stated death benefit, or of the target death benefit, if greater.
         Currently, we limit the per $1,000 charge to $30 per month.

     3.  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.

     4.  Charges for additional benefits -- The cost of additional benefits you
         choose. The adjustable term insurance rider charge is included in the
         cost of insurance charge.

SEE MONTHLY DEDUCTIONS FROM YOUR ACCOUNT VALUE, PAGE 48.

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 50.

     1.  Partial withdrawal fee -- $25.

     2.  Transfer fee -- We allow twelve free transfers among investment
         divisions per policy year. For each transfer beyond that, a $25 fee
         applies.

     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 applies.

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


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 54.

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 56.

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



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

Strategic Advantage II                 12

<PAGE>



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


SECURITY LIFE OF DENVER INSURANCE
COMPANY

Security Life of Denver Insurance Company ("Security Life") is a stock life
insurance company organized under the laws of the State of Colorado in 1929. Our
headquarters are located at 1290 Broadway, Denver, Colorado 80203-5699. We are
admitted to do business in the District of Columbia and all states except New
York. 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.

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 projects information
processing and delivery systems to have a Year 2000 readiness interim target
completion date of June 29, 1999 with a final completion date of December 31,
1999.

The Year 2000 problem originates from the predominant use in computer programs
of a two-digit field to capture the year, for example 99 instead of 1999. When
we reach the year 2000 many of these programs will assume the year 00 is
actually 1900 rather than 2000. This incorrect assumption can lead to erroneous
results, false calculations or system failures. This is not only a computer
problem, but also applies to other machinery or equipment containing computer
chips which calculate dates for correct performance, the so-called "embedded
systems". That is why errors, ranging from telephone shutdown to other services
may occur as well. This potential risk is often referred to as the "Millennium
Bug" or the "Year 2000 problem".

The problem is made more complex by the many lines of code that can be affected
in a single system, the number of systems required to support business
activities and the interdependence of both the internal and external systems
involved in exchanging data. This is particularly true for the financial
services industry, where information is at the heart of the business and which
depends heavily on the uninterrupted transfer of data world-wide, bank-to- bank
and with clearing houses, exchanges and agencies. If the potential problems are
not addressed, this could in some cases result in business system failure. From
a financial perspective, this could, for instance, lead to incorrect interest
calculations or over/under payments.

A project plan has been implemented and our project team has analyzed and
remediated our in-house source code. We completed the remediation in December,
1998. 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. Our
targeted completion date is scheduled for June 29, 1999, but there is no
assurance that Security Life will be successful, or that interaction with other
service providers will not impact our services at that time.

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

Strategic Advantage II                 13

<PAGE>



Security Life has completed an inventory and assessment of all vendor products.
We are in the process of verifying that each vendor product is Year 2000 ready.

Funds have been allocated for the 1999 efforts, and we believe we have
sufficient resources to ensure Year 2000 processing capabilities.


SECURITY LIFE SEPARATE ACCOUNT L1

VARIABLE ACCOUNT STRUCTURE

We established Security Life Separate Account L1 (the "variable 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 variable account or Security Life.

The variable account is a separate investment account. It is used to support our
variable life insurance policies and for other purposes allowed by law and
regulation. We keep the variable account assets separate from our general
account and other separate accounts. 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 variable account (variable divisions) or other separate accounts.

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

ORDER OF VARIABLE ACCOUNT LIABILITIES

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


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

VARIABLE DIVISIONS

The variable account has several divisions. Each division invests in shares of a
matching investment portfolio. This means that the investment performance of a
policy depends on the performance of the investment portfolios you choose. Each
investment portfolio has its own investment objective. These investment
portfolios are not available directly to individual investors. They are only
available 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 is not associated with us.

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 variable 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.



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

Strategic Advantage II                 14

<PAGE>



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 A I M Advisors, Inc.; Fidelity Investments(R); Fred Alger Management,
Inc.; INVESCO Funds Group, Inc.; Neuberger Berman Management Inc.; and Van Eck
Global. 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.

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 Leveraged AllCap Portfolio -- seeks long-term capital
     appreciation.

     Under normal circumstances, the portfolio invests in the equity securities
     of companies of any size which demonstrate promising growth potential.

     The portfolio can leverage, that is, borrow money, to buy additional
     securities. By borrowing money, the portfolio has the potential to increase
     its returns if the increase in the value of the securities purchased
     exceeds the cost of borrowing, including interest paid for the money
     borrowed.

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.



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

Strategic Advantage II                 15

<PAGE>



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 Money Market Portfolio -- seeks as high a level of current income as is
     consistent with the preservation of capital and liquidity.

     FMR's principal investment strategies include:
         o    Investing in U.S. dollar-denominated money market securities,
              including U.S. Government securities and repurchase agreements,
              and entering into reverse repurchase agreements.
         o    Investing more than 25% of total assets in the financial services
              industry.
         o    Investing in compliance with industry- standard requirements for
              money market funds for the quality, maturity and diversification
              of 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 Asset Manager Portfolio -- seeks high total return with reduced risk
     over the long term by allocating its assets among stocks, bonds, and
     short-term instruments.

     FMR's principal investment strategies include:
         o    Allocating the fund's assets among stocks, bonds, and short-term
              and money market instruments.
         o    Maintaining a neutral mix over time of 50% of assets in stocks,
              40% of assets in bonds, and 10% of assets in short-term and money
              market instruments.
         o    Adjusting allocation among asset classes gradually within the
              following ranges: stock class (30 - 70%), bond class (20 - 60%),
              and short-term/money market class (0 - 50%).
         o    Investing in domestic and foreign issuers.
         o    Analyzing an issuer using fundamental and/or quantitative factors
              and evaluating each security's current price relative to estimated
              long-term value in selecting instruments.

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

Strategic Advantage II                 16

<PAGE>



     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.

     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.

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."

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

Strategic Advantage II                 17

<PAGE>



INVESCO VIF-Total Return Fund -- seeks to provide high total return through both
     growth and current income.

     It normally invests at least 30% of its assets in common stocks of
     companies with a strong history of paying regular dividends and 30% of its
     assets in debt securities. Debt securities include obligations of the
     United States Government and government agencies. The remaining 40% of the
     fund is allocated among these and other investments at INVESCO's
     discretion, based upon current business, economic and market conditions.

INVESCO VIF-Utilities Fund -- seeks capital appreciation and income.

     The fund normally invests at least 80% of its assets in companies doing
     business in the utilities economic sector. The remainder of the fund's
     assets are not required to be invested in the utilities economic sector.

     The fund is aggressively managed. Although the fund can invest in debt
     securities, it primarily invests in equity securities that INVESCO believes
     will rise in price faster than other investments, as well as options and
     other investments whose value is based upon the values of equity
     securities.

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.

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 Growth Portfolio -- seeks growth of capital. It invests mainly
     in common mid-capitalization securities.

     The portfolio managers currently focus on the securities of
     mid-capitalization companies. The managers use a growth-oriented investment
     approach. A growth-oriented approach seeks stocks of companies that are
     fast-growing in emerging or rapidly evolving industries.

Neuberger Berman Limited Maturity Bond Portfolio -- seeks the highest available
     current income consistent with liquidity and low risk to principal; total
     return is secondary goal.

     The Limited Maturity Bond Portfolio invests mainly in investment-grade
     bonds and other debt securities from U.S. Government and corporate issuers.
     These may include mortgage-and asset- backed securities.

     The portfolio may invest up to 10% of its net assets, measured at the time
     of investment, in below investment grade fixed income securities, or
     comparable unrated securities.

     The Limited Maturity Bond Portfolio maintains an average portfolio duration
     of four years or less. However, the series may invest in securities of any
     duration.

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


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

Strategic Advantage II                 18

<PAGE>



     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 Hard Assets Fund -- seeks long term capital appreciation by
     investing primarily in "hard asset securities." Income is a secondary
     consideration. Hard assets include:
         o    precious metals;
         o    natural resources;
         o    real estate; and
         o    commodities.

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 interest rates are never less than the minimum
guaranteed interest rate of 4% 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 DIVISIONS

You may invest in a total of eighteen divisions over the lifetime of your
policy. Investment divisions include the variable and the guaranteed interest
divisions, but not the loan division. The loan division does not count toward
the eighteen division maximum.

As an example, if you have had funds in seventeen variable divisions and the
guaranteed interest division (or eighteen variable divisions), these are the
only divisions to which you may later add or transfer

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

Strategic Advantage II                 19

<PAGE>



funds. You may want to use fewer divisions in the early years of your policy, so
that you can invest in other divisions in the future. Further, if you invest in
eighteen variable divisions, you will not be able to invest in the guaranteed
interest division.


DETAILED INFORMATION ABOUT THE STRATEGIC ADVANTAGE II VARIABLE UNIVERSAL LIFE
POLICY

This prospectus describes our standard Strategic Advantage II 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 61 are to show how the Strategic Advantage
II policies work.


APPLYING FOR A POLICY

You purchase a Strategic Advantage II policy by submitting an application to us.
On the policy date, the insured person must be 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.

POLICY ISSUANCE

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

The investment date is the first date we apply the net premium payments we have
received from you 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 at least equal to the sum of the
scheduled premiums which are due from your policy date through your investment
date. We generally require a minimum stated death benefit of $50,000. We may
reduce the minimum stated death benefit for group or sponsored arrangements or
corporate purchasers if the average stated death benefit at policy issuance for
the group or sponsored arrangements is at least $50,000. Our underwriting and
reinsurance procedures in effect at the time you apply limit the maximum stated
death benefit.

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.

DEFINITION OF LIFE INSURANCE CHOICE

When you apply for your policy, you choose one of two tests for the federal
income tax definition of life insurance. You cannot change your choice later.
The tests are the cash value accumulation test and the guideline premium/cash
value corridor test. If you choose the guideline premium /cash value corridor
test, we may limit premium payments relative to your policy death benefit. SEE
TAX STATUS OF THE POLICY, PAGE 54.


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.

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

Strategic Advantage II                 20

<PAGE>



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 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. During the special continuation period, your scheduled premium should
not be less than the minimum annual premium shown in your policy. If you want
the guaranteed minimum death benefit, your scheduled premium should not be less
than the guarantee period annual premium shown in your policy. SEE GUARANTEED
MINIMUM DEATH BENEFIT, PAGE 27.

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 56 AND CHANGES TO COMPLY WITH THE LAW,
PAGE 57.

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 the tax and sales charges
which apply to premium payments.

MINIMUM ANNUAL PREMIUM

You must pay a minimum annual premium during your first three policy years to
qualify for the special continuation period.


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

Strategic Advantage II                 21

<PAGE>



Your minimum annual premium is based on:
     o   the insured person's age, gender, premium class and any rating;
     o   the stated death benefit of your policy; and
     o   any additional benefits you select.

Your minimum annual premium is shown in the schedule pages of your policy. We
may reduce the minimum annual premium for group, or sponsored arrangements, or
for corporate purchasers.

SPECIAL CONTINUATION PERIOD

The special continuation period is during the first three policy years. Under
the special continuation period, we guarantee that your policy will not lapse,
regardless of its net account value, if on a monthly processing date:
     o   the sum of all premiums you have paid, minus partial withdrawals that
         you have taken, minus policy loans that you have taken, including
         accrued loan interest is greater than or equal to;
     o   the minimum monthly premiums for each policy month, starting with the
         first month of your policy through the current policy monthly
         processing date.

On the monthly processing date, we deduct the monthly deductions from your
account value.

The minimum monthly premium is one-twelfth of the minimum annual premium.

During the first three years of your policy, if there is not enough net account
value to pay the monthly deductions and you have satisfied our requirements, we
do not permanently waive certain charges. Instead, we continue to deduct these
charges. This deduction may result in your policy having negative net account
value, unless you pay enough premium to prevent this. The negative balance is
your unpaid monthly deductions owing. At the end of the special continuation
period to avoid lapse of your policy, you must pay enough premium to bring the
net account value to zero plus the amount that covers your estimated monthly
deductions for the following two months. SEE LAPSE, PAGE 37.

ALLOCATION OF NET PREMIUMS

The net premium is the balance remaining after we take premium-based charges
from your premium payment. We add the net premium to your account value
according to your instructions. We apply net premiums we have received from you
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
divisions into the Fidelity VIP Money Market Division 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 and for premium payments after the end of the free look period,
we invest amounts you designated for the variable divisions directly into your
selected investment portfolios. SEE FREE LOOK PERIOD OR RIGHT TO EXAMINE POLICY
PERIOD, PAGE 40.

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 divisions over the lifetime of your
policy. This eighteen investment division maximum includes the variable
divisions and the guaranteed interest division, but not the loan division. 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 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

Unless you have the guaranteed minimum death benefit feature or are in the
special continuation period, your policy continues in effect only until your net
account value no longer covers the monthly deductions for your benefits. If this
happens, your

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

Strategic Advantage II                 22

<PAGE>



policy will enter the 61-day grace period and you must make a premium payment to
avoid lapse. SEE LAPSE, PAGE 37, AND GRACE PERIOD, PAGE 38.

If you pay your minimum annual premium each year during the first three policy
years, we guarantee your policy and riders will not lapse during the special
continuation period, regardless of your net account value. SEE SPECIAL
CONTINUATION PERIOD, PAGE 22.

Under the guaranteed minimum death benefit, the base death benefit portion of
your policy remains effective until the end of the guarantee period. The
guaranteed minimum death benefit feature does not apply to riders which can
lapse and terminate during the guarantee period. You must meet all conditions of
the guarantee. SEE GUARANTEED MINIMUM DEATH BENEFIT, PAGE 27.

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 56.

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 Strategic Advantage II
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 stated death benefit may be no less than $50,000 to
issue your policy.

We do not guarantee coverage provided by the adjustable term insurance rider
under the guaranteed minimum death benefit. 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 28.


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

Strategic Advantage II                 23

<PAGE>



                              DEATH BENEFIT SUMMARY

THIS CHART ASSUMES NO DEATH BENEFIT OPTION CHANGES, NO REQUESTED OR SCHEDULED
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
========================= =============================================         ============================================
<S>                       <C>                                                   <C>
STATED DEATH              The amount of policy death benefit at issue,          The amount of policy death benefit at issue,
BENEFIT                   not including rider coverage.  This amount            not including rider coverage.  This amount
                          stays level throughout the life of the contract       stays level throughout the life of the contract.

BASE DEATH                The greater of the stated death benefit or the        The greater of the stated death benefit plus the
BENEFIT                   account value multiplied by the death benefit         account value or the account value multiplied
                          corridor factor.                                      by the death benefit corridor factor.

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

TOTAL DEATH               This is the total death proceeds. It is the greater   This is the total death proceeds. It is the greater
BENEFIT                   of the target death benefit or the base death         of the target death benefit plus the account
                          benefit.                                              value or the base death benefit.
ADJUSTABLE                The adjustable term insurance rider benefit is        The adjustable term insurance rider benefit is
TERM INSURANCE            the total death benefit minus base death benefit,     the total death benefit minus the base death
RIDER BENEFIT             but it will not be less than zero. If the account     benefit, but it will not be less than zero. If the
                          value multiplied by the death benefit corridor        account value multiplied by the death benefit
                          factor is greater than the stated death benefit,      corridor factor is greater than the stated death
                          the adjustable term insurance benefit will be         benefit plus the account value, the adjustable
                          decreased. It will be decreased so that the sum       term insurance rider benefit will be decreased.
                          of the base death benefit and the adjustable          It will be decreased so that the sum of the  base
                          term insurance rider benefit is not greater than      death benefit and the adjustable term insurance
                          the target death benefit. If the base death           rider benefit is not greater than the target death
                          benefit becomes greater than the target death         benefit plus the account value. If the base
                          benefit, then the adjustable term insurance rider     death benefit becomes greater than the target
                          benefit is zero.                                      death benefit plus the account value, then the
                                                                                adjustable term insurance rider benefit is zero.
</TABLE>



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   your choice of the enhanced death benefit corridor 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, or three-year special continuation period.

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

Strategic Advantage II                 24

<PAGE>


DEATH BENEFIT OPTIONS

You have a choice of two death benefit options: option 1 or option 2 (described
below). 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.
You may not change your enhanced death benefit corridor option. You must choose
whether or not you want the enhanced death benefit corridor option before we
issue your policy. SEE CHANGES IN DEATH BENEFIT OPTIONS, PAGE 25.

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 or B.

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 or B.

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. You should choose option
2 if you want to have investment performance reflected in your insurance
coverage.

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;
     o   the insured person's gender;
     o   the test you chose for the federal income tax law definition of life
         insurance; and
     o   the enhanced death benefit corridor option, if elected.

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.

CHANGES IN DEATH BENEFIT OPTIONS

You may request a change in your death benefit option 1 or 2 after the policy
date and before the continuation of coverage feature. Your death benefit option
change is effective on your next monthly anniversary after we accept and approve
your requested change, so long as at least five days remain before your monthly
anniversary. If fewer than five days remain before your monthly anniversary,
your death benefit option change is effective on your next monthly anniversary.

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. A death
benefit option change applies to your entire stated or base death benefit.

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, except in Florida. Changing your death
benefit option may reduce or increase your target death benefit, as well as your
stated death benefit.

We may not allow you to change the death benefit option if it reduces the target
or stated 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 gross account value as
                         of the effective date of the
                         change.

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

Strategic Advantage II                 25

<PAGE>



We increase or decrease your stated death benefit to keep the net amount at risk
the same on the date you change your death benefit option. 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 49.

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.

If the insured person is 100 years of age or older and the continuation of
coverage feature is in effect, death benefit option 2 is not available.

CHANGES IN DEATH BENEFIT AMOUNTS

You may want to increase the target or stated death benefit under your policy.
You may do this while your policy is in force and before the policy anniversary
when the insured person turns age 86. 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 your
policy death benefit. The request is effective as of the next monthly processing
date after we receive your request and approve it, unless there are underwriting
or other requirements which must be met before your request is effective. 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 for your
policy which includes the:
     o   stated death benefit;
     o   benefit under applicable riders;
     o   guaranteed cost of insurance rates of each segment;
     o   guideline annual premium; and
     o   target death benefit schedule.

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 because it will disqualify your policy as
life insurance under the applicable federal income tax law. If we disapprove a
change for any reason, we provide you with a notice of our decision. SEE TAX
CONSIDERATIONS, PAGE 54.

If you decrease your death benefit, you may not decrease your stated 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 54 AND MODIFIED ENDOWMENT CONTRACTS, PAGE 56.

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 only once in a policy year.

The initial, 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 minimum annual premium during the first three years of your
         policy;
     o   a new 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.

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

Strategic Advantage II                 26

<PAGE>



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, premiums you pay after an increase are
applied to your policy segments in the same proportion as the guideline annual
premiums for each segment bears to the sum of the guideline annual premiums for
all segments. For each coverage segment, your schedule shows your guideline
annual premiums.

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

GUARANTEED MINIMUM DEATH BENEFIT

Usually, how long your policy remains in force depends on your policy's net
account value. Because we deduct charges monthly from your net account value,
your coverage lasts only as long as your net account value is enough to pay
these charges and your account value is more than your loan interest due during
the special continuation period. Your account value and the length of time your
policy remains in force depend on:

     1.  timing and amount of any premium payments;

     2.  the investment performance of the variable divisions;

     3.  the interest you earn in the guaranteed interest division;

     4.  the amount of your monthly charges;

     5.  partial withdrawals you take; and

     6.  loan activity you may have.

This feature extends the period that your policy's stated death benefit remains
in effect even if the variable divisions have poor investment performance. See
your policy to determine how your benefits are affected in this situation. It
has a guarantee period that lasts until the later of ten policy years or until
the insured person is age 65.

The guaranteed minimum death benefit coverage does not apply to any riders,
including the adjustable term insurance rider. Therefore, if your net account
value is not enough to pay the deductions as they come due on your policy and if
your policy is no longer in the special continuation period, only the stated
death benefit portion of your coverage is guaranteed to stay in force. See your
policy to determine how your benefits are affected in this situation. SEE LAPSE,
PAGE 37.

The guaranteed minimum death benefit is not available in some states.

REQUIREMENTS TO MAINTAIN THE GUARANTEE PERIOD

To qualify for the guaranteed minimum death benefit you must pay an annual
premium higher than the minimum annual premium. This higher premium is called
the guarantee period annual premium. The guarantee period monthly premium is
equal to one-twelfth of the guarantee period annual premium. Your net account
value must also meet certain diversification requirements.

Your guarantee period annual premium depends on:
     o   your policy's stated death benefit;
     o   the insured person's age, gender, premium class and underwriting
         characteristics;
     o   the death benefit option you chose;
     o   additional rider coverage on your policy; and
     o   other additional benefits on your policy.

At each monthly processing date we test to see if you have paid enough premium
to keep your guarantee in place. We calculate:
     o   actual premiums paid; minus
     o   the amount of any partial withdrawals you make; minus
     o   policy loans you take with accrued loan interest. This amount must
         equal or exceed;
     o   the sum of the guarantee period monthly premium payments for each
         policy month starting with your first policy month through the end of
         the policy month that begins on the current monthly processing date.

You must continually meet the requirements of the guarantee period for this
feature to remain in effect. We show the guarantee period annual premium on your
policy schedule. If your policy benefits increase, the guarantee period annual
premium increases. If your policy fails to meet this test on any monthly
processing date, the guarantee period ends, and thus the guaranteed minimum
death benefit lapses.


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

Strategic Advantage II                 27

<PAGE>



The guarantee period ends if your net account value on any monthly processing
date is not diversified as follows:

     1.  you must invest your net account value in at least five investment
         divisions; and

     2.  you may invest no more than 35% of your net account value in any one
         division.

Your policy will continue to meet the diversification requirements if:

     1.  you have automatic rebalancing and you meet the two diversification
         tests listed above; or

     2.  you have dollar cost averaging which results in transfers into at least
         four additional investment divisions with no more than 35% of any
         transfer directed to any one division.

SEE DOLLAR COST AVERAGING, PAGE 33, AND AUTOMATIC REBALANCING, PAGE 34.

If you fail to satisfy either the premium test or the diversification test and
you do not correct it, this feature terminates. We will not send you notice that
the guaranteed minimum death benefit has lapsed if you fail to satisfy either of
these tests. If you choose the guaranteed minimum death benefit, you must make
sure your policy satisfies the premium test and diversification test. Once it
terminates, you cannot reinstate the guaranteed minimum death benefit feature.
The guaranteed period annual premium then no longer applies to your policy.


ADDITIONAL BENEFITS

Your policy may include additional benefits, which we attach by rider. A rider
changes benefits under your policy and may or may not add an additional cost to
your policy. If applicable, we deduct a monthly charge from your account value
for each rider you choose. You may cancel these rider benefits at any time. If
you choose any of these benefits your policy will include the details. Not all
riders are available for all policies. You may schedule your term rider coverage
to increase or decrease at issue. If you want to increase your scheduled
benefits after issue of your rider, new guidelines may apply. Scheduled benefits
are the kind and amount of benefits you choose under your policy over a stated
period of time. Periodically we may offer other riders than those listed here.
You should contact your registered representative for a complete list of the
riders now available.

SEE MODIFIED ENDOWMENT CONTRACTS, PAGE 56, FOR INFORMATION ON THE POSSIBLE TAX
EFFECTS OF ADDING OR CANCELING THESE BENEFITS.

ADJUSTABLE TERM INSURANCE RIDER

You may increase your death proceeds by adding an adjustable term insurance
rider on the insured person's life. 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. We generally restrict your target death benefit to an amount not
more than ten times your stated death benefit at issue. In other words, if your
stated death benefit is $100,000, then the maximum amount of target death
benefit we allow you is $1,000,000.

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.

For example, under option 1, assume your base death benefit increases as a
result of an increase in your

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

Strategic Advantage II                 28

<PAGE>



account value. The adjustable term insurance rider adjusts to provide death
proceeds equal to your total death benefit in each year:


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

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

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 26.

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 death benefit option
2, and base decreases may reduce the amount of your target death benefit. SEE
PARTIAL WITHDRAWALS, PAGE 36, 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 49. There
are no sales or tax charges for this coverage. The total sales charge that you
pay may be less if you have coverage under an adjustable term insurance rider
instead of the base death benefit. However, since all policy features apply to
the adjustable term insurance rider, you should consider these features as well
as cost as you make your purchase decisions. If the target death benefit
schedule is increased by you after the rider is issued, we use the same rates
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.

RIGHT TO CHANGE INSURED RIDER

This rider allows you to change the insured person under your policy. You must
provide satisfactory evidence of insurability for the insured person. A change
of the insured person may have federal income tax consequences. If you change
the insured person, the cost of your future insurance charges may change, but
your account value remains the same as of the date you make this change.
Changing the insured person also means that there will be new contestability and
suicide periods. There is no charge for this rider.

WAIVER OF COST OF INSURANCE RIDER

If the insured person becomes totally disabled while your policy is in force,
this rider provides that we waive the monthly expense charges, cost of insurance
charges, and rider charges during the disability. This means that we do not
deduct these amounts from your account value. You must meet all of our
requirements for this rider to apply. If you add this rider to your policy, you
may not add the waiver of specified premium rider.

WAIVER OF SPECIFIED PREMIUM RIDER

If the insured person becomes disabled while your policy is in force, this rider
provides that we credit a specified premium amount monthly to your policy during
the total disability of the insured person. There is a waiting period before
this benefit applies. In your application, you select the amount of premium we
credit subject to our limits. If you add this rider to your policy, you may not
add the waiver of cost of insurance rider.




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

Strategic Advantage II                 29

<PAGE>



SPECIAL FEATURES

POLICY MATURITY

If the insured person reaches age 100 and you do not want to use 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.

RIGHT TO EXCHANGE POLICY

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

We will not charge you for the transfer to make this exchange. SEE THE
GUARANTEED INTEREST DIVISION, PAGE 19.

CONTINUATION OF COVERAGE

The continuation of coverage feature allows insurance coverage to continue in
force beyond when the insured person reaches age 100. If you choose to 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 all riders;
     o   convert death benefit option 2 to death benefit option 1, if
         applicable; and
     o   terminate investment features such as dollar cost averaging and
         automatic rebalancing.

When the insured person reaches age 100, if an adjustable term insurance rider
is in effect, the target death benefit becomes the stated death benefit. All
riders, including the adjustable term insurance rider, then terminate. 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 in force until the insured person's death,
unless the policy lapses or is surrendered. However, we deduct no further cost
of insurance charges. Your monthly deductions also cease when continuation of
coverage begins. SEE CONTINUATION OF COVERAGE ADMINISTRATIVE FEE, PAGE 50.

Your net account value may not be transferred into the variable divisions 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 we are paying a persistency refund on the
guaranteed interest division, and your policy is in the continuation of coverage
period, we credit you with the persistency refund. SEE PERSISTENCY REFUND, PAGE
50.

If you have outstanding policy loans, interest continues to accrue. If you fail
to make sufficient loan payments 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 any 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. There is no
surrender charge after the insured person reaches age 100. All normal
consequences of surrender apply.
SEE SURRENDER, PAGE 39.

The continuation of coverage feature may not be available in all states. If a
state has approved this feature, it is an automatic feature 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.

ENHANCED DEATH BENEFIT CORRIDOR OPTION

For policies issued under group or sponsored arrangements, with guaranteed issue
rates, an additional benefit option is available. The policyowner may elect, at
any time prior to the issuance of the policy, the enhanced death benefit
corridor option.


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

Strategic Advantage II                 30

<PAGE>



Existing group or corporate owners of Strategic Advantage II policies which have
guaranteed issue rates, can elect to add this option to their policies if it is
added to all existing policies within that issue group. If you would like to do
this, you should contact your registered representative/agent or our customer
service center for instructions.

This option generally provides an opportunity for an increased death benefit on
the life of the insured person at certain ages. Under death benefit options 1
and 2 the account value is multiplied by a factor shown in Appendix A or B. The
result of this calculation is the base death benefit if it exceeds the stated
death benefit. Under the enhanced death benefit corridor option, the calculation
uses the factor shown on the attached new Appendix A-Enhanced and Appendix
B-Enhanced (depending on which definition of life insurance is in effect for
your policy). The result of this calculation is then used to determine the base
death benefit as described under DEATH BENEFIT OPTIONS, PAGE 25.

There is no separate charge for this feature. However, the same account value
may generate a higher base death benefit under policies with this option than on
policies not electing the option. Cost of insurance charges are based on the net
amount at risk, which is the difference between the account value and the base
death benefit. Therefore, as a result of the increased death benefit, the cost
of insurance charges may be higher for policies electing this option. Your
registered representative/agent can provide you with a personalized illustration
to show the difference between a policy with this option and one without it. If
your policy does not have sufficient account value, electing this option may
have no effect on the base death benefit.

Adding this option to your policy does not affect the operation of your policy's
riders, including the Adjustable Term Insurance Rider. When the base death
benefit exceeds the stated death benefit, transactions which reduce your account
value (such as a partial withdrawal) also reduce the death benefit. The dollar
reduction to the death benefit under these circumstances is greater for policies
with the enhancement option than on those without the option.

Once elected, this option cannot be deleted from your policy. You may lose the
benefit of this option if your account value falls below the minimum level
needed to keep it in effect. Once elected, this option continues as long as
coverage on the original insured person continues. If there is a change of
insured person under the right to change insured person rider, the enhanced
death benefit corridor option must be elected on the application for the new
insured person if you want it to be effective. SEE RIGHT TO CHANGE INSURED
PERSON RIDER, PAGE 29 AND RIGHT TO EXCHANGE POLICY, PAGE 30.


POLICY VALUES

ACCOUNT VALUE

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

CASH SURRENDER VALUE

Your cash surrender value is your account value plus any refund of sales charges
which may be due.

NET CASH SURRENDER VALUE

Your net cash surrender value is your cash surrender value minus the amount of
your outstanding policy loans and accrued loan interest.

DETERMINING THE VALUE IN THE VARIABLE DIVISIONS

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

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


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

Strategic Advantage II                 31

<PAGE>



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

We redeem accumulation units from the variable divisions:
     o   when you take a partial withdrawal;
     o   when amounts are transferred from a variable division (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 when the insured person dies.

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

     1.  dividing the dollar amount of your transaction by:

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

The accumulation unit value is the value of an accumulation unit determined as
of each valuation date. The accumulation unit value of each division varies with
the investment performance of the matching portfolio. It reflects:
     o   investment income;
     o   realized and unrealized capital gains and losses;
     o   investment portfolio expenses; and
     o   daily mortality and expense risk charges we take from the variable
         account.

SEE HOW WE CALCULATE ACCUMULATION UNIT VALUES FOR EACH DIVISION, PAGE 32.

The date of a transaction is the date we receive your premium, an acceptable
request or other 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 divisions goes up or down
depending on investment performance.

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

HOW WE CALCULATE ACCUMULATION UNIT VALUES FOR EACH DIVISION

We determine accumulation unit values for the variable divisions on each
valuation date.

We generally set the accumulation unit value for a division at $10 on the date
when the division is first opened and begins accepting amounts. 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 division 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 investment division
every valuation date as follows:

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

     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 division at the close
         of business on the previous valuation date.


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

Strategic Advantage II                 32

<PAGE>



     4.  We then subtract a charge for the mortality and expense risk which we
         assume under your policy. The daily charge is .002055% of the
         accumulation unit value. This is an annual rate of .75% of the
         accumulation unit value. If the previous day was not a valuation date,
         the charge is multiplied by the additional number of days since the
         prior valuation date.

The result of these calculations is the accumulation experience factor for the
valuation period.


TRANSFERS OF ACCOUNT VALUE

You may make up to twelve free transfers among the variable divisions, 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 charge a $25 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 make transfer requests in writing, or by telephone if you have telephone
privileges, to our customer service center. You may not make transfers during
the continuation of coverage period. 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 division is less than $100 when you make a
transfer request, we transfer the entire amount out of that division.

EXCESSIVE TRADING

Excessive trading activity can disrupt investment portfolio management
strategies and increase portfolio expenses. Thus, we limit excessive transfer
activity.

Excessive transfers may cause:
     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

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.

Transfers of your account value into the guaranteed interest division are not
restricted.


DOLLAR COST AVERAGING

If your policy has at least $10,000 invested in either the Fidelity VIP Money
Market Portfolio, or the Neuberger Berman AMT 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.

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

Strategic Advantage II                 33

<PAGE>



This systematic plan of transferring account values is intended to reduce the
risk of investing too much 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 divisions each period, you
purchase more units in a division 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
division invested in either the Fidelity VIP Money Market Portfolio or the
Neuberger Berman AMT Limited Maturity Bond Portfolio for automatic transfer.
Each period, we automatically transfer the amount you select from your chosen
source division to one or more other variable divisions. 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 division is 1% of the total
amount you transfer to all divisions 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 42.

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 division 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 division 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 divisions 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 divisions included in automatic
rebalancing matches the automatic rebalancing allocation percentage for that
division. This action rebalances the amounts in the investment divisions that do
not match your set allocation. This happens if an investment division
outperforms other divisions for that time period.

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

Strategic Advantage II                 34

<PAGE>



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 quarterly.

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.

When you choose automatic rebalancing allocations, you may choose up to eighteen
total investment divisions. SEE MAXIMUM NUMBER OF INVESTMENT DIVISIONS, PAGE 19.

You may have both automatic rebalancing and dollar cost averaging at the same
time. The division from which your dollar cost averaging transfers are taken
cannot be included in your automatic rebalancing allocating 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 33.

If you have automatic rebalancing and the guaranteed minimum death benefit and
you ask for an allocation which does not meet the guaranteed minimum death
benefit diversification requirements, we will notify you that the allocation
needs to be changed and ask you for revised instructions.

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. If you have the guaranteed minimum death benefit and you terminate the
automatic rebalancing feature, you still must meet the diversification
requirements of your net account value for the guarantee period to continue. SEE
GUARANTEED MINIMUM DEATH BENEFIT, PAGE 27.


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, any new policy loan you take 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.

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 42.

Based on our administrative system, we may have other rules for policy loans.
For example, we may require that your loan request be for a dollar amount rather
than a percentage to be taken from a specific division.

Loan interest charges on your policy loan accrue daily at an annual interest
rate of 4.75%. 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 on your
policy anniversary. 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.

You may repay all or part of your policy loan at any time while your policy is
in force. We assume that any payments you make, other than your scheduled

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

Strategic Advantage II                 35

<PAGE>



premiums, are policy loan repayments. You must tell us otherwise if you want us
to consider additional payments as premiums.

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

When you take a policy loan, we transfer an amount equal to your policy loan
amount from the variable and the guaranteed interest divisions in the same
proportion they represent of your total net account value to the loan division.
We follow this same process for loan interest in the amount due at your policy
anniversary. We credit the loan division with interest at an annual rate of 4%.

The loan division is part of our general account, separate from the guaranteed
interest division. When we make transfers to the loan division, we redeem
sufficient units of the variable divisions to cover the amount of the loan which
you take from the variable account. Unless you tell us otherwise, we deduct the
amount transferred from each division in the same proportion that your account
value in that division has to your net account value immediately before the loan
transaction. We determine the amounts in each division as of the valuation date
when we receive your loan request.

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 37.

Any policy loans you take may have tax consequences. SEE DISTRIBUTIONS OTHER
THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 56, AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 56.

LOAN REPAYMENT

We transfer the amount of interest credited to the loan division for a policy
year from the loan division on your policy anniversary. When you make a loan
repayment, we transfer an amount equal to your repayment from the loan division
up to the amount of your policy loan. Unless you tell us otherwise, we allocate
these transfers among the variable divisions and the guaranteed interest
division in the same proportion as your current premium allocation.

LOANS AND YOUR BENEFITS

Taking a loan decreases the amount you have in the variable divisions. 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.
This means that the benefits under your policy may be affected.

The loan is a first lien on your policy. This means we deduct your outstanding
policy loan and accrued loan interest from the death benefit payable and the
cash surrender value payable on surrender.

Failure to repay your loan may affect the guaranteed minimum death benefit
feature and the length of time your policy remains in force. The policy lapses
(FOR EXCEPTIONS, SEE SPECIAL CONTINUATION PERIOD, PAGE 22 AND GUARANTEED MINIMUM
DEATH BENEFIT, PAGE 27) 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
56, AND DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT
MODIFIED ENDOWMENT CONTRACTS, PAGE 56.

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.

If you do not repay your policy loan, we deduct the outstanding policy loan
amount and accrued loan interest from the death benefits payable, or the cash
surrender value payable upon surrender.


PARTIAL WITHDRAWALS

You may request a partial withdrawal on any valuation date after your first
policy anniversary by contacting our customer service center. If you request
partial withdrawals 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 partial withdrawal request must be in writing. SEE TELEPHONE PRIVILEGES,
PAGE 42.

You may take only one partial withdrawal per policy year. We may set rules on
partial withdrawals, based

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

Strategic Advantage II                 36

<PAGE>



on our administrative system. For example, we may require that you specify a
dollar amount rather than a percentage to be taken from a specific division.

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 a service fee from your account value. SEE CHARGES,
DEDUCTIONS AND REFUNDS, PAGE 47.

Partial withdrawals may have adverse tax consequences. SEE DISTRIBUTIONS OTHER
THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 56, AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 56.

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. Any
additional amounts you withdraw will reduce your stated death benefit by the
amount of the withdrawal.

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.

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 54.

We require a minimum stated death benefit and a minimum target death benefit to
issue your policy. You are not allowed to take a partial withdrawal if it
reduces your stated death benefit or target death benefit below this minimum.
SEE GROUP OR SPONSORED ARRANGEMENTS OR CORPORATE PURCHASERS, PAGE 54.

PARTIAL WITHDRAWAL MECHANICS

Unless you tell us otherwise, we will make a partial withdrawal from the
guaranteed interest division and the variable divisions in the same proportion
that each division 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.

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
56, AND DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT
MODIFIED ENDOWMENT CONTRACTS, PAGE 56.


LAPSE

Your insurance coverage continues as long as your net account value is enough to
pay all deductions each month. Lapse does not apply if either the guaranteed
minimum death benefit or the special continuation period is in effect and you
have met all requirements. SEE SPECIAL CONTINUATION PERIOD, PAGE 22, AND
GUARANTEED MINIMUM DEATH BENEFIT, PAGE 27.

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

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

Strategic Advantage II                 37

<PAGE>



deductions. If there is an outstanding policy loan, your policy will lapse if
the loan plus the accrued interest owed is more than the account value.

GRACE PERIOD

Your policy enters the 61-day lapse grace period if, on a monthly processing
date:

     1.  your net account value is zero (or less); and

     2.  the three-year special continuation period has expired, or you have not
         paid the required special continuation period premium; and

     3.  the guaranteed minimum death benefit has expired or terminated.

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 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 and rider 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. No lapse notice will be sent to you if the guaranteed
minimum death benefit is going to lapse.

If we receive your 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 we request within the 61-day grace period,
your policy and all of its riders lapse without value. We then withdraw your
remaining account balance from the variable divisions and the guaranteed
interest division. We deduct amounts which you owe us and inform you that the
policy has ended.

IF YOU HAVE THE GUARANTEED MINIMUM DEATH BENEFIT IN EFFECT

After the special continuation period has ended, and if the guaranteed minimum
death benefit is in effect, your policy's stated death benefit will not lapse
during the guarantee period. This is true even if your net account value is not
enough to cover all of the deductions from your account value on any monthly
processing date. SEE GUARANTEED MINIMUM DEATH BENEFIT, PAGE 27.

The guaranteed minimum death benefit does not protect benefits you may have
under riders attached to your policy. Nor does it protect any amount of the base
death benefit which is more than the stated death benefit. These benefits lapse
if on any monthly processing date, your policy net account value is not enough
to pay all monthly deductions from your account value (unless your policy is in
the three-year special continuation period and your account value is more than
the interest due on your loan).

While the guaranteed minimum death benefit applies, we reduce your account value
by monthly deductions, but not below zero. We permanently waive monthly
deductions during the guarantee period which would reduce your account value
below zero.

The guaranteed minimum death benefit terminates if your policy does not meet the
monthly premium or diversification tests. If your guaranteed minimum death
benefit terminates, the normal test for lapse then resumes. SEE REQUIREMENTS TO
MAINTAIN THE GUARANTEE PERIOD, PAGE 27.



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

Strategic Advantage II                 38

<PAGE>



                                  LAPSE SUMMARY

<TABLE>
<CAPTION>

                SPECIAL CONTINUATION PERIOD                                GUARANTEED MINIMUM DEATH BENEFIT
===========================================================   ===========================================================
       IF YOU MEET THE            IF YOU DO NOT MEET THE            IF YOU MEET THE           IF YOU DO NOT MEET THE
        REQUIREMENTS                   REQUIREMENTS                  REQUIREMENTS                  REQUIREMENTS
<S>                             <C>                           <C>                            <C>
Your policy does not lapse if   Your policy enters the grace  Your policy does not lapse if  Your policy enters the grace
you do not have enough net      period if your net account    you do not have enough net     period if your net account
account value to pay the        value is not enough to pay    account value to pay the       value is not enough to pay
monthly charges.  The           the monthly charges, or if    monthly charges.  However,     the monthly charges, or if
charges are delayed until the   your loan interest due is     if you have any riders, they   your loan interest due is
earlier of: 1) the date you     more than your net account    lapse after the grace period   more than your net account
have enough net account         value.  If you do not pay     and only your base coverage    value.  If you do not pay
value to cover the monthly      enough premium to cover       remains in force.  Charges     enough premium to cover
charge, or 2) until the end of  the past due monthly          for your base coverage are     the past due monthly
the special continuation        charges and interest due,     then deducted each month to    charges and interest due,
period.                         plus the monthly charges      the extent that there is       plus the monthly charges
                                and interest due through the  sufficient net account value   and interest due through the
                                end of the grace period (at   to pay these charges.  If      end of the grace period (at
                                the end of the following two  there is not sufficient net    the end of the following two
                                months), your policy lapses.  account value to pay a         months), your policy lapses.
                                                              charge, it is permanently
                                                              waived.
</TABLE>


REINSTATEMENT

If you do not pay enough premium before the end of the grace period, your policy
lapses. You may still reinstate your policy and its riders (other than the
guaranteed minimum death benefit) within five years after the grace period ends.

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

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

     2.  you provide satisfactory evidence to us that the insured person (and
         any people insured under your riders) is still insurable according to
         our normal rules of underwriting for your type of policy; and

     3.  we receive enough premium from you to keep your policy and its riders
         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 net cash 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.

Your policy net cash surrender value is your cash surrender value, minus policy
loans you have taken including accrued loan interest.

We compute your net cash 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.

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

Strategic Advantage II                 39

<PAGE>



We do not pro-rate or add back charges and expenses deducted from 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 56, AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 56.


GENERAL POLICY PROVISIONS

FREE LOOK PERIOD OR RIGHT TO EXAMINE POLICY PERIOD

You have the right to examine 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 under state law.

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 any additional net premiums we
receive from you before the end of the free look period are invested into the
variable divisions you selected.

Your state may require us to return the premiums you have paid if you cancel
your policy during the free look period. In this case, that portion of your
initial net premium and any net premium we receive from you during the free look
period that you have allocated to the variable divisions will then be held in
the division investing in the Fidelity Money Market Portfolio for 15 days after
we issue your policy (five days deemed delivery time plus a typical free look
period of 10 days), unless state law requires otherwise, if:
     o   you made a premium payment before we issued your policy; and
     o   you have provided all information and documents we have requested.

At the end of 15 days, your account value will be allocated among your chosen
variable divisions, based on your most recent premium allocation instructions.

Your state may require us to return your account value plus a refund of all
charges deducted during the free look period. In this case, that portion of your
initial net premium that you have allocated to the variable divisions will then
be invested according to your most recent premium allocation instructions on the
date we issue your policy if:
     o   you made a premium payment before we issued your policy;
     o   you have provided all information and documents we have requested; and
     o   your state permits us to return the account value plus a refund of all
         charges deducted.

Amounts you allocated to the guaranteed interest division will be invested into
that division when we issue your policy if you have made a premium payment and
have no outstanding information or document requests from us. Once we have
applied your net premium to your selected investment divisions, you may transfer
funds between investment divisions and activate policy investment features such
as automatic rebalancing or dollar cost averaging.

YOUR POLICY

The entire contract between you and us is the combination of:
     o   your policy;
     o   a copy of your original application and any applications for benefit
         increases or decreases;
     o   all of your riders;
     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

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

Strategic Advantage II                 40

<PAGE>



or amendments we make to your policy. No other person may change the terms or
conditions of your policy.

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 birthday 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.

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. 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 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) were 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


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

Strategic Advantage II                 41

<PAGE>



     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   net cash surrender value upon surrender;
     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 divisions or to determine the value of an
         investment division's assets; or
     o   a governmental body with jurisdiction over the separate account allows
         suspension by its order.

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

We execute transfers among the variable divisions 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 changes in the value of the variable divisions
after the insured person's death. 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 policy change, or at the time of surrender.

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

If your policy was delivered on or after May 1, 1999, telephone privileges are
automatically provided to

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

Strategic Advantage II                 42

<PAGE>



you and your agent or registered representative, unless you tell us otherwise.
If you do not wish to have this feature, decline it on the application or
contact our customer service center. If your policy was delivered before May 1,
1999, you may choose telephone privileges by completing our customer service
form and returning it to our customer service center. Telephone privileges allow
you or your agent or 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   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.

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 15% of the target premium that you paid and 3% of premiums that you
paid over your first target premium. For policy years two through ten, the
distribution allowance may be up to 12% of the target premium and 3% of premiums
you have paid over the target premium. For policy years after the tenth, the
distribution allowance may equal up to 3% of the premiums you have paid.

Broker-dealers may receive annual renewal payments of up to 0.15% of the net
account value beginning in the sixth year of your policy.

Compensation arrangements vary among broker-dealers and depend on particular
circumstances. In addition to the above-described compensation, we may pay:
     o   override payments;
     o   expense allowances;
     o   bonuses;
     o   special marketing fees;
     o   wholesaler fees and marketing allowances; and
     o   training allowances.


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

Strategic Advantage II                 43

<PAGE>



Under our sales incentive programs, as permitted by law, registered
representatives may receive other compensation such as:
     o   expense-paid trips;
     o   expense-paid educational seminars; and
     o   merchandise.

We pay all distribution and other allowances from our own 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
divisions. But past performance is not indicative of future performance of the
investment divisions or the policies and is not reflective of the actual
investment experience of individual policyowners.

We may feature certain investment divisions 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 net cash surrender value in other than one payment.

The investment performance of the variable divisions 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.


Option I: PAYOUTS FOR A DESIGNATED PERIOD: Payout payments may be made on a
             monthly, quarterly, semi-annual, or annual basis.

             These payments may last 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.

             We make these payments throughout the lifetime of the person
             receiving the payment, or if longer for guaranteed periods of five,
             ten, fifteen, or twenty years. You may choose the length of time to
             receive the guaranteed payments. If you choose a longer guaranteed
             period, this will decrease the amount of your periodic payments.

             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.



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

Strategic Advantage II                 44

<PAGE>




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 divisions' assets in shares of investment portfolios. We
are the legal owner of the shares held in the variable 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.

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 only instruct us 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 division
that we attribute to your policy by dividing your account value allocated to
that division by the net asset value of one share of the matching investment
portfolio.


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

Strategic Advantage II                 45

<PAGE>



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 divisions. We cast votes credited
to amounts in the variable divisions, 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 divisions which will invest in portfolios we find
         appropriate for policies we issue.

     3.  Eliminate variable divisions.

     4.  Combine two or more variable divisions.

     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 then wish to transfer the amount you have in the affected
division to another variable division, or to the guaranteed interest

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

Strategic Advantage II                 46

<PAGE>



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 loans, if any, plus accrued interest;
     o   your net cash surrender value;
     o   information about the variable divisions; 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, DEDUCTIONS AND REFUNDS

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 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 may vary from jurisdiction to jurisdiction within a
state. Currently, state and local taxes range from 0.5% to 5% with some states
not imposing these types of taxes. We currently deduct an amount equal to 2.5%
of each premium payment you make to cover these taxes. The 2.5% rate
approximates the average tax rate we expect to pay in all states.

We also currently deduct an amount equal to 1.5% of each premium payment you
make to cover our estimated costs for the federal income tax treatment of
deferred acquisition costs. This cost is determined solely by 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. We base the deducted percentage on
the amount of premium you have paid and the number of years since the policy
date or an increase in your coverage. For each of the first ten policy years,
this charge equals 12% of the premiums you have paid up to the target premium
and 3% of premiums you have paid in excess of the target premium. After the
tenth policy year, the sales charge is 3% of all premiums you have paid.

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 21.

These premium deductions are a part of the total sales charge. To determine your
applicable sales charge, premiums you pay after an increase in stated death
benefit are allocated to your policy segments in the same proportion as the
guideline annual premium (defined by federal income tax law) for each segment

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

Strategic Advantage II                 47

<PAGE>



bears to the total guideline annual premium for your stated death benefit.

The sales charge covers 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.

We may reduce or waive the sales charge for certain group or sponsored
arrangements or for corporate purchasers.


DAILY DEDUCTIONS FROM THE VARIABLE ACCOUNT

MORTALITY AND EXPENSE RISK CHARGE

We deduct a charge each day for the mortality and expense risks we assume. This
charge is 0.002055% per day of the amount you have in the variable divisions.
This is an annual rate of 0.75%.

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 divisions 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 DEDUCTIONS FROM YOUR ACCOUNT VALUE

We deduct charges from your account value on each monthly processing date. On or
before November 1, 1999, we will make available to you the option to designate a
single withdrawal investment division from which we will take your monthly
deductions. You may designate a withdrawal investment division at policy
application or at a later time. You may choose to have us withdraw the monthly
deduction from the guaranteed interest division or the variable divisions in
which you have amounts. You may not use the loan division as your designated
withdrawal investment division from which to deduct monthly deductions.

If you do not choose a withdrawal investment division from which to deduct
monthly deductions, or if the amount you have in your designated withdrawal
investment division is not enough to cover the monthly deductions, 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 division from which monthly
deductions are deducted, we may consider this a premium allocation change for
which there may be a charge. SEE POLICY TRANSACTION FEES, PAGE 50.



                     DIVISIONS FROM WHICH WE DEDUCT CHARGES

<TABLE>
<CAPTION>

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



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

Strategic Advantage II                 48

<PAGE>



POLICY CHARGE

The initial policy charge is $10 per month for the first three years of your
policy. This charge compensates us for such costs as:
     o   application processing;
     o   medical examinations;
     o   establishment of policy records; and
     o   insurance underwriting costs.

MONTHLY ADMINISTRATIVE CHARGE

For this policy, we charge a per month administrative charge of $3 plus $0.025
per $1,000 for the greater of the stated death benefit, or the target death
benefit. The per $1,000 charge is currently limited to $30 per month. 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.

We base the cost of insurance charge rates on the insured person's age, gender,
ratings and premium class on the policy for each segment date, or on the date
you add a base coverage segment.

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 and rider
charges due on that date, other cost of insurance charges for the base death
benefit, adjustable term insurance rider and waiver of cost of 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 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:
     o   each segment of the base death benefit; and
     o   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
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.

There are no cost of insurance charges after the insured person reaches age 100.

GUARANTEED ISSUE

We may offer policies on a guaranteed issue basis for certain group or sponsored
arrangements. When this happens, we issue these policies up to a preset face
amount with reduced evidence of insurability requirements. Guaranteed issue
policies may carry a different mortality risk to us compared with policies that
are fully underwritten. So, we may charge different cost of insurance rates for
guaranteed issue policies. The cost of insurance rates under these circumstances
may depend on the:
     o   issue age of the insured people;
     o   risk class of the insured people;
     o   size of the group; and
     o   total premium the group pays.

Generally, most guaranteed issued policies have higher overall charges for
insurance than a similar

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

Strategic Advantage II                 49

<PAGE>



underwritten policy issued in the standard nonsmoker, or standard smoker class.
This means that the insured person in a group or sponsored arrangement could get
individually underwritten insurance coverage at a lower overall cost.

CHARGES FOR ADDITIONAL BENEFITS

On each monthly processing date, we deduct the cost of additional benefits under
your riders. SEE ADDITIONAL BENEFITS, PAGE 28.

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 charge a service fee of $25 against your account value for each partial
withdrawal you take to cover our costs. SEE PARTIAL WITHDRAWALS, PAGE 36.

TRANSFERS

There is a $25 fee for each additional transfer over twelve per policy year to
cover our costs. If you include multiple transfers in one transfer request, it
counts as one transfer. There is no transfer fee if you are transferring your
account value into the guaranteed interest division under the right to exchange
feature in your policy. SEE TRANSFERS OF ACCOUNT VALUE, PAGE 33, AND RIGHT TO
EXCHANGE POLICY, PAGE 30.

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 charge you $25 for each additional
premium allocation change per policy year.


PERSISTENCY REFUND

Where state law allows us, we pay long-term policy owners a persistency refund.
Each month your policy remains in force after your tenth policy anniversary, we
credit your account value with a refund. This refund equals 0.6% of your account
value on an annual basis. On a monthly basis, this equals 0.05%.

We do not guarantee that we will pay a persistency refund on the guaranteed
interest division.

If applicable, we add the persistency refund to the variable and guaranteed
interest divisions, but not the loan division, in the same proportion that your
account value in each division has to your net account value as of the monthly
processing date. If we pay a persistency refund on the guaranteed interest
division, we will pay it to you if your policy is in the continuation of
coverage period.




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

Strategic Advantage II                 50

<PAGE>



Here are two examples of how the persistency refund may affect your account
value each month:

EXAMPLE 1:  YOUR POLICY HAS NO LOAN:
     o   account value = $10,000 (all in the variable divisions)
     o   monthly persistency refund rate = .0005
     o   persistency refund = 10,000 x .0005 = $5.00


                 Before             After
                 Persistency        Persistency
                 Refund             Refund
                 ------             ------
Variable
divisions        $10,000.00         $10,005.00


EXAMPLE 2:  YOUR POLICY DOES HAVE A LOAN:

     o   account value = $10,000
     o   account value in the variable divisions = $6,000
     o   account value in the loan division = $4,000
     o   monthly persistency refund rate = .0005
     o   persistency refund = 10,000 x .0005 = $5.00


                  Before            After
                  Persistency       Persistency
                  Refund            Refund
                  ------            ------
Variable
divisions         $6,000.00         $6,005.00

Loan              $4,000.00         $4,000.00


REFUND OF SALES CHARGES

If you surrender your policy within the first two policy years and your policy
has not lapsed, we will refund a portion of the sales charges we previously
deducted from the premiums you have paid. In the first policy year, the amount
of the refund is guaranteed to be at least 5% of the premiums you have paid. In
the second policy year, the refund is guaranteed to be at least 2.5% of the
premiums you have paid in the first policy year. The refund of sales charge is
guaranteed only for the first two policy years.



FEES AND EXPENSES OF THE INVESTMENT PORTFOLIOS

The variable account purchases shares of the investment portfolios 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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 51

<PAGE>

<TABLE>
<CAPTION>


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


                                                                                                              Fees and
                                                                         Investment                Total      Expenses  Total Net
                                                                         Management     Other    Portfolio   Waived or  Portfolio
                             Portfolio                                      Fees      Expenses   Expenses    Reimbursed  Expenses

AIM VARIABLE INSURANCE FUNDS, INC.
<S>                                                                          <C>       <C>         <C>        <C>          <C>
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 Leveraged AllCap Portfolio                                    0.85%      0.11%/2/    0.96%       NA         0.96%
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%/4/
VIP Money Market Portfolio                                                   0.20%      0.10%       0.30%       NA         0.30%
VIP Overseas Portfolio                                                       0.74%      0.17%       0.91%       NA         0.91%/4/
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
VIP II Asset Manager Portfolio                                               0.54%      0.10%       0.64%       NA         0.64%/4/
VIP II Index 500 Portfolio                                                   0.24%      0.11%       0.35%      0.07%       0.28%/5/
INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF-Equity Income Fund (formerly VIF-Industrial Income Portfolio)    0.75%      0.42%       1.17%/3/   0.24%/6/    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%/3/  10.80%/7/    1.87%
INVESCO VIF-Total Return Fund                                                0.75%      0.49%       1.24%/3/   0.07%/8/    1.17%
INVESCO VIF-Utilities Fund                                                   0.60%      1.24%       1.84%/3/   0.76%/9/    1.08%
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST 
Growth Portfolio                                                             0.83%      0.09%       0.92%       NA         0.92%
Limited Maturity Bond Portfolio                                              0.65%      0.11%       0.76%       NA         0.76%
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%/3/   0.11%/10/   1.50%
Worldwide Hard Assets Fund                                                   1.00%      0.20%       1.20%/3/    NA/11/     1.20%
Worldwide Real Estate Fund                                                   1.00%      4.32%       5.32%/3/   4.43%/12/   0.89%
</TABLE>


/1/ The preceding portfolio expense information was provided to us by the
portfolios, and we have not independently verified such information. These
portfolio expenses are not direct charges against division assets or 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 divisions. For a more
complete description of the portfolios' costs and expenses, see the prospectuses
for the portfolios.

/2/ Included in other expenses of the Alger American Leveraged AllCap Portfolio
is 0.03% of interest expense.

/3/ Certain expenses of the Fund are being voluntarily absorbed by the Funds.


- --------------------------------------------------------------------------------
Strategic Advantage II                 52

<PAGE>



/4/ A Portion of the brokerage commissions that certain funds pay was used to
reduce fund expenses. In addition, certain funds have entered into arrangements
with their custodian whereby credits realized, as a result of uninvested cash
balances were used to reduce custodian expenses. Including these reductions, the
total portfolio expenses presented in the table would have been 0.66% for Growth
Portfolio, 0.89% for Overseas portfolio and 0.63% for Asset Manager Portfolio.

/5/ FMR agreed to reimburse a portion of Index 500 Portfolio's expenses during
the period. Without this reimbursement, the funds' total portfolio expenses
would have been 0.35%.

/6/ 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.

/7/ 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.

/8/ Certain expenses of the VIF-Total Return Fund are being absorbed voluntarily
by INVESCO Funds Group, Inc. pursuant to a commitment to the Fund. After
absorption, the VIF-Total Return Fund's "Other Expenses" and "Total Portfolio
Expenses" were 0.42% and 1.17% respectively. This commitment can be changed at
any time following consultation with the board of directors.

/9/ Certain expenses of the VIF-Utilities Fund are being absorbed voluntarily by
INVESCO Funds Group, Inc. pursuant to a commitment to the Fund. After
absorption, the VIF-Utilities Fund's "Other Expenses" and "Total Portfolio
Expenses" were 0.48% and 1.08% respectively. This commitment can be changed at
any time following consultation with the board of directors.

/10/ Van Eck Associates Corporation (the "Advisor") assumed 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%.

/11/ The Fund's "Other Expenses" were 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 "Other Expenses" of 0.16% and "Total Portfolio Expenses" of 1.16%.

/12/ 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%.

/13/ 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.




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

Strategic Advantage II                 53

<PAGE>



GROUP OR SPONSORED ARRANGEMENTS OR CORPORATE PURCHASERS

Individuals, corporations or other institutions may purchase this policy. For
group or sponsored arrangements (including employees of Security Life of Denver,
its affiliates and appointed sales agents), corporate purchasers, or special
exchange programs which we may offer from time to time, we may reduce or waive
the:
     o   administrative charge;
     o   minimum stated death benefit;
     o   minimum target death benefit;
     o   minimum annual premium;
     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 under a 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
either purchases policies covering a group of individuals on a group basis or
endorses 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. We take all these factors into
account when we reduce charges. A group or sponsored arrangement must meet
certain requirements to qualify for reduced charges. We make reductions to
charges based on our rules in effect when we approve a policy application form.
We may change these rules from time to time.

Sponsored arrangements or corporations may have different group premium payments
and premium requirements.

We will not be unfairly discriminatory in any 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 division for our federal income taxes. If the tax
law changes and we have federal income tax chargeable to the variable divisions,
we may make such a charge in the future.

In most states, we must pay state and local taxes. If these taxes increase, we
may charge for such taxes.


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.


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.

Section 7702 provides that if one of two alternate tests is met, a policy will
be treated as a life insurance policy for federal income tax purposes. These
tests are referred to as the "cash value accumulation test" and the "guideline
premium/cash value corridor test."

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

Strategic Advantage II                 54

<PAGE>



Under the cash value accumulation test, there is no limit to the amount that may
be paid in premiums as long as there is enough death benefit in relation to
account value at all times. The death benefit at all times must be at least
equal to an actuarially determined factor, depending on the insured person's
age, sex, and premium class at any point in time, multiplied by the account
value. SEE APPENDIX A, PAGE 173, FOR A TABLE OF THE CASH VALUE ACCUMULATION TEST
FACTORS.

The guideline premium/cash value corridor test provides for a maximum premium in
relation to the death benefit, and a minimum "corridor" of death benefit in
relation to account value. In most situations, the death benefit that results
from the guideline premium/cash value corridor test will ultimately be less than
the amount of death benefit required under the cash value accumulation test. SEE
APPENDIX B, PAGE 176, FOR A TABLE OF THE GUIDELINE PREMIUM/CASH VALUE CORRIDOR
TEST FACTORS.

This policy allows the owner to choose, at the time of application, which of
these tests we will apply to the policy. A choice of tests is irrevocable.
Regardless of which test is chosen, we will at all times assure that the policy
meets the statutory definition which qualifies the policy as life insurance for
federal income tax purposes. In addition, as long as the policy remains in
force, increases in account value as a result of interest or investment
experience will not be subject to federal income tax unless and until there is a
distribution from the policy, such as a partial withdrawal or loan. SEE TAX
TREATMENT OF POLICY DEATH BENEFITS, PAGE 55.


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 division 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 divisions' 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.


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."

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

Strategic Advantage II                 55

<PAGE>



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 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.

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

Strategic Advantage II                 56

<PAGE>



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 amount we can charge for mortality costs and other
expenses used to calculate whether your policy qualifies as life insurance for
federal income tax purposes. We must base these calculations on reasonable
mortality charges and other charges reasonably 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 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 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.


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

Strategic Advantage II                 57

<PAGE>



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.


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

Strategic Advantage II                 58

<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       45      Non-smoker         1            CVAT         300,000       $5,750       300,000
                    Preferred

Male       45      Non-smoker         1            CVAT         150,000       $5,750       300,000
                    Preferred

Male       45      Non-smoker         1             GP          300,000       $5,750       300,000
                    Preferred
</TABLE>

The tables show how death benefits, account values, and cash surrender values of
a hypothetical policy could vary over an extended period of time, assuming the
variable divisions had constant hypothetical gross annual investment returns of
0%, 12%, or 6% 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 divisions. This is due to the mortality and expense risk
charge, and the portfolio charge for management fees and portfolio expenses. We
show the effect of the net investment return in the in the amounts for death
benefits, account values and cash surrender values.

The tables reflect annual investment management fees of 0.6643% 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 0.2531% 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 0.9174%.

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 reimbursement, the fees and
expenses used in the illustrations would be higher. The tables assume that the
current expense reimbursement arrangements will continue. However, they may not
continue.

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

Strategic Advantage II                 59

<PAGE>



The effect of these portfolio charges and expenses, and mortality and expense
risk charges results in a net rate of return of:
     o   (1.66)% on a 0% gross rate of return;
     o   4.30% on a 6% gross rate of return; and
     o   10.25% on a 12% gross rate of return.

The tables assume that charges have been deducted including deductions for
premiums, cost of insurance rider charges, monthly deductions and administrative
and sales charges. The tables show charges at our current rates which includes a
persistency refund. The tables also show charges at the maximum rates we
guarantee in our policies. SEE MONTHLY DEDUCTIONS FROM YOUR ACCOUNT VALUE, PAGE
48. The tables reflect that we do not currently charge against the variable
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 cash surrender values.

If we are asked to do so, we will give you a comparable personal illustration
based on:
     o   the 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.

At issue, we deliver an individualized illustration showing the scheduled
premium you chose and the insured person's actual risk class. After we issue the
policy, if you ask us to, we will give you an illustration of future policy
benefits. We base these hypothetical future benefits on both guaranteed and
current cost factor assumptions and actual account value.














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

Strategic Advantage II                 60

<PAGE>




PROSPECT:  INSURED'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:
PREFERRED
                                  SECURITY LIFE
                 STRATEGIC ADVANTAGE II VARIABLE UNIVERSAL LIFE

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

                           ASSUMING GUARANTEED CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                  -----------0.00%-----------     -----------12.00%-----------     -----------6.00%----------
                       PREMIUM               CASH                             CASH                            CASH
                     ACCUMULATED  ACCOUNT    SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR      PREMIUMS    AT 5%      VALUE     VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT

<S>            <C>      <C>        <C>       <C>       <C>        <C>        <C>        <C>       <C>       <C>        <C>
     1         5750       6038      3176      3463     300000       3651       3938     300000      3413      3700     300000
     2         5750      12377      6205      6349     300000       7580       7724     300000      6878      7022     300000
     3         5750      19033      9085      9085     300000      11813      11813     300000     10391     10391     300000
     4         5750      26022     11932     11932     300000      16506      16506     300000     14076     14076     300000
     5         5750      33361     14615     14615     300000      21571      21571     300000     17806     17806     300000
     6         5750      41067     17130     17130     300000      27047      27047     300000     21578     21578     300000
     7         5750      49157     19457     19457     300000      32957      32957     300000     25373     25373     300000
     8         5750      57653     21581     21581     300000      39340      39340     300000     29177     29177     300000
     9         5750      66573     23482     23482     300000      46231      46231     300000     32972     32972     300000
    10         5750      75939     25137     25137     300000      53673      53673     300000     36736     36736     300000
    15         5750     130281     32780     32780     300000     108425     108425     300000     59455     59455     300000
    20         5750     199636     31419     31419     300000     198768     198768     344266     81269     81269     300000
    25         5750     288152     14342     14342     300000     337843     337843     523657     98151     98151     300000
    30         5750     401125      --        --       300000     542005     542005     762058    102309    102309     300000

AGE 65         5750     215655     29524     29524     300000     222335     222335     376190     85183     85183     300000
</TABLE>


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

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

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN
A DIFFERENT FREQUENCY THAN SHOWN.

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

Strategic Advantage II                 61

<PAGE>




PROSPECT:  INSURED'S NAME:
MALE 45 NON-SMOKER                                                 PRESENTED BY:
PREFERRED
                                  SECURITY LIFE
                 STRATEGIC ADVANTAGE II VARIABLE UNIVERSAL LIFE

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

                            ASSUMING CURRENT CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                  -----------0.00%-----------     -----------12.00%-----------     -----------6.00%----------
                       PREMIUM               CASH                             CASH                            CASH
                     ACCUMULATED  ACCOUNT    SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR      PREMIUMS    AT 5%      VALUE     VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT

<S>            <C>      <C>        <C>       <C>       <C>        <C>        <C>       <C>        <C>       <C>        <C>
     1         5750       6038      4327      4902     300000       4875       5450     300000      4601      5176     300000
     2         5750      12377      8463      9225     300000      10124      10886     300000      9277     10039     300000
     3         5750      19033     12450     12967     300000      15828      16346     300000     14072     14590     300000
     4         5750      26022     16427     16427     300000      22181      22181     300000     19133     19133     300000
     5         5750      33361     20290     20290     300000      29140      29140     300000     24365     24365     300000
     6         5750      41067     24044     24044     300000      36772      36772     300000     29778     29778     300000
     7         5750      49157     27692     27692     300000      45152      45152     300000     35383     35383     300000
     8         5750      57653     31236     31236     300000      54362      54362     300000     41192     41192     300000
     9         5750      66573     34678     34678     300000      64490      64490     300000     47212     47212     300000
    10         5750      75939     38029     38029     300000      75646      75646     300000     53467     53467     300000
    15         5750     130281     56683     56683     300000     158537     158537     311049     93460     93460     300000
    20         5750     199636     70971     70971     300000     293983     293983     509179    141980    141980     300000
    25         5750     288152     79925     79925     300000     511374     511374     792629    202466    202466     313822
    30         5750     401125     81770     81770     300000     858572     858572    1207153    276450    276450     388689

AGE 65         5750     215655     73213     73213     300000     329663     329663     557790    152965    152965     300000
</TABLE>

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

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

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN
A DIFFERENT FREQUENCY THAN SHOWN.

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

Strategic Advantage II                 62

<PAGE>




PROSPECT:  INSURED'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:
PREFERRED
                                 SECURITY LIFE
                 STRATEGIC ADVANTAGE II VARIABLE UNIVERSAL LIFE

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

                           ASSUMING GUARANTEED CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                  -----------0.00%-----------     -----------12.00%-----------     -----------6.00%----------
                       PREMIUM               CASH                             CASH                            CASH
                     ACCUMULATED  ACCOUNT    SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR      PREMIUMS    AT 5%      VALUE     VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT

<S>            <C>      <C>        <C>       <C>       <C>        <C>        <C>        <C>       <C>       <C>        <C>
     1         5750       6038      3173      3461     300000       3648       3936     300000      3410      3698     300000
     2         5750      12377      6201      6345     300000       7575       7719     300000      6873      7017     300000
     3         5750      19033      9078      9078     300000      11804      11804     300000     10384     10384     300000
     4         5750      26022     11922     11922     300000      16493      16493     300000     14065     14065     300000
     5         5750      33361     14602     14602     300000      21554      21554     300000     17791     17791     300000
     6         5750      41067     17114     17114     300000      27024      27024     300000     21559     21559     300000
     7         5750      49157     19438     19438     300000      32929      32929     300000     25349     25349     300000
     8         5750      57653     21558     21558     300000      39304      39304     300000     29149     29149     300000
     9         5750      66573     23455     23455     300000      46187      46187     300000     32938     32938     300000
    10         5750      75939     25106     25106     300000      53618      53618     300000     36695     36695     300000
    15         5750     130281     32718     32718     300000     108292     108292     300000     59364     59364     300000
    20         5750     199636     31305     31305     300000     198523     198523     343842     81084     81084     300000
    25         5750     288152     14137     14137     300000     337469     337469     523076     97788     97788     300000
    30         5750     401125      --        --       300000     541441     541441     761266   101573    101573     300000

AGE 65         5750     215655     29395     29395     300000     222068     222068     375738     84971     84971     300000
</TABLE>

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

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

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN
A DIFFERENT FREQUENCY THAN SHOWN.

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

Strategic Advantage II                 63

<PAGE>




PROSPECT:  INSURED'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:
PREFERRED
                                  SECURITY LIFE
                 STRATEGIC ADVANTAGE II VARIABLE UNIVERSAL LIFE

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

                            ASSUMING CURRENT CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                  -----------0.00%-----------     -----------12.00%-----------     -----------6.00%----------
                       PREMIUM               CASH                             CASH                            CASH
                     ACCUMULATED  ACCOUNT    SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR      PREMIUMS    AT 5%      VALUE     VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT

<S>            <C>      <C>        <C>       <C>       <C>        <C>        <C>       <C>        <C>       <C>        <C>
     1         5750       6038      4347      4922     300000       4896       5471     300000      4621      5196     300000
     2         5750      12377      8533      9295     300000      10202      10963     300000      9351     10113     300000
     3         5750      19033     12580     13098     300000      15979      16496     300000     14212     14730     300000
     4         5750      26022     16623     16623     300000      22419      22419     300000     19349     19349     300000
     5         5750      33361     20553     20553     300000      29477      29477     300000     24663     24663     300000
     6         5750      41067     24374     24374     300000      37220      37220     300000     30162     30162     300000
     7         5750      49157     28082     28082     300000      45717      45717     300000     35852     35852     300000
     8         5750      57653     31676     31676     300000      55045      55045     300000     41740     41740     300000
     9         5750      66573     35154     35154     300000      65290      65290     300000     47829     47829     300000
    10         5750      75939     38522     38522     300000      76552      76552     300000     54136     54136     300000
    15         5750     130281     57150     57150     300000     160078     160078     314072     94317     94317     300000
    20         5750     199636     71412     71412     300000     296497     296497     513532    143099    143099     300000
    25         5750     288152     80340     80340     300000     515445     515445     798940    203938    203938     316103
    30         5750     401125     82155     82155     300000     865129     865129    1216371    278245    278245     391213

AGE 65         5750     215655     73650     73650     300000     332432     332432     562476    154149    154149     300000
</TABLE>

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

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

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN
A DIFFERENT FREQUENCY THAN SHOWN.

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

Strategic Advantage II                 64

<PAGE>




PROSPECT:  INSURED'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:
PREFERRED
                                  SECURITY LIFE
                 STRATEGIC ADVANTAGE II VARIABLE UNIVERSAL LIFE

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

                           ASSUMING GUARANTEED CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                  -----------0.00%-----------     -----------12.00%-----------     -----------6.00%----------
                       PREMIUM               CASH                             CASH                            CASH
                     ACCUMULATED  ACCOUNT    SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR      PREMIUMS    AT 5%      VALUE     VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT

<S>            <C>      <C>        <C>       <C>       <C>        <C>        <C>        <C>       <C>       <C>        <C>
     1         5750       6038      3176      3463     300000       3651       3938     300000      3413      3700     300000
     2         5750      12377      6205      6349     300000       7580       7724     300000      6878      7022     300000
     3         5750      19033      9085      9085     300000      11813      11813     300000     10391     10391     300000
     4         5750      26022     11932     11932     300000      16506      16506     300000     14076     14076     300000
     5         5750      33361     14615     14615     300000      21571      21571     300000     17806     17806     300000
     6         5750      41067     17130     17130     300000      27047      27047     300000     21578     21578     300000
     7         5750      49157     19457     19457     300000      32957      32957     300000     25373     25373     300000
     8         5750      57653     21581     21581     300000      39340      39340     300000     29177     29177     300000
     9         5750      66573     23482     23482     300000      46231      46231     300000     32972     32972     300000
    10         5750      75939     25137     25137     300000      53673      53673     300000     36736     36736     300000
    15         5750     130281     32780     32780     300000     108425     108425     300000     59455     59455     300000
    20         5750     199636     31419     31419     300000     199551     199551     300000     81269     81269     300000
    25         5750     288152     14342     14342     300000     359273     359273     416757     98151     98151     300000
    30         5750     401125      --        --       300000     623807     623807     667474    102309    102309     300000

AGE 65         5750     215655     29524     29524     300000     224831     224831     300000     85183     85183     300000
</TABLE>

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

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

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN
A DIFFERENT FREQUENCY THAN SHOWN.

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

Strategic Advantage II                 65

<PAGE>




PROSPECT:  INSURED'S NAME:
MALE 45 NON-SMOKER                                                 PRESENTED BY:
PREFERRED
                                  SECURITY LIFE
                 STRATEGIC ADVANTAGE II VARIABLE UNIVERSAL LIFE

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

                            ASSUMING CURRENT CHARGES
                Assuming Hypothetical Gross Investment Return of:

<TABLE>
<CAPTION>

                                  -----------0.00%-----------     -----------12.00%-----------     -----------6.00%----------
                       PREMIUM               CASH                             CASH                            CASH
                     ACCUMULATED  ACCOUNT    SURR      DEATH      ACCOUNT     SURR      DEATH      ACCOUNT    SURR     DEATH
  YEAR      PREMIUMS    AT 5%      VALUE     VALUE    BENEFIT      VALUE      VALUE    BENEFIT      VALUE     VALUE   BENEFIT

<S>            <C>      <C>        <C>       <C>       <C>        <C>        <C>        <C>       <C>       <C>        <C>
     1         5750       6038      4327      4902     300000       4875       5450     300000      4601      5176     300000
     2         5750      12377      8463      9225     300000      10124      10886     300000      9277     10039     300000
     3         5750      19033     12450     12967     300000      15828      16346     300000     14072     14590     300000
     4         5750      26022     16427     16427     300000      22181      22181     300000     19133     19133     300000
     5         5750      33361     20290     20290     300000      29140      29140     300000     24365     24365     300000
     6         5750      41067     24044     24044     300000      36772      36772     300000     29778     29778     300000
     7         5750      49157     27692     27692     300000      45152      45152     300000     35383     35383     300000
     8         5750      57653     31236     31236     300000      54362      54362     300000     41192     41192     300000
     9         5750      66573     34678     34678     300000      64490      64490     300000     47212     47212     300000
    10         5750      75939     38029     38029     300000      75646      75646     300000     53467     53467     300000
    15         5750     130281     56683     56683     300000     158545     158545     300000     93460     93460     300000
    20         5750     199636     70971     70971     300000     298264     298264     363882    141980    141980     300000
    25         5750     288152     79925     79925     300000     531375     531375     616395    202570    202570     300000
    30         5750     401125     81770     81770     300000     919428     919428     983788    282139    282139     301889

AGE 65         5750     215655     73213     73213     300000     335977     335977     403172    152965    152965     300000
</TABLE>

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

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

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN
A DIFFERENT FREQUENCY THAN SHOWN.

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

Strategic Advantage II                 66

<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, Security Life Reinsurance

Michael W. Cunningham*       Director, Executive Vice President

Linda B. Emory*              Director

James L. Livingston, Jr.     Executive Vice President and Chief Operating
                             Officer

Jeffrey R. Messner           Executive Vice President and Chief Marketing
                             Officer

Jess A. Skriletz             President, ING Institutional Markets

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, Security
                             Life Reinsurance and ING Institutional Markets

Arnold A. Dicke              Senior Vice President, Chief Actuary, ING
                             Reinsurance

Carol D. Hard                Senior Vice President, Variable Products

Philip R. Kruse              Senior Vice President

Charles LeDoyen**            Senior Vice President, Structured Settlements

Timothy P. McCarthy          Senior Vice President, Marketing Services

- --------------------------------------------------------------------------------
Strategic Advantage II                 67

<PAGE>



Name and Principal
Business and Address         Position and Offices with Security Life of Denver
- --------------------         -------------------------------------------------
Gregory G. McGreevey         Senior Vice President, New Products and Market
                             Development, ING Institutional Markets

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

Lawrence D. Taylor           Senior Vice President, Chief Actuary

Louis N. Trapolino           Senior Vice President, Distribution

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

Katherine Anderson           Vice President, Chief Product Actuary

Carole A. Baumbusch          Vice President, Special Projects

Evelyn A. Bentz              Vice President, M Financial Sales

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

Douglas W. Campbell          Vice President, Agency Sales

Daniel S. Clements           Vice President and Chief Underwriter

Stanley F. Eckert            Vice President, National Marketing

Shari A. Enger               Vice President -- Controller

Larry D. Erb                 Vice President, Information Technology

Martha K. Evans              Vice President, Variable Operations

Fitz Fisher                  Vice President, Information Technology

Deborah B. Holden*           Vice President, Corporate Benefits

Brian Holland                Vice President, Sales and International Risk
                             Management

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

Richard D. King              Vice President, Medical Director

Stephen F. Kraysler          Vice President, Structured Reinsurance

- --------------------------------------------------------------------------------
Strategic Advantage II                 68

<PAGE>



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

Christiaan M. Rutten         Vice President, Structured Reinsurance

Casey J. Scott               Vice President, National Marketing

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

Mark A. Smith                Vice President, Insurance Services

Jerome M. Strop              Vice President, Strategic Marketing

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

Amy L. Winsor                Vice President and Treasurer

William Wojciechowski*       Vice President, CCRC

Eric G. Banta                Assistant Secretary

Roger O. Beebe               Actuarial Officer

Marsha K. Crest              Agency Administration Officer

Kim M. Curley                Appointed Actuary

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


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

Strategic Advantage II                 69

<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.

Actuarial matters in this prospectus have been examined by Lawrence D. Taylor,
F.S.A., M.A.A.A., who is Senior Vice President and Chief Actuary of Security
Life. His opinion on actuarial matters is filed as an exhibit to the
Registration Statement we filed with the SEC.


REGISTRATION STATEMENT

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






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

Strategic Advantage II                 70

<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 73.

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









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

Strategic Advantage II                 71

<PAGE>





















                      [THIS PAGE INTENTIONALLY LEFT BLANK]









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

Strategic Advantage II                 72

<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







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

Strategic Advantage II                 73

<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 ...............................................75

Audited Consolidated Financial Statements

Consolidated Balance Sheets ..................................................76
Consolidated Statements of Income ............................................78
Consolidated Statements of Comprehensive Income...............................79
Consolidated Statements of Stockholder's Equity ..............................80
Consolidated Statements of Cash Flows ........................................81
Notes to Consolidated Financial Statements ...................................83







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

Strategic Advantage II                 74

<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






- --------------------------------------------------------------------------------
Strategic Advantage II                 75

<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>





- --------------------------------------------------------------------------------
Strategic Advantage II                 76


<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 77

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 78

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 79

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 80

<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>



- --------------------------------------------------------------------------------
Strategic Advantage II                 81

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 82

<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.


- --------------------------------------------------------------------------------
Strategic Advantage II                 83

<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.


- --------------------------------------------------------------------------------
Strategic Advantage II                 84

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 85

<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



- --------------------------------------------------------------------------------
Strategic Advantage II                 86

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 87

<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.



- --------------------------------------------------------------------------------
Strategic Advantage II                 88

<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.










- --------------------------------------------------------------------------------
Strategic Advantage II                 89

<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>


- --------------------------------------------------------------------------------
Strategic Advantage II                 90

<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>












- --------------------------------------------------------------------------------
Strategic Advantage II                 91

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



- --------------------------------------------------------------------------------
Strategic Advantage II                 92

<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.








- --------------------------------------------------------------------------------
Strategic Advantage II                 93

<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.








- --------------------------------------------------------------------------------
Strategic Advantage II                 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

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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 95

<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
                               ==========     =======      =======      =======












- --------------------------------------------------------------------------------
Strategic Advantage II                 96

<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.



- --------------------------------------------------------------------------------
Strategic Advantage II                 97

<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.




- --------------------------------------------------------------------------------
Strategic Advantage II                 98

<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).

- --------------------------------------------------------------------------------
Strategic Advantage II                 99

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 100

<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.








- --------------------------------------------------------------------------------
Strategic Advantage II                 101

<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.



- --------------------------------------------------------------------------------
Strategic Advantage II                 102

<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.




- --------------------------------------------------------------------------------
Strategic Advantage II                 103

<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.



- --------------------------------------------------------------------------------
Strategic Advantage II                 104

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 105

<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.




- --------------------------------------------------------------------------------
Strategic Advantage II                 106

<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.









- --------------------------------------------------------------------------------
Strategic Advantage II                 107

<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>






- --------------------------------------------------------------------------------
Strategic Advantage II                 108

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 109

<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.




- --------------------------------------------------------------------------------
Strategic Advantage II                 110

<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.


- --------------------------------------------------------------------------------
Strategic Advantage II                 111

<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.











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

Strategic Advantage II                 112

<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




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

Strategic Advantage II                 113

<PAGE>



                        Security Life Separate Account L1

                              Financial Statements


                  Years ended December 31, 1998, 1997 and 1996





                                    CONTENTS

Report of Independent Auditors ..............................................115

Audited Financial Statements

Statement of Net Assets .....................................................116
Statements of Operations ....................................................123
Statements of Changes in Net Assets .........................................142
Notes to Financial Statements ...............................................161





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

Strategic Advantage II                 114

<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

- --------------------------------------------------------------------------------
Strategic Advantage II                 115

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 116

<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.









- --------------------------------------------------------------------------------
Strategic Advantage II                 117

<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.



- --------------------------------------------------------------------------------
Strategic Advantage II                 118

<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.







- --------------------------------------------------------------------------------
Strategic Advantage II                 119

<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.






- --------------------------------------------------------------------------------
Strategic Advantage II                 120

<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.






- --------------------------------------------------------------------------------
Strategic Advantage II                 121

<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.









- --------------------------------------------------------------------------------
Strategic Advantage II                 122

<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.








- --------------------------------------------------------------------------------
Strategic Advantage II                 123

<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.









- --------------------------------------------------------------------------------
Strategic Advantage II                 124

<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.









- --------------------------------------------------------------------------------
Strategic Advantage II                 125

<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.













- --------------------------------------------------------------------------------
Strategic Advantage II                 126

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 127

<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.












- --------------------------------------------------------------------------------
Strategic Advantage II                 128

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 129

<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.















- --------------------------------------------------------------------------------
Strategic Advantage II                 130

<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.











- --------------------------------------------------------------------------------
Strategic Advantage II                 131

<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.











- --------------------------------------------------------------------------------
Strategic Advantage II                 132

<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.











- --------------------------------------------------------------------------------
Strategic Advantage II                 133

<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.











- --------------------------------------------------------------------------------
Strategic Advantage II                 134

<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.












- --------------------------------------------------------------------------------
Strategic Advantage II                 135

<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.










- --------------------------------------------------------------------------------
Strategic Advantage II                 136

<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.











- --------------------------------------------------------------------------------
Strategic Advantage II                 137

<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.












- --------------------------------------------------------------------------------
Strategic Advantage II                 138

<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.











- --------------------------------------------------------------------------------
Strategic Advantage II                 139

<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.











- --------------------------------------------------------------------------------
Strategic Advantage II                 140

<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.











- --------------------------------------------------------------------------------
Strategic Advantage II                 141

<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.












- --------------------------------------------------------------------------------
Strategic Advantage II                 142

<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.





- --------------------------------------------------------------------------------
Strategic Advantage II                 143

<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.





- --------------------------------------------------------------------------------
Strategic Advantage II                 144

<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>
OPERATIONS
Net investment income (loss)            $  5,972,694    $   745,317     $             $   886,122    $   713,205    $ 1,147,434
                                                                                                                      2,480,616
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.




- --------------------------------------------------------------------------------
Strategic Advantage II                 145

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 146

<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.




- --------------------------------------------------------------------------------
Strategic Advantage II                 147

<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.



- --------------------------------------------------------------------------------
Strategic Advantage II                 148

<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.





- --------------------------------------------------------------------------------
Strategic Advantage II                 149

<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.




- --------------------------------------------------------------------------------
Strategic Advantage II                 150

<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.




- --------------------------------------------------------------------------------
Strategic Advantage II                 151

<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.




- --------------------------------------------------------------------------------
Strategic Advantage II                 152

<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.





- --------------------------------------------------------------------------------
Strategic Advantage II                 153

<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.




- --------------------------------------------------------------------------------
Strategic Advantage II                 154

<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.





- --------------------------------------------------------------------------------
Strategic Advantage II                 155

<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.




- --------------------------------------------------------------------------------
Strategic Advantage II                 156

<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.





- --------------------------------------------------------------------------------
Strategic Advantage II                 157

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 158

<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.





- --------------------------------------------------------------------------------
Strategic Advantage II                 159

<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.


- --------------------------------------------------------------------------------
Strategic Advantage II                 160

<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


- --------------------------------------------------------------------------------
Strategic Advantage II                 161

<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


- --------------------------------------------------------------------------------
Strategic Advantage II                 162

<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.




- --------------------------------------------------------------------------------
Strategic Advantage II                 163

<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.

















- --------------------------------------------------------------------------------
Strategic Advantage II                 164

<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>


- --------------------------------------------------------------------------------
Strategic Advantage II                 165

<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.

- --------------------------------------------------------------------------------
Strategic Advantage II                 166

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)




NOTE D. OTHER POLICY DEDUCTIONS

The FirstLine and FirstLine 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 FirstLine 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.














- --------------------------------------------------------------------------------
Strategic Advantage II                 167

<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>


- --------------------------------------------------------------------------------
Strategic Advantage II                 168

<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>





- --------------------------------------------------------------------------------
Strategic Advantage II                 169

<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>





- --------------------------------------------------------------------------------
Strategic Advantage II                 170

<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>


- --------------------------------------------------------------------------------
Strategic Advantage II                 171

<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.













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

Strategic Advantage II                 172

<PAGE>



                                   APPENDIX A


                                 FACTORS FOR THE
                          CASH VALUE ACCUMULATION TEST
                           FOR A LIFE INSURANCE POLICY


<TABLE>
<CAPTION>

 Attained                                 |   Attained                                  |  Attained
    Age      Male      Female     Unisex  |     Age       Male      Female     Unisex   |    Age        Male     Female      Unisex
    ---      ----      ------     ------  |     ---       ----      ------     ------   |    ---        ----     ------      ------
                                          |                                             |
    <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>


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

Strategic Advantage II                 173

<PAGE>



                             APPENDIX A -- ENHANCED



                         ENHANCED DEATH BENEFIT CORRIDOR
                                 FACTORS FOR THE
                          CASH VALUE ACCUMULATION TEST
                           FOR A LIFE INSURANCE POLICY

<TABLE>
<CAPTION>

      Attained     Male or                        Unisex       Attained      Male or                     Unisex
        Age     Unisex 100/0 (I)    Female        80/20 (II)     Age      Unisex 100/0 (I)    Female    80/20 (II)
                                                             |
         <S>       <C>              <C>            <C>            <C>          <C>             <C>       <C>
         0         11.727           14.234         12.149    |    36           3.920           4.586     4.037
         1         11.785           14.209         12.194    |    37           3.793           4.437     3.906
         2         11.458           13.815         11.857    |    38           3.670           4.293     3.780
         3         11.128           13.417         11.515    |    39           3.553           4.154     3.658
         4         10.803           13.023         11.178    |    40           3.439           4.021     3.541
         5         10.481           12.635         10.845    |    41           3.330           3.894     3.429
         6         10.161           12.253         10.514    |    42           3.226           3.771     3.322
         7          9.844           11.875         10.187    |    43           3.125           3.654     3.218
         8          9.530           11.505          9.863    |    44           3.028           3.541     3.119
         9          9.221           11.141          9.545    |    45           2.936           3.432     3.023
         10         8.918           10.784          9.233    |    46           2.846           3.328     2.931
         11         8.623           10.436          8.928    |    47           2.761           3.227     2.843
         12         8.338           10.098          8.634    |    48           2.678           3.129     2.758
         13         8.066            9.771          8.353    |    49           2.599           3.035     2.676
         14         7.808            9.455          8.085    |    50           2.522           2.945     2.597
         15         7.564            9.150          7.831    |    51           2.449           2.858     2.522
         16         7.335            8.857          7.592    |    52           2.378           2.774     2.449
         17         7.118            8.575          7.364    |    53           2.311           2.693     2.379
         18         6.911            8.302          7.148    |    54           2.246           2.615     2.312
         19         6.713            8.038          6.939    |    55           2.184           2.540     2.248
         20         6.521            7.782          6.737    |    56           2.125           2.468     2.187
         21         6.334            7.534          6.540    |    57           2.068           2.398     2.128
         22         6.150            7.293          6.347    |    58           2.014           2.330     2.071
         23         5.969            7.059          6.158    |    59           1.962           2.265     2.017
         24         5.791            6.831          5.971    |    60           1.912           2.201     1.965
         25         5.615            6.611          5.788    |    61           1.864           2.139     1.915
         26         5.441            6.396          5.608    |    62           1.818           2.079     1.867
         27         5.271            6.188          5.431    |    63           1.774           2.022     1.821
         28         5.104            5.986          5.258    |    64           1.732           1.967     1.777
         29         4.940            5.791          5.089    |    65           1.692           1.914     1.735
         30         4.781            5.601          4.925    |    66           1.654           1.863     1.695
         31         4.626            5.418          4.765    |    67           1.617           1.815     1.657
         32         4.476            5.241          4.610    |    68           1.583           1.769     1.620
         33         4.330            5.069          4.459    |    69           1.550           1.724     1.585
         34         4.188            4.902          4.314    |    70           1.518           1.681     1.552
         35         4.052            4.742          4.173    |
                                                             |
                                                             |
</TABLE>

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

Strategic Advantage II                 174

<PAGE>



                         APPENDIX A -- ENHANCED (CONT.)



                         ENHANCED DEATH BENEFIT CORRIDOR
                                 FACTORS FOR THE
                          CASH VALUE ACCUMULATION TEST
                           FOR A LIFE INSURANCE POLICY


      Attained             Male or                                  Unisex
        Age           Unisex 100/0 (I)        Female               80/20 (II)

         71               1.503                1.655                 1.535
         72               1.488                1.631                 1.519
         73               1.475                1.607                 1.504
         74               1.462                1.585                 1.490
         75               1.451                1.564                 1.477
         76               1.441                1.545                 1.466
         77               1.432                1.527                 1.455
         78               1.424                1.510                 1.445
         79               1.416                1.495                 1.436
         80               1.409                1.480                 1.428
         81               1.378                1.440                 1.395
         82               1.348                1.402                 1.363
         83               1.319                1.366                 1.333
         84               1.291                1.332                 1.304
         85               1.265                1.300                 1.276
         86               1.241                1.270                 1.250
         87               1.217                1.241                 1.225
         88               1.194                1.214                 1.201
         89               1.172                1.188                 1.178
         90               1.151                1.163                 1.155
         91               1.141                1.150                 1.144
         92               1.131                1.137                 1.133
         93               1.120                1.125                 1.122
         94               1.109                1.112                 1.110
         95               1.097                1.098                 1.097
         96               1.083                1.084                 1.084
         97               1.069                1.069                 1.069
         98               1.054                1.054                 1.054
         99               1.040                1.040                 1.040
         100              1.000                1.000                 1.000


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

Strategic Advantage II                 175

<PAGE>



                                   APPENDIX B

                                 FACTORS FOR THE
                   GUIDELINE PREMIUM/CASH VALUE CORRIDOR TEST
                           FOR A LIFE INSURANCE POLICY


<TABLE>
<CAPTION>

   Attained                      Attained                     Attained                     Attained
      Age          Factor          Age          Factor          Age           Factor         Age           Factor
      <S>           <C>             <C>          <C>             <C>           <C>            <C>           <C>
       0            2.50            25           2.50            50            1.85           75            1.05
       1            2.50            26           2.50            51            1.78           76            1.05
       2            2.50            27           2.50            52            1.71           77            1.05
       3            2.50            28           2.50            53            1.64           78            1.05
       4            2.50            29           2.50            54            1.57           79            1.05

       5            2.50            30           2.50            55            1.50           80            1.05
       6            2.50            31           2.50            56            1.46           81            1.05
       7            2.50            32           2.50            57            1.42           82            1.05
       8            2.50            33           2.50            58            1.38           83            1.05
       9            2.50            34           2.50            59            1.34           84            1.05

      10            2.50            35           2.50            60            1.30           85            1.05
      11            2.50            36           2.50            61            1.28           86            1.05
      12            2.50            37           2.50            62            1.26           87            1.05
      13            2.50            38           2.50            63            1.24           88            1.05
      14            2.50            39           2.50            64            1.22           89            1.05

      15            2.50            40           2.50            65            1.20           90            1.05
      16            2.50            41           2.43            66            1.19           91            1.04
      17            2.50            42           2.36            67            1.18           92            1.03
      18            2.50            43           2.29            68            1.17           93            1.02
      19            2.50            44           2.22            69            1.16           94            1.01

      20            2.50            45           2.15            70            1.15           95            1.00
      21            2.50            46           2.09            71            1.13           96            1.00
      22            2.50            47           2.03            72            1.11           97            1.00
      23            2.50            48           1.97            73            1.09           98            1.00
      24            2.50            49           1.91            74            1.07           99            1.00

                                                                                             100            1.00
</TABLE>




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

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

Strategic Advantage II                 176

<PAGE>



                             APPENDIX B -- ENHANCED

                         ENHANCED DEATH BENEFIT CORRIDOR
                                 FACTORS FOR THE
                   GUIDELINE PREMIUM/CASH VALUE CORRIDOR TEST
                           FOR A LIFE INSURANCE POLICY

<TABLE>
<CAPTION>

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

      <S>          <C>              <C>          <C>             <C>          <C>             <C>          <C>
       0           2.500            25           2.500           50           1.850           75           1.103
       1           2.500            26           2.500           51           1.780           76           1.113
       2           2.500            27           2.500           52           1.710           77           1.124
       3           2.500            28           2.500           53           1.640           78           1.134
       4           2.500            29           2.500           54           1.570           79           1.145

       5           2.500            30           2.500           55           1.500           80           1.155
       6           2.500            31           2.500           56           1.460           81           1.145
       7           2.500            32           2.500           57           1.420           82           1.134
       8           2.500            33           2.500           58           1.380           83           1.124
       9           2.500            34           2.500           59           1.340           84           1.113

      10           2.500            35           2.500           60           1.300           85           1.103
      11           2.500            36           2.500           61           1.280           86           1.092
      12           2.500            37           2.500           62           1.260           87           1.082
      13           2.500            38           2.500           63           1.240           88           1.071
      14           2.500            39           2.500           64           1.220           89           1.061

      15           2.500            40           2.500           65           1.200           90           1.050
      16           2.500            41           2.430           66           1.190           91           1.040
      17           2.500            42           2.360           67           1.180           92           1.030
      18           2.500            43           2.290           68           1.170           93           1.020
      19           2.500            44           2.220           69           1.160           94           1.010

      20           2.500            45           2.150           70           1.150           95           1.000
      21           2.500            46           2.090           71           1.141           96           1.000
      22           2.500            47           2.030           72           1.132           97           1.000
      23           2.500            48           1.970           73           1.123           98           1.000
      24           2.500            49           1.910           74           1.113           99           1.000

                                                                                             100            1.00
</TABLE>

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

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


Strategic Advantage II                 177

<PAGE>



                                   APPENDIX C

PERFORMANCE INFORMATION

POLICY PERFORMANCE

The following hypothetical illustrations demonstrate how the actual investment
experience of each division of the variable account affects the cash surrender
value, account value and death benefit of a policy. These hypothetical
illustrations are based on the actual historical return of each portfolio as if
a policy had been issued on the date indicated. Each portfolio's annual total
return is based on the total return calculated for each fiscal year. These
annual total return figures reflect the net portfolio's management fees after
any voluntary waiver 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, the cash value accumulation test, death benefit option 1, issued to a
preferred, non-smoker male, age 45. In each case, it is assumed that all
premiums are allocated to the division illustrated for the period shown. The
benefits are calculated for a specific date. The amount and timing of premium
payments and the use of other policy features, such as policy loans, would
affect individual policy benefits.

The amounts shown for the cash surrender values, account values and death
benefits take into account the charges against premiums, current cost of
insurance and monthly deductions, the daily charge against the variable account
for mortality and expense risks, and each portfolio's charges and expenses. SEE
CHARGES, DEDUCTIONS AND REFUNDS, PAGE 47. This prospectus also contains
illustrations based on assumed rates of return. SEE ILLUSTRATIONS OF DEATH
BENEFITS, ACCOUNT VALUES, SURRENDER VALUES AND ACCUMULATED PREMIUMS, PAGE 59.













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

Strategic Advantage II                 178

<PAGE>



                           HYPOTHETICAL ILLUSTRATIONS

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

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



AIM V.I. CAPITAL APPRECIATION FUND
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/94             2.50%               5,058            4,483        300,000
12/31/95            35.69%              12,661           11,899        300,000
12/31/96            17.58%              19,364           18,846        300,000
12/31/97            13.51%              26,077           26,077        300,000
12/31/98            19.30%              35,941           35,941        300,000

AIM V.I. GOVERNMENT SECURITIES FUND
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/94            (3.73)%              4,773            4,198        300,000
12/31/95            15.56%              10,528            9,766        300,000
12/31/96             2.29%              14,705           14,188        300,000
12/31/97             8.16%              19,825           19,825        300,000
12/31/98             7.66%              25,711           25,711        300,000

ALGER AMERICAN GROWTH PORTFOLIO
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/90             4.14%               5,132            4,557        300,000
12/31/91            40.39%              13,187           12,426        300,000
12/31/92            12.38%              19,105           18,587        300,000
12/31/93            22.47%              27,843           27,843        300,000
12/31/94             1.45%              32,298           32,298        300,000
12/31/95            36.37%              49,506           49,506        300,000
12/31/96            13.35%              60,439           60,439        300,000
12/31/97            25.75%              80,718           80,718        300,000
12/31/98            48.07%             124,944          124,944        300,000

ALGER AMERICAN LEVERAGED ALLCAP PORTFOLIO
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/96            12.04%               5,494            4,919        300,000
12/31/97            19.68%              11,743           10,981        300,000
12/31/98            57.83%              24,488           23,970        300,000

The assumptions underlying these values are described in Performance
Information, page 178.

* 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.

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

Strategic Advantage II                 179

<PAGE>



                      HYPOTHETICAL ILLUSTRATION (Continued)

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

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



ALGER AMERICAN MIDCAP GROWTH PORTFOLIO
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/94            (1.54)%              4,873            4,298        300,000
12/31/95            44.45%              13,183           12,421        300,000
12/31/96            11.90%              19,019           18,501        300,000
12/31/97            15.01%              26,031           26,031        300,000
12/31/98            30.30%              39,225           39,225        300,000

ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/89            64.48%               7,898            7,323        300,000
12/31/90             8.71%              13,309           12,547        300,000
12/31/91            57.54%              26,896           26,378        300,000
12/31/92             3.55%              31,517           31,517        300,000
12/31/93            13.28%              40,239           40,239        300,000
12/31/94            (4.38)%             42,162           42,162        300,000
12/31/95            44.31%              66,510           66,510        300,000
12/31/96             4.18%              73,096           73,096        300,000
12/31/97            11.39%              85,434           85,434        300,000
12/31/98            15.53%             102,774          102,774        300,000

FIDELITY VIP GROWTH PORTFOLIO
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/89            31.51%               6,385            5,810        300,000
12/31/90           (11.73)%              9,575            8,813        300,000
12/31/91            45.51%              19,455           18,938        300,000
12/31/92             9.32%              25,203           25,203        300,000
12/31/93            19.37%              34,925           34,925        300,000
12/31/94            (0.02)%             38,816           38,816        300,000
12/31/95            35.36%              57,855           57,855        300,000
12/31/96            14.71%              70,647           70,647        300,000
12/31/97            23.48%              91,745           91,745        300,000
12/31/98            39.49%             132,946          132,946        300,000

The assumptions underlying these values are described in Performance
Information, page 178.

* 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.

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

Strategic Advantage II                 180

<PAGE>



                      HYPOTHETICAL ILLUSTRATION (Continued)

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

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


FIDELITY VIP MONEY MARKET PORTFOLIO
  Year          Annual Total       Cash Surrender       Account         Death
 Ended            Return *             Value             Value         Benefit

12/31/89             9.12%               5,360            4,785        300,000
12/31/90             8.04%              10,505            9,743        300,000
12/31/91             6.09%              15,219           14,702        300,000
12/31/92             3.90%              19,564           19,564        300,000
12/31/93             3.23%              24,373           24,373        300,000
12/31/94             4.25%              29,548           29,548        300,000
12/31/95             5.87%              35,409           35,409        300,000
12/31/96             5.41%              41,348           41,348        300,000
12/31/97             5.51%              47,571           47,571        300,000
12/31/98             5.46%              54,036           54,036        300,000

FIDELITY VIP OVERSEAS PORTFOLIO
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/89            26.28%               6,145            5,570        300,000
12/31/90            (1.67)%             10,374            9,612        300,000
12/31/91             8.00%              15,348           14,831        300,000
12/31/92           (10.72)%             16,888           16,888        300,000
12/31/93            37.35%              28,879           28,879        300,000
12/31/94             1.72%              33,381           33,381        300,000
12/31/95             9.74%              40,901           40,901        300,000
12/31/96            13.15%              50,595           50,595        300,000
12/31/97            11.56%              60,587           60,587        300,000
12/31/98            12.81%              72,448           72,448        300,000

FIDELITY VIP II ASSET MANAGER PORTFOLIO
  Year          Annual Total       Cash Surrender       Account         Death
 Ended            Return *             Value             Value         Benefit
12/31/90             6.72%               5,250            4,675        300,000
12/31/91            22.56%              11,717           10,955        300,000
12/31/92            11.71%              17,360           16,842        300,000
12/31/93            21.23%              25,455           25,455        300,000
12/31/94            (6.09)%             27,646           27,646        300,000
12/31/95            16.96%              36,998           36,998        300,000
12/31/96            14.60%              46,851           46,851        300,000
12/31/97            20.65%              61,118           61,118        300,000
12/31/98            15.05%              74,543           74,543        300,000

The assumptions underlying these values are described in Performance
Information, page 178.

* 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.

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

Strategic Advantage II                 181

<PAGE>



                      HYPOTHETICAL ILLUSTRATION (Continued)

Non-smoker Male Age 45                              Cash Value Accumulation Test
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         Death
 Ended            Return *             Value             Value         Benefit
12/31/93             9.74%               5,388            4,813        300,000
12/31/94             1.04%               9,886            9,124        300,000
12/31/95            37.19%              18,777           18,259        300,000
12/31/96            22.82%              27,523           27,523        300,000
12/31/97            32.82%              41,961           41,961        300,000
12/31/98            28.31%              58,889           58,889        300,000

INVESCO VIF-EQUITY INCOME FUND (formerly VIF-Industrial Income Portfolio)
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/95            29.25%               6,281            5,706        300,000
12/31/96            22.28%              12,944           12,182        300,000
12/31/97            28.17%              21,451           20,933        300,000
12/31/98            15.30%              28,885           28,885        300,000

INVESCO VIF-HIGH YIELD FUND
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/95            19.76%               5,847            5,272        300,000
12/31/96            16.59%              11,861           11,099        300,000
12/31/97            17.33%              18,390           17,873        300,000
12/31/98             1.42%              22,288           22,288        300,000

INVESCO VIF-SMALL COMPANY GROWTH FUND
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/98            16.38%               5,692            5,117        300,000

INVESCO VIF-TOTAL RETURN FUND
  Year          Annual Total       Cash Surrender       Account         Death
 Ended            Return *             Value             Value         Benefit
12/31/95            22.79%               5,985            5,410        300,000
12/31/96            12.18%              11,586           10,824        300,000
12/31/97            22.91%              18,919           18,402        300,000
12/31/98             9.56%              24,675           24,675        300,000
The assumptions underlying these values are described in Performance
Information, page 178.

* 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.

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

Strategic Advantage II                 182

<PAGE>



                      HYPOTHETICAL ILLUSTRATION (Continued)

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

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


INVESCO VIF-UTILITIES FUND
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/95             9.08%               5,358            4,783        300,000
12/31/96            12.76%              10,940           10,179        300,000
12/31/97            23.41%              18,204           17,686        300,000
12/31/98            25.48%              27,411           27,411        300,000

NEUBERGER BERMAN GROWTH PORTFOLIO
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/89            29.47%               6,291            5,716        300,000
12/31/90            (8.19)%              9,853            9,091        300,000
12/31/91            29.73%              17,724           17,207        300,000
12/31/92             9.54%              23,369           23,369        300,000
12/31/93             6.79%              29,264           29,264        300,000
12/31/94            (4.99)%             31,521           31,521        300,000
12/31/95            31.73%              46,735           46,735        300,000
12/31/96             9.14%              55,123           55,123        300,000
12/31/97            29.01%              75,945           75,945        300,000
12/31/98            15.53%              91,863           91,863        300,000

NEUBERGER BERMAN LIMITED MATURITY BOND PORTFOLIO
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/89            10.77%               5,435            4,860        300,000
12/31/90             8.32%              10,612            9,851        300,000
12/31/91            11.34%              16,080           15,563        300,000
12/31/92             5.18%              20,709           20,709        300,000
12/31/93             6.63%              26,400           26,400        300,000
12/31/94            (0.15)%             30,299           30,299        300,000
12/31/95            10.94%              37,951           37,951        300,000
12/31/96             4.31%              43,551           43,551        300,000
12/31/97             6.74%              50,469           50,469        300,000
12/31/98             4.39%              56,496           56,496        300,000

NEUBERGER BERMAN PARTNERS PORTFOLIO
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/95            36.47%               6,612            6,037        300,000
12/31/96            29.57%              14,113           13,351        300,000
12/31/97            31.25%              23,486           22,969        300,000
12/31/98             4.21%              28,188           28,188        300,000

The assumptions underlying these values are described in Performance
Information, page 178.

* 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.

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

Strategic Advantage II                 183

<PAGE>




                      HYPOTHETICAL ILLUSTRATION (Continued)

Non-smoker Male Age 45                              Cash Value Accumulation Test
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
12/31/90            11.25%               5,457            4,882        300,000
12/31/91            18.39%              11,579           10,817        300,000
12/31/92            (5.25)%             14,627           14,109        300,000
12/31/93             7.79%              19,673           19,673        300,000
12/31/94            (1.32)%             23,392           23,392        300,000
12/31/95            17.30%              32,144           32,144        300,000
12/31/96             2.53%              36,928           36,928        300,000
12/31/97             2.38%              41,696           41,696        300,000
12/31/98            12.75%              51,254           51,254        300,000

VAN ECK WORLDWIDE EMERGING MARKETS FUND
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/96            26.82%               6,170            5,595        300,000
12/31/97           (11.61)%              9,399            8,637        300,000
12/31/98           (34.15)%              8,814            8,297        300,000

VAN ECK WORLDWIDE HARD ASSETS FUND
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/91            (2.93)%              4,810            4,235        300,000
12/31/92            (4.09)%              8,858            8,096        300,000
12/31/93            64.83%              20,842           20,324        300,000
12/31/94            (4.78)%             23,229           23,229        300,000
12/31/95            10.99%              30,273           30,273        300,000
12/31/96            18.04%              40,426           40,426        300,000
12/31/97            (1.67)%             43,502           43,502        300,000
12/31/98           (30.93)%             32,531           32,531        300,000

VAN ECK WORLDWIDE REAL ESTATE FUND
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
12/31/98           (11.35)%              4,426            3,851        300,000

 The assumptions underlying these values are described in Performance
Information, page 178.

*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.

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

Strategic Advantage II                 184


<PAGE>


                                     PART II


                           UNDERTAKING TO FILE REPORTS

Incorporated herein by reference to Pre-Effective Amendment No. 1 to the Form
S-6 Registration Statement of Security Life of Denver Insurance Company and its
Security Life Separate Account L1, filed with the Securities and Exchange
Commission on August 4, 1995 (File No. 33-88148).


                      UNDERTAKING REGARDING INDEMNIFICATION

Incorporated herein by reference to Pre-Effective Amendment No. 1 to the Form
S-6 Registration Statement of Security Life of Denver Insurance Company and its
Security Life Separate Account L1, filed with the Securities and Exchange
Commission on August 4, 1995 (File No. 33-88148).


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

Security Life of Denver Insurance Company represents that the fees and charges
deducted under the Policy, in the aggregate, are reasonable in relation to the
services rendered, the expenses expected to be incurred and the risks assumed by
the Company.

                       CONTENTS OF REGISTRATION STATEMENT

This Registration Statement comprises the following papers and documents:

           The facing sheet.

           Cross-Reference table.

           The prospectuses.
                Strategic Advantage
                Strategic Advantage II

           The undertaking to file reports.

           The undertaking regarding indemnification.

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

           The signatures.

           Written consents of the following persons:
                Lawrence D. Taylor (See Exhibit 6.B).
                Ernst & Young, L.L.P. (See Exhibit 7.A).
                Sutherland Asbill & Brennan, LLP(See Exhibit 7.B).


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

Strategic Advantage                  II - 1

<PAGE>




       The following exhibits:

1.A  (1) Resolution of the Executive Committee of the Board of Directors
           of Security Life of Denver Insurance Company ("Security Life of
           Denver") authorizing the establishment of the Registrant./6/

     (2)   Not Applicable.

     (3) (a) Security Life of Denver Distribution Agreement./6/
         (b) Specimen Broker/Dealer Supervisory and Selling Agreement for
             Variable Contracts with Compensation Schedules. /5/
             (i)   Broker/Dealer Supervisory and Selling Agreement for Variable
                   Contracts with Paine Webber Incorporated. /1/
         (c) Commission Schedule for Policies./5/

     (4)   Not Applicable.

     (5)   (a)  Specimen Variable Universal Life Insurance Policy (Form No. 1197
                (VUL)). /1/
             (i)   Specimen Variable Universal Life Insurance Policy issued in
                   Maryland. (Form No. 1197 (VUL)- MD-5/97). /1/
             (ii)  Specimen Variable Universal Life Insurance Policy issued in
                   Massachusetts. (Form No. 1197 (VUL)-MA-5/97). /1/
             (iii) Specimen Variable Universal Life Insurance Policy issued in
                   Texas. (Form No. 1197 (VUL)-TX- 5/97). /1/
             (iv)  Specimen Variable Universal Life Insurance Policy (Form No.
                   2501 (VUL)-7/97). /2/
             (v)   Specimen Variable Universal Life Insurance Policy (Form No.
                   2503 (VUL)-6/98).
           (b)  Adjustable Term Insurance Rider (Form No. R2000-3/96). /1/
           (c)  Right to Exchange Rider (Form No. R-1504)./7/
           (d)  Waiver of Cost of Insurance Rider (Form No. R-1505)./7/
           (e)  Waiver of Specified Premium Total Disability Rider (Form No.
                R-1506)./7/
           (f)  Aviation Exclusion Rider (Form No. S-9622)./7/

     (6)   (a) Security Life of Denver's Restated Articles of Incorporation./6/
           (b-g) Amendments to Articles of Incorporation through 
                 June 12, 1987./6/
           (h) Security Life of Denver's By-Laws./6/
             (i)   Bylaws of Security Life of Denver Insurance Company (Restated
                   with Amendments through September 30, 1997)./4/

     (7)   Not Applicable.

     (8)   (a)  Addendum to Sales Agreement./6/
             (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. /5/
             (ii)  Sales Agreement by and among The Alger American Fund, Fred
                   Alger Management, Inc., and Security Life of Denver Insurance
                   Company. /6/
             (iii) Sales Agreement by and among Neuberger & Berman Advisers
                   Management Trust, Neuberger & Berman Management Incorporated,
                   and Security Life of Denver Insurance Company. /6/
             (iv)  Participation Agreement among Variable Insurance Products
                   Fund, Fidelity Distributors Corporation and Security Life of
                   Denver Insurance Company. /6/
             (v)   Participation Agreement among Variable Insurance Products
                   Fund II, Fidelity Distributors Corporation and Security Life
                   of Denver Insurance Company. /6/
             (vi)  Participation Agreement among INVESCO Variable Investment
                   Funds, Inc., INVESCO Funds Group, Inc., and Security Life of
                   Denver Insurance Company. /6/
             (vii) Participation Agreement between Van Eck Investment Trust and
                   the Trust's investment adviser,

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

Strategic Advantage                  II - 2

<PAGE>



                   Van Eck Associates Corporation, and Security Life of Denver
                   Insurance Company. /6/
           (b)(i)  First Amendment to Fund Participation Agreement between 
                   Security Life of Denver, Van Eck Investment Trust and Van Eck
                   Associates Corporation. /5/
             (ii)  Second Amendment to Participation Agreement between Security
                   Life of Denver, Van Eck Worldwide Insurance Trust and Van Eck
                   Associates Corporation. /5/
             (iii) Assignment and Modification Agreement between Neuberger &
                   Berman Advisers Management Trust, Neuberger & Berman
                   Management Incorporated, Neuberger & Berman Advisers
                   Management Trust, Advisers Managers Trust and Security Life
                   of Denver Insurance Company. /5/
             (iv)  First Amendment to Participation Agreement by and among The
                   Alger American Fund, Fred Alger Management, Inc., Security
                   Life of Denver Insurance Company. /6/
             (v)   First Amendment to Participation Agreement among Variable
                   Insurance Products Fund, Fidelity Distributors Corporation
                   and Security Life of Denver Insurance Company. /6/
             (vi)  Second Amendment to Participation Agreement among Variable
                   Insurance Products Fund, Fidelity Distributors Corporation
                   and Security Life of Denver Insurance Company. /6/
             (vii) First Amendment to Participation Agreement among Variable
                   Insurance Products Fund II, Fidelity Distributors Corporation
                   and Security Life of Denver Insurance Company. /6/
             (viii)Second Amendment to Participation Agreement among Variable
                   Insurance Products Fund II, Fidelity Distributors Corporation
                   and Security Life of Denver Insurance Company. /6/
             (ix)  First Amendment to Participation Agreement among Security
                   Life of Denver Insurance Company, INVESCO Variable Investment
                   Funds, Inc. and INVESCO Funds Group, Inc. /6/
             (x)   Third Amendment to Participation Agreement among Variable
                   Insurance Products Fund, Fidelity Distributors Corporation
                   and Security Life of Denver Insurance Company./7/
             (xi)  Third Amendment to Participation Agreement among Variable
                   Insurance Products Fund II, Fidelity Distributors Corporation
                   and Security Life of Denver Insurance Company./7/
           (c) (i) Service Agreement between Fred Alger Management, Inc. and 
                   Security Life of Denver Insurance Company./6/
              (ii) Expense Allocation Agreement between A I M Advisors, Inc., 
                   A I M Distributors, Inc. and Security Life of Denver./7/
             (iii) Service Agreement between INVESCO Funds Group, Inc. and
                   Security Life of Denver Insurance Company./7/
              (iv) Service Agreement between Neuberger & Berman Management
                   Incorporated and Security Life of Denver Insurance
                   Company./7/
             (v)   Service Agreement between Fidelity Investments Institutional
                   Operations Company, Inc. and Security Life of Denver
                   Insurance Company./7/
             (vi)  Side Letter between Van Eck Worldwide Insurance Trust and
                   Security Life of Denver./7/
           (d) Administrative Services Agreement between Security Life of 
               Denver and Financial Administrative Services Corporation. /6/
           (e) Amendment to Administrative Services Agreement between Security
               Life of Denver and Financial Administrative Services 
               Corporation. /6/

     (9)   Not Applicable.

     (10)  (a)  Specimen Variable Life Insurance Application (Form No.
                Q-2006-9/97). /2, 4/
           (b)  Specimen Variable Life Insurance Application (Form No.
                Q-1155-98). /3, 4/
           (c)  Specimen Variable Life Insurance Application (Form No.
                Q-2006-9/97). /5/
             (i)   Variable Life Application Insert./7/
             (ii)  Binding Limited Life Insurance Coverage Form./7/
             (iii) Automatic Telephone Privileges Sticker./7/

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

3.A        Opinion and Consent of Eugene L. Copeland as to securities being
           registered. /6/
  B        Opinion and Consent of Gary W. Waggoner as to securities being
           registered. /6/

4.         Not Applicable.

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

Strategic Advantage                  II - 3

<PAGE>



5.         Not Applicable.

6.A        Opinion and Consent of Shirley A. Knarr./4/
  B        Opinion and Consent of Lawrence D. Taylor.

7.A        Consent of Ernst & Young, L.L.P. 
  B        Consent of Sutherland Asbill & Brennan LLP.

8.         Not Applicable.

11.        Issuance, Transfer and Redemption Procedures Memorandum.

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

/1/    Incorporated herein by reference to Post-Effective Amendment No. 2 to the
       form S-6 Registration Statement of Security Life of Denver Insurance
       Company and its Security Life Separate Account L1, filed with the
       Securities and Exchange Commission on April 30, 1997 (File No. 33-88148).

/2/    To be used on or before May 1, 1998.

/3/    To be used on or before May 1, 1998, where Exhibit 1.A(10)(a)(i) has not
       been approved.

/4/    Incorporated herein by reference to Post-Effective Amendment No. 3 to the
       form S-6 Registration Statement of Security Life of Denver Insurance
       Company and its Security Life Separate Account L1, filed with the
       Securities and Exchange Commission on October 29, 1997 (File No.
       33-88148).

/5/    Incorporated herein by reference to Post-Effective Amendment No. 4 to the
       form S-6 Registration Statement of Security Life of Denver Insurance
       Company and its Security Life Separate Account L1, filed with the
       Securities and Exchange Commission on February 18, 1998 (File No.
       33-88148).

/6/    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 April 17, 1998 (File No. 33-88148).

/7/    Incorporated herein by reference to Post-Effective Amendment No. 10 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 23, 1999 (File No. 33-74190).








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

Strategic Advantage                  II - 4

<PAGE>



                                   SIGNATURES

Pursuant to the requirements of the Securities Act of 1933, Security Life of
Denver Insurance Company and the Registrant, Security Life Separate Account L1,
certify that they meet all the requirements for effectiveness of this
Registration Statement pursuant to Rule 485(b) under Securities Act of 1933 and
have duly caused this Post- Effective Amendment No. 6 to the Registration
Statement to be signed on their behalf by the undersigned, hereunto duly
authorized, and their seal to be hereunto fixed and attested, all in the City
and County of Denver and the State of Colorado on the 23rd day of April, 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






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

Strategic Advantage                  II - 5

<PAGE>




Pursuant to the requirements of the Securities Act of 1933, this Post-Effective
Amendment No. 6 to the Registration Statement has been signed below by the
following persons in the capacities with Security Life of Denver Insurance
Company and on the date indicated.


PRINCIPAL EXECUTIVE OFFICERS:


/s/:  Stephen M. Christopher
- ----------------------------
Stephen M. Christopher
President, Chief Executive Officer and Director


/s/:  Jim Livingston
- ----------------------------
Jim Livingston
Chief Operations Officer


PRINCIPAL ACCOUNTING OFFICER:


 /s/  Shari A. Enger
- ----------------------------
Shari A. Enger
Vice President - Controller


DIRECTORS:


- ----------------------------
Thomas F. Conroy


  /s/ Linda B. Emory
- ----------------------------
Linda B. Emory


  /s/ Michael W. Cunningham
- ----------------------------
Michael W. Cunningham














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

Strategic Advantage                  II - 6

<PAGE>


                                 EXHIBIT INDEX


Exhibit No.              Description of Exhibit
- -----------              ----------------------


1.A(5)(a)(v)             Specimen Variable Universal Life Insurance Policy (Form
                         No. 2503 (VUL)-6/98).

4.B                      Opinion and Consent of Lawrence D. Taylor.

7.A                      Consent of Ernst & Young L.L.P. 
  B                      Consent of Sutherland Asbill & Brennan, LLP.

11.                      Issuance, Transfer and Redemption Procedures Memorandum















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

Strategic Advantage                  II - 7


                                                            Exhibit 1.A(5)(a)(v)

SECURITY LIFE OF DENVER
INSURANCE COMPANY

                                   INSURED: JOHN DOE
                               POLICY DATE: May 1, 1998
                             POLICY NUMBER: 65000001
              INITIAL STATED DEATH BENEFIT: $100,000.00



[WE AGREE TO PAY the death benefit to the beneficiary upon the death of the
insured while this policy is in force.
WE ALSO AGREE to provide the other rights and benefits of the policy. These
agreements are subject to the provisions of the policy.]

[RIGHT TO EXAMINE PERIOD. You have the right to examine and return this policy
within [10] days after receipt. The policy may be returned by delivering or
mailing it to us at our Customer Service Center. Immediately upon return it will
be deemed void as of the policy date. Upon return of the policy to us, we will
refund all premiums paid.]


In this policy "you" and "your" refer to the owner of the policy. "We", "us" and
"our" refer to Security Life of Denver Insurance Company.







          /s/ Gary W. Waggoner                        /s/ Stephen M. Christopher
          Secretary                                   President

       [THIS POLICY IS A FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY.]

[DEATH BENEFITS AND OTHER VALUES PROVIDED BY THIS CONTRACT, WHEN BASED ON THE
INVESTMENT EXPERIENCE OF A SEPARATE ACCOUNT, ARE VARIABLE. THESE VALUES MAY
INCREASE OR DECREASE BASED ON INVESTMENT EXPERIENCE AND ARE NOT GUARANTEED AS TO
FIXED DOLLAR AMOUNT. DEATH BENEFITS ARE PAYABLE BY US UPON THE DEATH OF THE
INSURED. THERE IS NO MATURITY DATE. FLEXIBLE PREMIUMS ARE PAYABLE BY YOU DURING
THE LIFETIME OF THE INSURED UNTIL THE POLICY ANNIVERSARY NEAREST THE INSURED'S
100TH BIRTHDAY.]

                                  [      ]


                    SECURITY LIFE OF DENVER INSURANCE COMPANY
                                 A Stock Company

                             Customer Service Center
                     P.O. Box 173888; Denver, Colorado 80217
                        Toll Free Number: 1(800) 848-6362


Form 2503 (VUL)-6/98


<PAGE>


                                TABLE OF CONTENTS


SCHEDULE.......................................................................5

DEFINITION OF TERMS............................................................6

INSURANCE COVERAGE PROVISIONS..................................................7

    EFFECTIVE DATE OF COVERAGE.................................................7
    BASE DEATH BENEFIT.........................................................7
    CHANGE IN REQUESTED INSURANCE COVERAGE.....................................7
      Requested Increases in Coverage..........................................8
      Requested Decreases in Coverage..........................................8
      Death Benefit Option Changes.............................................8
    CONTINUATION OF COVERAGE AFTER AGE 100   ..................................8
    PAYOUT OF PROCEEDS.........................................................9

PREMIUM PROVISIONS.............................................................9

    INITIAL PREMIUM ALLOCATION.................................................9
    SUBSEQUENT PREMIUM ALLOCATIONS............................................10
    CHANGES TO PREMIUM ALLOCATIONS............................................10
    SCHEDULED PREMIUMS........................................................10
    UNSCHEDULED PREMIUMS......................................................10
    NET PREMIUM...............................................................10
    PREMIUM LIMITATION........................................................10

VARIABLE ACCOUNT PROVISION....................................................11

    THE VARIABLE ACCOUNT......................................................11
    VARIABLE ACCOUNT DIVISIONS................................................11
    CHANGES WITHIN THE VARIABLE ACCOUNT.......................................11

GENERAL ACCOUNT PROVISIONS....................................................12

    THE GENERAL ACCOUNT.......................................................12
    GUARANTEED INTEREST DIVISION..............................................12
    LOAN DIVISION.............................................................12


Form 2503 (VUL) - 6/98
Page 2


<PAGE>


TRANSFER PROVISIONS...........................................................12

ACCOUNT VALUE PROVISIONS......................................................12

    ACCOUNT VALUES ON THE INVESTMENT DATE.....................................13
    ACCUMULATION UNIT VALUE...................................................13
    ACCUMULATION EXPERIENCE FACTOR............................................13
    ACCOUNT VALUE OF THE DIVISIONS OF THE VARIABLE ACCOUNT....................13
    ACCOUNT VALUE OF THE GUARANTEED INTEREST DIVISION.........................14
    ACCOUNT VALUE OF THE LOAN DIVISION........................................14

MONTHLY DEDUCTION AND REFUND..................................................15

    MONTHLY DEDUCTION.........................................................15
    COST OF INSURANCE.........................................................15
    PERSISTENCY REFUND........................................................15

LOAN PROVISIONS...............................................................16

    POLICY LOANS..............................................................16
    LOAN INTEREST.............................................................16
    LOAN DIVISION.............................................................16

PARTIAL WITHDRAWAL PROVISIONS.................................................16

SURRENDER PROVISIONS..........................................................17

    SURRENDER VALUE...........................................................17
    BASIS OF COMPUTATIONS.....................................................17
    FULL SURRENDERS...........................................................17

GRACE PERIOD, TERMINATION AND REINSTATEMENT PROVISIONS........................18

    GRACE PERIOD..............................................................18
    THREE YEAR CONTINUATION PERIOD............................................18
    GUARANTEE PERIOD......................................................... 19
    TERMINATION...............................................................19
    REINSTATEMENT.............................................................19
    DEFERRAL OF PAYMENT.......................................................20


Form 2503 (VUL) - 6/98
Page 3


<PAGE>


GENERAL POLICY PROVISIONS.....................................................20

    THE POLICY................................................................20
    AGE.......................................................................20
    PROCEDURES................................................................21
    OWNERSHIP.................................................................21
    BENEFICIARIES.............................................................21
    EXCHANGE RIGHT............................................................21
    COLLATERAL ASSIGNMENT.....................................................21
    INCONTESTABILITY..........................................................21
    MISSTATEMENT OF AGE OR SEX................................................22
    SUICIDE EXCLUSION.........................................................22
    PERIODIC REPORTS..........................................................22
    ILLUSTRATION OF BENEFITS AND VALUES.......................................22
    NONPARTICIPATING..........................................................22
    CUSTOMER SERVICE CENTER...................................................22

PAYOUTS OTHER THAN AS ONE SUM.................................................23

    ELECTION..................................................................23
    PAYOUT OPTIONS............................................................23
    CHANGE AND WITHDRAWAL.....................................................23
    EXCESS INTEREST...........................................................24
    MINIMUM AMOUNTS...........................................................24
    SUPPLEMENTARY POLICY......................................................24
    INCOME PROTECTION.........................................................24
    DEATH OF PRIMARY PAYEE....................................................24
    PAYMENTS OTHER THAN MONTHLY...............................................24

SETTLEMENT OPTION TABLES......................................................25

Additional benefits or riders, if any, will be listed in the Schedule. The
additional provisions will be inserted in the policy.





Form 2503 (VUL) - 6/98
Page 4


<PAGE>


                                    SCHEDULE

                           (Schedule Date: PolicyDate)


                               POLICY INFORMATION
<TABLE>


<S>               <C>                         <C>                                     <C>
Policy Number     65000001                    Initial Stated Death Benefit            $100,000.00


Insured           JOHN DOE
                                              Death Benefit Option                    OPTION 1

Age And Sex       35, Male                    Minimum Annual Premium                  $365.76



Premium Class     Non-Smoker                  Guarantee Period Annual Premium


Policy Date       May 1, 1998                 Initial Scheduled Premium               $1,600.00 Annually

</TABLE>


Definition of Life Insurance Test     Guideline Premium/Cash Value Corridor Test


CUSTOMER SERVICE CENTER:      P.O. Box 173888, Denver, Colorado  80217-3888

[Coverage will expire prior to the policy anniversary nearest the insured's
100th birthday if premiums are insufficient to continue coverage. Coverage will
also be affected by Partial Withdrawals, Policy Loans, changes in the current
cost of insurance rates, the actual credited interest rate for the Guaranteed
Interest Division and the investment experience of the Variable Account.]


[      ]





Form 2503 (VUL) - 6/98
Page 5


<PAGE>


                              SCHEDULE (CONTINUED)


                                 BENEFIT PROFILE

<TABLE>
<CAPTION>

                                                            Segment                                Guideline            Segment
                                            Benefit          Issue             Effective            Annual              Target
              Description                   Amount            Age                 Date              Premium             Premium
- ---------------------------------        -------------     ---------       ---------------       --------------       -------------
<S>                                       <C>                 <C>             <C>                  <C>                  <C>
Stated Death Benefit (Segment #1)         $100,000.00         35              May 1, 1998          $1,445.24            $3,981.00
</TABLE>

[      ]






















Form 2503 (VUL) - 6/98
Page 5A


<PAGE>


                              SCHEDULE (CONTINUED)




EXPENSE CHARGES

A. PREMIUM EXPENSE CHARGES (As a Percent of all premiums) - Premium expense
charges will equal the sum of the following:

       1.  Sales Load:


                       Premiums Paid                    Premiums Paid in
               Up to Segment Target Premium     Excess of Segment Target Premium

      Years 1-10            12%                               3%
      Years 11+             3%                                3%




       2.  State and Local Taxes:                        2.5%
       3.  Federal Deferred Acquisition Cost Tax:       [1.5%]

    [We reserve the right to increase or decrease the premium expense
     charges for taxes due to any change in tax law. We further reserve the
     right to increase or decrease the premium expense charges for federal
     deferred acquisition cost taxes due to any change in the cost to us.]

B. MONTHLY EXPENSE CHARGES - Monthly expense charges will equal the sum of the
following:


     Initial Policy Charge:             $13 per month for the first 36 months
                                        $3 per month thereafter

     Monthly Administrative Charge:     $0.025 per thousand of Stated Death
                                               Benefit (or Target Death Benefit,
                                               if greater), for all years.



ANNUAL MORTALITY AND EXPENSE RISK CHARGE (Based on the percentage of assets
in each Variable Account Division)

    [Mortality And Expense Risk Charge:  0.75%]




Form 2503 (VUL) - 6/98
Page 5B


<PAGE>


                              SCHEDULE (CONTINUED)



[POLICYHOLDER TRANSACTION CHARGES]


      [Requests for Sales Illustrations:]First illustration each year is free of
                                         charge; thereafter $25 for each
                                         illustration requested.
         Partial Withdrawal Service Fee: See below
      [Other Policy Transaction Charges: The charges for transfers divisions of
                                         the Variable Account or between the
                                         Guaranteed Interest Division and the
                                         Variable Account Divisions; charges
                                         for premium allocation changes; and
                                         charges for other Variable Account
                                         management functions are governed by
                                         the Prospectus in effect at the time of
                                         the transaction.]
POLICY LOANS


                          Policy Loan Interest Rate: 4.75% per year
 Guaranteed Interest Rate Credited to Loan Division: 4.00% per year
                                Minimum Loan Amount: $100
                                Maximum Loan Amount: Refer to the Loan
                                                     Provisions section

PARTIAL WITHDRAWALS


                  Minimum Partial Withdrawal Amount: $100
                  Maximum Partial Withdrawal Amount: Amount which will leave
                                                     $500 as the Net Account
                                                     Value
                     Partial Withdrawal Service Fee: $25
                       Limit on Partial Withdrawals: One per policy year

GUARANTEED INTEREST DIVISION

                [Guaranteed Interest Rate For
                 Guaranteed Interest Division: 4.00% per year]










Form 2503 (VUL) - 6/98
Page 5C


<PAGE>


                              SCHEDULE (CONTINUED)




To comply with the Definition of Life Insurance Test you have elected, the
policy's Base Death Benefit at any time will be at least equal to the Account
Value times the appropriate factor from this table.

           DEFINITION OF LIFE INSURANCE DEATH BENEFIT FACTORS BASED ON
                  GUIDELINE PREMIUM / CASH VALUE CORRIDOR TEST


ATTAINED  FACTOR  ATTAINED  FACTOR  ATTAINED  FACTOR  ATTAINED
FACTOR
  AGE               AGE               AGE               AGE
- -------- -------- -------- -------- -------- -------- -------- ---------
   0       2.50      25      2.50      50      1.85      75      1.05
   1       2.50      26      2.50      51      1.78      76      1.05
   2       2.50      27      2.50      52      1.71      77      1.05
   3       2.50      28      2.50      53      1.64      78      1.05
   4       2.50      29      2.50      54      1.57      79      1.05


   5       2.50      30      2.50      55      1.50      80      1.05
   6       2.50      31      2.50      56      1.46      81      1.05
   7       2.50      32      2.50      57      1.42      82      1.05
   8       2.50      33      2.50      58      1.38      83      1.05
   9       2.50      34      2.50      59      1.34      84      1.05

   10      2.50      35      2.50      60      1.30      85      1.05
   11      2.50      36      2.50      61      1.28      86      1.05
   12      2.50      37      2.50      62      1.26      87      1.05
   13      2.50      38      2.50      63      1.24      88      1.05
   14      2.50      39      2.50      64      1.22      89      1.05

   15      2.50      40      2.50      65      1.20      90      1.05
   16      2.50      41      2.43      66      1.19      91      1.04
   17      2.50      42      2.36      67      1.18      92      1.03
   18      2.50      43      2.29      68      1.17      93      1.02
   19      2.50      44      2.22      69      1.16      94      1.01

   20      2.50      45      2.15      70      1.15      95      1.00
   21      2.50      46      2.09      71      1.13      96      1.00
   22      2.50      47      2.03      72      1.11      97      1.00
   23      2.50      48      1.97      73      1.09      98      1.00
   24      2.50      49      1.91      74      1.07      99      1.00

                                                      100 and    1.00
                                                       older




Form 2503 (VUL) - 6/98
Page 5D


<PAGE>


                              SCHEDULE (CONTINUED)


                           [TABLE OF GUARANTEED RATES]
              Guaranteed Maximum Cost of Insurance Rates Per $1000
                                     (Basic)

<TABLE>
<CAPTION>

  [Attained    Monthly Cost of   [Attained    Monthly Cost of  [Attained     Monthly Cost of [Attained    Monthly Cost of
     Age]      Insurance Rate       Age]      Insurance Rate      Age]        Insurance Rate     Age]     Insurance Rate
   --------    ---------------    --------    ---------------   --------     ---------------  --------     ----------------
      <S>            <C>            <C>             <C>            <C>            <C>            <C>            <C>
      0              0.34845        26              0.14419        51             0.60870        76              5.91225
      1              0.08917        27              0.14252        52             0.66377        77              6.46824
      2              0.08251        28              0.14169        53             0.72636        78              7.04089
      3              0.08167        29              0.14252        54             0.79730        79              7.64551
      4              0.07917        30              0.14419        55             0.87326        80              8.30507
      5              0.07501        31              0.14836        56             0.95591        81              9.03761
      6              0.07167        32              0.15252        57             1.04192        82              9.86724
      7              0.06667        33              0.15919        58             1.13378        83             10.80381
      8              0.06334        34              0.16669        59             1.23235        84             11.82571
      9              0.06167        35              0.17586        60             1.34180        85             12.91039
      10             0.06084        36              0.18670        61             1.46381        86             14.03509
      11             0.06417        37              0.20004        62             1.60173        87             15.18978
      12             0.07084        38              0.21505        63             1.75809        88             16.36948
      13             0.08251        39              0.23255        64             1.93206        89             17.57781
      14             0.09584        40              0.25173        65             2.12283        90             18.82881
      15             0.11085        41              0.27424        66             2.32623        91             20.14619
      16             0.12585        42              0.29675        67             2.54312        92             21.57655
      17             0.13919        43              0.32260        68             2.77350        93             23.20196
      18             0.14836        44              0.34929        69             3.02328        94             25.28174
      19             0.15502        45              0.37931        70             3.30338        95             28.27411
      20             0.15836        46              0.41017        71             3.62140        96             33.10676
      21             0.15919        47              0.44353        72             3.98666        97             41.68475
      22             0.15752        48              0.47856        73             4.40599        98             58.01259
      23             0.15502        49              0.51777        74             4.87280        99             83.33333
      24             0.15169        50              0.55948        75             5.37793
      25             0.14752
</TABLE>


The rates shown are for a standard rate class. If the policy is based on a
special rate class (other than standard), the maximum cost of insurance rates
will be adjusted using the rating factor shown in the Benefit Profile of the
Schedule for the special class. If the special rate class is a stated percentage
increase, the maximum cost of insurance rates will be determined by multiplying
the rates for a standard rate class shown above by the rating factor shown in
the Benefit Profile of the Schedule. If the special rate class is a flat amount
per $1,000, the maximum cost of insurance rates will be determined by adding the
flat amount per $1,000 shown in the Benefit Profile of the Schedule to the rate
per $1,000 for the standard rate class shown above. The rates shown above are
based on the 1980 Commissioners' Standard Ordinary Male Smoker Composite
Mortality Table (Male), age nearest birthday.


Form 2503 (VUL) - 6/98
Page 5E


<PAGE>


                               DEFINITION OF TERMS

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

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

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

BASE DEATH BENEFIT - The Base Death Benefit is defined in the Base Death Benefit
provision of the policy.

CASH SURRENDER VALUE - The amount of your Account Value plus any refund of sales
load due.

CUSTOMER SERVICE CENTER - Our administrative office whose address is P.O. Box
173888, Denver, CO 80217.

DIVISION(S) OF THE VARIABLE ACCOUNT - The investment options available, each of
which invests in shares of one of the investment portfolios.

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

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

GUIDELINE ANNUAL PREMIUM - The premium used to calculate how Net Premium is
allocated to each segment of Stated Death Benefit and to determine any
persistency refund.

INITIAL PERIOD - The Initial Period ends on the earlier of: a) the date this
policy was delivered to you plus the Right to Examine Period, so long as we
receive notice of the delivery date at our Customer Service Center before the
date defined in (b), or (b) the date this policy is mailed from our Customer
Service Center plus five days and the Right to Examine Period.

INVESTMENT DATE -The date we allocate funds to your policy. We will allocate the
initial Net Premium to your policy on the Valuation Date immediately following
the latest of the date: (1) we receive the amount of premium required for
coverage to begin; (2) we have approved the policy for issue; and (3) all issue
requirements have been met and received in our Customer Service Center.

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

MONTHLY PROCESSING DATE - The date each month on which the monthly deductions
from the Account Value are due. The first Monthly Processing Date will be the
policy date or the Investment Date, if later. Subsequent Monthly Processing
Dates will be the same date as the policy date each month thereafter unless this
is not a Valuation Date, in which case the Monthly Processing Date occurs on the
next Valuation Date.

NET ACCOUNT VALUE - The amount of the Account Value minus any Policy Loan and
accrued loan interest.

NET CASH SURRENDER VALUE - The amount of the Cash Surrender Value minus any
Policy Loan and accrued loan interest.

NET PREMIUM - The Net Premium equals the premium paid minus the premium expense
charges shown in the Schedule. These charges are deducted from the premiums
before the premium is applied to your Account Value.

[PARTIAL WITHDRAWAL - The withdrawal of a portion of your Net Account Value from
the policy. The Partial Withdrawal may reduce the amount of Base Death Benefit
in force.]

POLICY LOAN - The sum of amounts you have borrowed from your policy, increased
by any Policy Loan interest capitalized when due, and reduced by any Policy Loan
repayments.


Form 2503 (VUL)-6/98
Page  6


<PAGE>


[RIGHT TO EXAMINE PERIOD - The period of time within which the owner may examine
the policy and return it for a refund.]

[SCHEDULED PREMIUM - The premium amount which you specify on the application as
the amount you intend to pay at fixed intervals over a specified period of time.
Premiums may be paid on a quarterly, semiannual, or annual basis, as you
determine. You need not pay the Scheduled Premium, and you may change it at any
time. Also, within limits, you may pay less or more than the Scheduled Premium.]

SEGMENT - The Stated Death Benefit shown on the Benefit Profile of the Schedule
is the initial Segment, or Segment 1. Each increase in the Stated Death Benefit
(other than an option change) is a new Segment. Each new Segment will be shown
separately on the Benefit Profile of the Schedule. The first year for a Segment
begins on the effective date of the Segment and ends one year later. Each
subsequent year begins at the end of the prior Segment year. Each new Segment
may be subject to new expense charges, cost of insurance charges and
incontestability and suicide exclusion periods.

STATED DEATH BENEFIT - The sum of the Segments under the policy. The Stated
Death Benefit changes when there is an increase or a decrease or when a
transaction on the policy causes it to change (for example, a partial withdrawal
under an Option 1 Base Death Benefit may cause the Stated Death Benefit to
change).

TARGET DEATH BENEFIT - The Target Death Benefit for your policy is defined in
the Adjustable Term Insurance Rider, if any, attached to the policy.

VALUATION DATE - Each date as of which the net asset value of the shares of the
investment portfolios and unit values of the Divisions are determined,

Except for days that a Division's corresponding portfolio does not value its
shares, a Valuation Date is any day:

(a)      The New York Stock Exchange ("NYSE") is open for trading and on which
Security Life's Customer Service Center is open for business; or
(b)      as may be required by law.

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













Form 2503 (VUL)-6/98
Page  6a


<PAGE>


                          INSURANCE COVERAGE PROVISIONS

EFFECTIVE DATE OF COVERAGE
[The policy date shown in the Schedule is the effective date for all coverage
provided in the original application. The effective date is subject to the
payment of the amount of premium required for coverage to begin and the
acceptance of the policy by you during the continued insurability of all persons
insured by this policy and any riders attached. The policy date is the date from
which we measure policy years and determine the Monthly Processing Date. Monthly
Processing Dates are the same calendar day of each month as the policy date
unless this is not a Valuation Date in which case the Monthly Processing Date
occurs on the next Valuation Date. A policy anniversary occurs each year on the
same month and day as the policy date unless this is not a Valuation Date in
which case the policy anniversary occurs on the next Valuation Date. The
effective date for new Segments and additional benefits is shown in the
Schedule.]

BASE DEATH BENEFIT

The Base Death Benefit will be, at any time, determined as follows:

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

             (a) the Stated Death Benefit; or
             (b) your Account Value multiplied by the appropriate factor from
                 the Definition of Life Insurance Factors shown in the schedule.

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

             (a) the Stated Death Benefit plus the Account Value, or
             (b) your Account Value multiplied by the appropriate factor from
                 the Definition of Life Insurance Factors shown in the schedule.

The Stated Death Benefit and the death benefit option are shown in the Schedule.

[This policy is designed to qualify as a life insurance contract under the
Internal Revenue Code. All terms and provisions of the policy shall be construed
in a manner consistent with that design. The Base Death Benefit in force at any
time shall not be less than the amount of insurance necessary to achieve such
qualification under the applicable provisions of the Internal Revenue Code in
existence at the time the policy is issued. We reserve the right to amend the
policy or adjust the amount of insurance when required. We will send you a copy
of any policy amendment.]

CHANGE IN REQUESTED INSURANCE COVERAGE

You may request that the insurance coverage be increased or decreased. Decreases
are not allowed before the first policy anniversary. The change in coverage may
not be for an amount less than $1,000. The effective date of the change will be
the monthly anniversary immediately following the date your written application
is approved by us. After any change to the Stated Death Benefit, you will
receive an amended Schedule reflecting the change, the benefit under any riders,
if applicable, the guaranteed cost of insurance rates, the Guideline Annual
Premium, and the new target premium.

REQUESTED INCREASES IN COVERAGE

[Subject to our limits, you may request an increase in the Stated Death Benefit.
An increase will become effective as of the monthly anniversary after we have
approved your application for increase. You must provide evidence satisfactory
to us that the insured is insurable according to our normal rules of
underwriting for this type of policy. This evidence will include an application
and may include required medical information. An

Form 2503 (VUL)-6/98
Page  7

<PAGE>


increase will consist of a new Segment of Stated Death Benefit. Each new Segment
will result in a new sales load which will be deducted from the premium
allocated to the new Segment. The new Segment may also be subject to new monthly
expense charges, cost of insurance charges and incontestability and suicide
exclusion periods.]

REQUESTED DECREASES IN COVERAGE

[After the first policy anniversary, you may request a decrease in the Stated
Death Benefit. A decrease will be effective as of the monthly anniversary
immediately following the date your written application is approved by us. A
decrease will first reduce Adjustable Term Insurance Rider coverage, if any is
attached to your policy, and will then reduce each of the Stated Death Benefit
Segments in the same proportion as the Stated Death Benefit is reduced.]

[The Stated Death Benefit after any change must equal at least the lesser of the
Initial Stated Death Benefit or $50,000.]

DEATH BENEFIT OPTION CHANGES

[Beginning with the first policy anniversary and ending with the policy
anniversary nearest the Insured's 100th birthday, you may request a change to
the death benefit option. Changes must be requested at least 30 days prior to
the policy anniversary. The change will be effective as of the policy
anniversary. A death benefit option change applies to the entire Stated Death
Benefit. For us to approve a change to the death benefit option from Option 1 to
Option 2, you must submit evidence to us that the insured is insurable according
to our normal rules of underwriting for this type of policy. This evidence will
include an application and may include required medical information. We may not
allow any change if it would reduce the Stated Death Benefit below the minimum
we require to issue this policy at the time of reduction. After the effective
date of the change, the Stated Death Benefit will be changed according to the
following table:]

     OPTION CHANGE

       FROM           TO        STATED DEATH BENEFIT FOLLOWING CHANGE EQUALS:

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


For purposes of death benefit option changes, your Account Value will be
allocated to each Segment in the same proportion that the Segment bears to the
Stated Death Benefit as of the effective date of the change.

CONTINUATION OF COVERAGE AFTER AGE 100

If the policy is in force on the policy anniversary nearest the Insured's 100th
birthday, the policy will continue pursuant to the terms of the policy, except:
on this date: (1) if an Adjustable Term Insurance Rider (ATR) is attached to the
policy, the Target Death Benefit defined in the ATR will become the Stated Death
Benefit for the policy and the ATR will terminate; (2) All other riders attached
to the policy will also terminate; (3) the portion of your Account Value
invested in the divisions of the Variable Account will be transferred into the
Guaranteed Interest Division and no further investment in the divisions of the
Variable Account will be allowed;. and (4) If the death benefit option in force
on the policy is Option 2, the policy will be converted to death benefit Option
1 in accordance with the procedures outlined in the Death Benefit Option Changes
provision of the policy and no further changes will be allowed tn the death
benefit option.


Form 2503 (VUL)-6/98
Page  8


<PAGE>


[After the policy anniversary nearest the Insured's 100th birthday, no further
premiums will be accepted and no monthly deductions will be made. However, a one
time administrative fee of $200 will be charged against the policy's Account. We
will continue to credit interest to the Account Value. Policy loans and
withdrawals continue to be available. Any existing policy loan will continue.
Policy loan interest will continue to accrue. Payments on policy loans and
policy loan interest will be accepted. The policy will enter the 61-day grace
period if the surrender value is zero or less.]

PAYOUT OF PROCEEDS

The proceeds is the amount we will pay:

         a)       upon surrender of the policy, or
         b)       upon the death of the insured.

The proceeds upon surrender of this policy will be the Net Cash Surrender Value.
The insured's age is the age listed in the Schedule increased by the number of
completed policy years since the policy date. The amount of proceeds payable
upon the death of the insured will be the Base Death Benefit in effect on the
date of the insured's death; plus any amounts payable from any additional
benefits provided by rider; minus any outstanding Policy Loan including accrued
but unpaid interest; minus any unpaid monthly deductions incurred prior to the
date of the insured's death, plus any premiums received after the date of the
insured's death. The calculation of the death benefit will be computed as of the
date of the insured's death.

[We will determine the amount of proceeds payable upon the death of the insured
when we have received due proof of death satisfactory to us and any other
information which is necessary to process the claim. Any proceeds we pay are
subject to adjustments as provided in the Misstatement of Age or Sex, Suicide
Exclusion and Incontestability provisions.]

[We will pay proceeds in one sum unless you request an alternate form of
payment. There are many possible methods of payment. The available payout
options are described in the Payouts Other Than As One Sum provision. Contact us
or your registered representative for additional information. Interest will be
paid on the one sum death proceeds from the date of the insured's death to the
date of payment, or until a payout option is selected. Interest will be at the
rate we declare, or at any higher rate required by law.] [ ]

                               PREMIUM PROVISIONS

INITIAL PREMIUM ALLOCATION

If the Initial Period has not ended on the Investment Date, Net Premium amounts
designated for allocation to divisions of the Variable Account will be allocated
to the money market division and any Net Premium amount designated for
allocation to the Guaranteed Interest Division will be allocated to that
division. On the Valuation Date immediately following the end of the Initial
Period, the balance of the money market division will be transferred to the
other divisions of the Variable Account according to the allocations shown in
your latest instructions received at our Customer Service Center.
The amounts allocated to the Guaranteed Interest Division will remain in that
division.

If the Initial Period has ended on the Investment Date, Net Premium amounts will
be allocated to divisions of the Variable Account and/or Guaranteed Interest
Division in accordance with the allocation shown in your latest instructions
received at our Customer Service Center.


Form 2503(VUL)-6/98
Page 9


<PAGE>


SUBSEQUENT PREMIUM ALLOCATIONS

After the initial premium allocation, all future scheduled and unscheduled
premiums will be allocated to the Investment Divisions in accordance with the
allocation shown in the latest instructions received at our Customer Service
Center (unless you otherwise specify in writing) on the Valuation date
immediately following our receipt of the premium at our Customer Service Center.

CHANGES TO PREMIUM ALLOCATIONS

[You may change your premium allocation in accordance with the instructions
included in your annual policy prospectus. If the change causes a premium
allocation charge to be incurred according to the Schedule, we will deduct a
charge from the Divisions of the Variable Account and the Guaranteed Interest
Division in the same proportion that your Account Value of each Division bears
to your Net Account Value. The amount of this charge is shown in the Schedule.]

SCHEDULED PREMIUMS

[The Scheduled Premium as shown in the Schedule may be paid while this policy is
in force prior to the policy anniversary nearest the Insured's 100th birthday.
You may increase or decrease the amount of the Scheduled Premium, subject to
limits we may set and provisions in the Premium Limitation provision. Under
conditions provided in the Grace Period provision and the Guarantee Period
provision, you may be required to make premium payments to keep the policy in
force. You may pay premiums on a monthly basis through an automated payment
facility. All payment modes are subject to our minimum requirements for the
payment mode selected.]

UNSCHEDULED PREMIUMS

[You may make unscheduled premium payments at any time the policy is in force
prior to the policy anniversary nearest the Insured's 100th birthday, subject to
the Premium Limitation provision. Unless you tell us otherwise, these premium
payments will first be applied to reduce or pay off any existing Policy Loan
and, as such, premium expense charges will not be deducted. We may limit the
amount of such unscheduled premium payments if the payment would result in an
increase in the Base Death Benefit. If the net amount at risk is increased as a
result of an unscheduled premium, we may require evidence of insurability
satisfactory to us that the insured is insurable according to our normal rules
of underwriting for this type of policy. This evidence will include an
application and may include required medical information. The net amount at risk
is the difference between the Base Death Benefit and your Account Value.]

NET PREMIUM

The Net Premium equals the premium paid minus the premium expense charges shown
in the Schedule. Premiums allocated to a new Segment will be subject to a new
sales load. Premiums are allocated in the same proportion that the Guideline
Annual Premium of each Segment bears to the sum of the Guideline Annual Premiums
of all Segments. The Guideline Annual Premium for each Segment is shown in the
Schedule. The target premium for each Segment is also shown in the Schedule.

PREMIUM LIMITATION
If the Definition of Life Insurance test used for your policy is the Guideline
Premium/Cash Value Corridor Test, we will not accept any premium that causes
your policy not to qualify as a life insurance policy under the Internal Revenue
Code. No premium may be paid after the Insured's death.
[      ]

Form 2503(VUL)-6/98
Page 10


<PAGE>


                           VARIABLE ACCOUNT PROVISION

THE VARIABLE ACCOUNT

[The Variable Account is an account established by us, pursuant to the laws of
the State of Colorado, to separate the assets funding the benefits for the class
of policies to which this policy belongs from the other assets of Security Life
of Denver Insurance Company.]

[The Variable Account is registered as a unit investment trust under the
Investment Company Act of 1940. All income, gains and losses, whether or not
realized, from assets allocated to the Variable Account are credited to or
charged against the Variable Account without regard to income, gains or losses
of our General Account. The assets of the Variable Account are our property but
are separate from our General Account and our other Variable Accounts. That
portion of the assets of the Variable Account which is equal to the reserves and
other policy liabilities with respect to the Variable Account is not subject to
creditor claims against us.]

VARIABLE ACCOUNT DIVISIONS

[The Variable Account is divided into divisions, each of which invests in a
series fund portfolio designed to meet the objectives of the division. The
current eligible divisions are shown in your annual policy prospectus. We may,
from time to time, add additional divisions. If we do, you may be permitted to
select from these other divisions subject to the terms and conditions we may
impose on those allocations.]

We reserve the right to limit the number of divisions in which you may invest
over the life of the policy. This limit, if any, will be listed in the updated
policy prospectus provided to you each year.

CHANGES WITHIN THE VARIABLE ACCOUNT

[When permitted by law, and subject to any required notice to you and approval
of the Securities and Exchange Commission ("SEC"), state regulatory authorities
or policy owners, we may from time to time make the following changes to the
Variable Account:

     o  Make additional divisions available. These divisions will invest in
        investment portfolios we find suitable for the policy.

     o  Eliminate divisions from the Variable Account, combine 2 or more
        divisions, or substitute a new portfolio for the portfolio in which a
        division invests. A substitution may become necessary if, in our
        judgment, a portfolio no longer suits the purposes of the policy. This
        may happen due to a change in laws or regulations, or a change in a
        portfolio's investment objectives or restrictions. This may also happen
        if the portfolio is no longer available for investment, or for some
        other reason, such as a declining asset base.

     o  Transfer assets of the Variable Account , which we determine to be
        associated with the class of policies to which your policy belongs, to
        another Variable Account.

     o  Withdraw the Variable Account from registration under the Investment
        Company Act of 1940.]

     o  Operate the Variable Account as a management investment company under
        the Investment Company Act of 1940.

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

    [o  Discontinue the sale of policies.]



Form 2503(VUL)-6/98
Page 11


<PAGE>


    [o  Terminate any employer or plan trustee agreement with us pursuant to its
        terms.]

    [o  Restrict or eliminate any voting rights as to the Variable Account.]

    [o  Make any changes required by the Investment Company Act of 1940 or the
        rules or regulations thereunder.]


                           GENERAL ACCOUNT PROVISIONS

THE GENERAL ACCOUNT

The General Account holds all of our assets other than those held in the
Variable Account or our other separate accounts. The Guaranteed Interest
Division is a part of our General Account.

GUARANTEED INTEREST DIVISION

[The Guaranteed Interest Division is another division to which you may allocate
premium or make transfers. The Account Value of the Guaranteed Interest Division
is equal to the Net Premium allocated to this division plus any earned interest
minus deductions taken from this division. Interest is credited at the
guaranteed rate shown in the schedule or may be credited at a higher rate. Any
higher rate is guaranteed to be in effect for at least 12 months.]

LOAN DIVISION

The Loan Division is the account which is set aside to secure the Policy Loan,
if any. See the Loan Provisions section for information.

                               TRANSFER PROVISIONS

[After the Initial Period and until the policy anniversary nearest the Insured's
100th birthday, your Account Value in each division may be transferred to any
other division of the Variable Account or to the Guaranteed Interest Division
upon your request. On the policy anniversary nearest the Insured's 100th
birthday your account value in each division of the Variable Account will be
transferred into the Guaranteed Interest Division and no further transfers will
be allowed. One transfer from the Guaranteed Interest Division into the Variable
Divisions may be made during the first 30 days of each policy year. Additional
limitations, requirements and charges for transfers will be listed in and
governed by your annual policy prospectus in effect at the time of the transfer.
We reserve the right to modify these limitations, requirements, and charges from
time to time.]

                            ACCOUNT VALUE PROVISIONS

The Account Value is the sum of the current amounts allocated to the divisions
of the Variable Account and to the Guaranteed Interest Division plus your
balance in the Loan Division.



Form 2503(VUL)-6/98
Page 12


<PAGE>


The Account Value is based on the amount and number of premiums paid, policy and
rider charges assessed, loans and withdrawals taken, monthly deductions, premium
expense charges, transaction charges, and the investment experience or credited
interest of the division to which your Account Value is allocated.

Your Net Account Value is equal to your Account Value minus any Policy Loan and
accrued but unpaid loan interest.

ACCOUNT VALUES ON THE INVESTMENT DATE

The Account Value of each division of the Variable Account and the Guaranteed
Interest Division as of the Investment Date is equal to:

     a) The allocation to that division of the first Net Premium paid; minus
     b) The portion of any monthly deductions due on the Investment Date
        allocated to that division.

ACCUMULATION UNIT VALUE

The investment experience of a division of the Variable Account is determined as
of each Valuation Date. We use an Accumulation Unit Value to measure the
experience of each of the Variable Account Divisions during a Valuation Period.
We set the Accumulation Unit Value at $10 on the Valuation Date when the first
investments in each division of the Variable Account are made. The Accumulation
Unit Value for a Valuation Period equals the Accumulation Unit Value for the
preceding Valuation Period multiplied by the Accumulation Experience Factor
defined below for the Valuation Period.

The number of units for a given transaction related to a division of the
Variable Account as of a Valuation Date is determined by dividing the dollar
value of that transaction by that division's Accumulation Unit Value for that
date.

ACCUMULATION EXPERIENCE FACTOR

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

     a) The net asset value of the portfolio in which that division invests as
        of the end of the current Valuation Period; plus
     b) The amount of any dividend or capital gains distribution declared and
        reinvested in the portfolio in which that division invests during the
        current Valuation Period; minus
     c) A charge for taxes, if any.
    [d) The result of (a), (b) and (c) divided by the net asset value of the
        portfolio in which that division invests as of the end of the preceding
        Valuation Period; minus]
     e) The daily equivalent of the annual mortality and expense risk charge
        shown in the Schedule for each day in the current Valuation Period.

ACCOUNT VALUE OF THE DIVISIONS OF THE VARIABLE ACCOUNT

On subsequent Valuation Dates after the Investment Date, your Account Value of
each division of the Variable Account is calculated as follows:

     a) The number of Accumulation Units in that division as of the beginning of
        the current Valuation Period multiplied by that division's Accumulation
        Unit Value for the current Valuation Period; plus
     b) Any additional Net Premiums allocated to that division during the
        current Valuation Period; plus


Form 2503(VUL)-6/98
Page 13


<PAGE>


     c) Any Account Value transferred to or minus any Account Value transferred
        from the Variable Division during the current Valuation Period
        (including the applicable portion of any transfer fee); minus
     d) Any Partial Withdrawals allocated to that division and any applicable
        withdrawal service fees which are allocated to the Variable division
        during the current Valuation Period; plus
     e) Any amounts released from the Loan Division as a result of a loan or
        loan interest payment, or minus amounts transferred to the Loan Division
        as a result of any loans which are allocated to the Variable Division
        during the current Valuation Period; minus
     f) The portion of the monthly deduction allocated to the Variable Division,
        if a Monthly Processing Date occurs during the current Valuation Period.

ACCOUNT VALUE OF THE GUARANTEED INTEREST DIVISION

On Valuation Dates after the Investment Date, your Account Value of the
Guaranteed Interest Division is calculated as follows:

     a) The Account Value of the Guaranteed Interest Division at the end of the
        preceding Valuation Period plus interest at the declared rate credited
        during the current Valuation Period; plus
     b) Any additional Net Premiums allocated to the Guaranteed Interest
        Division plus interest credited to these premiums during the current
        Valuation Period; plus
     c) Any account Value transferred to or minus any Account Value transferred
        from the Guaranteed Interest Division during the current Valuation
        Period (including the applicable portion of any transfer fee); minus
     d) Any Partial Withdrawals taken and any applicable withdrawal service fees
        which are allocated to the Guaranteed Interest Division during the
        current Valuation Period; plus
     e) Any amounts released from the Loan Division as a result of a loan or
        loan interest payment, or minus amounts transferred to the Loan division
        as a result of any loans which are allocated to the Guaranteed Interest
        Division during the current Valuation Period; minus
     f) The portion of the monthly deduction allocated to the division, if a
        Monthly Processing Date occurs during the current Valuation Period.

ACCOUNT VALUE OF THE LOAN DIVISION

On Valuation Dates after the Investment Date, your Account Value of the Loan
Division is equal to:

     a) The Account Value of the Loan Division on the prior Valuation Date; plus
     b) Any interest credited to the Loan Division during the Valuation Period;
        plus
     c) An amount equal to any additional loans since the prior Valuation Date;
        minus
     d) Any loan repayments, including payment of loan interest in cash; plus
     e) The amount of accrued loan interest if the Valuation Date is a policy
        anniversary; minus
     f) The amount of interest credited to the Loan Division during the year if
        the Valuation Date is a policy anniversary.

On policy anniversaries, any amount of interest credited to the Loan Division
during the year is transferred from the Loan Division to the Variable Account
and Guaranteed Interest Divisions according to your premium allocation then in
effect.


Form 2503(VUL)-6/98
Page 14


<PAGE>


                          MONTHLY DEDUCTION AND REFUND

MONTHLY DEDUCTION The monthly deduction is equal to:

     a) the cost of insurance charges for this policy; plus
     b) the monthly charges for any other additional benefits provided by rider;
        plus
     c) the monthly expense charges shown in the Schedule.

The monthly deductions are allocated to the divisions of the Variable Account
and Guaranteed Interest Division in the same proportion that your Account Value
in the division bears to your Net Account Value as of the Monthly Processing
Date. This deduction is taken from your Account Value as of the Monthly
Processing Date. After the policy anniversary nearest the Insured's 100th
birthday, no further monthly deductions will be made.

COST OF INSURANCE

[The cost of insurance is determined on a monthly basis for each Segment. Such
cost is the monthly cost of insurance rate for the insured's premium class for
each Segment multiplied by the net amount at risk. The net amount at risk is (a)
minus (b) where:]

     a) is the Base Death Benefit for all Segments as of the Monthly Processing
        Date after the monthly deductions (other than cost of insurance charges
        for the Base Death Benefit, any Adjustable Term Insurance Rider and any
        Waiver of Monthly Deductions Rider), divided by 1 plus the monthly
        equivalent of the guaranteed interest rate for the Guaranteed Interest
        Division as shown in the Schedule; and
     b) is your Account Value as of the Monthly Processing Date after the
        monthly deductions (other than the cost of insurance for the Base Death
        Benefit, any Adjustable Term Insurance Rider and any Waiver of Monthly
        Deduction Rider).

[The cost of insurance rates will be determined by us from time to time. They
will be based on the sex and age as of the effective date of coverage, the
duration since the coverage began and the premium class. Any change in rates
will apply to all individuals of the same premium class and whose policies have
been in effect for the same length of time. The rates will never exceed those
rates shown in the Table of Guaranteed Rates in the Schedule as adjusted for any
special premium class.]

Each time there is a new Segment, the net amount at risk will be allocated to
each Segment in the same proportion that Segment bears to the Stated Death
Benefit. Different rates will apply to each Segment depending upon the premium
class, the age as of the effective date of the increase and the duration since
the effective date of the increase.

PERSISTENCY REFUND

[Each month, we will credit your Net Account Value with a persistency refund for
each Segment of the Stated Death Benefit which remains in force after its 10th
Segment year. (Such a Segment is referred to as a qualifying segment.) The
monthly refund is equal to .0005 times the Account Value allocated to the
Divisions of the Variable Account and the Loan Division times the sum of the
persistency factors for the qualifying segments. The persistency factor for a
qualifying segment equals: the qualifying segment's Guideline Annual Premium
multiplied by the number of years the qualifying segment has been in force,
divided by the sum of the Guideline Annual Premium for each qualifying and
non-qualifying segment multiplied by the number of years such segment has been
in force.]


Form 2503(VUL)-6/98
Page 15


<PAGE>


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

                                 LOAN PROVISIONS

POLICY LOANS

[You may obtain a policy loan after the first policy anniversary. The maximum
amount you may borrow at any time equals the Net Account Value on the date of
the loan request less all monthly deductions to the next policy anniversary. The
policy loan is a first lien on your policy. The minimum amount you may borrow is
shown in the Schedule. The outstanding policy loan amount is equal to the loan
amount as of the beginning of the policy year plus new loans and minus loan
repayments, plus accrued interest.]

LOAN INTEREST

[The annual policy loan interest rate is 4.75% as shown in the Schedule. If a
loan is made, interest is due and payable at the end of the policy year.
Thereafter, interest on the loan amount is due annually at the end of each
policy year until the loan is repaid. If interest is not paid when due, it is
added to the Policy Loan.]

If the Policy Loan amount plus any accrued interest equals or exceeds the
Account Value, a premium sufficient to keep this policy in force must be paid as
provided in the Grace Period provision.

LOAN DIVISION

When a Policy Loan is taken or when interest is not paid in cash when due, an
amount equal to the loan (or unpaid loan interest, respectively) is transferred
from the divisions of the Variable Account and the Guaranteed Interest Division
to the Loan Division to secure the loan. This amount will be deducted from the
divisions of the Variable Account and the Guaranteed Interest Division in the
same proportion that your Account Value in each division bears to your Net
Account Value as of the date the transfer is effective unless otherwise
specified in your instructions to us. Your Account Value in the Loan Division
will be credited with interest at the interest rate for the Loan Division shown
in the Schedule.

When a loan repayment is made an amount equal to the repayment is transferred
from the Loan Division to the Guaranteed Interest Division and the divisions of
the Variable Account in the same proportion as your current premium allocation
unless you request a different allocation.

                          PARTIAL WITHDRAWAL PROVISIONS

You may apply for a partial withdrawal of your Account Value on any Monthly
Processing Date after the first policy anniversary by writing to us at our
Customer Service Center. The minimum and maximum partial withdrawal amounts are
shown in the Schedule. When a partial withdrawal is made, the amount of the
withdrawal plus a service fee is deducted from your Account Value. The amount of
the service fee is shown in the Schedule. We limit the number of partial
withdrawals in a policy year and this number is shown in the Schedule.

The Stated Death Benefit is not reduced by a partial withdrawal taken when the
Base Death Benefit has been increased to qualify your policy as life insurance
under the Internal Revenue Code and the amount withdrawn is no greater than that
which reduces your Account Value to the level which no longer requires the Base
Death Benefit to be increased for Internal Revenue Code purposes.

[For a policy under an Option 1 death benefit, the Stated Death Benefit is not
reduced by a partial withdrawal in the circumstances described above. In
addition, if no more than 15 years have elapsed since the policy date and the
insured is not yet age 81, a partial withdrawal of an amount up to

Form 2503(VUL)-6/98
Page 16


<PAGE>


10% of your Account Value or, if greater, 5% of the Stated Death Benefit,
calculated immediately before the partial withdrawal is taken will not reduce
the Stated Death Benefit. Any additional amount withdrawn reduces your Stated
Death Benefit by that additional amount.]

For a policy under an Option 2 death benefit, a partial withdrawal does not
reduce your Stated Death Benefit.

Any reduction in death benefit or Account Value will occur as of the date the
partial withdrawal occurs. No partial withdrawal will be allowed if the Stated
Death Benefit remaining in force after any such partial withdrawal would be
reduced below the lesser of the Initial Stated Death Benefit or $50,000.

For a policy under an Option 2 death benefit, a partial withdrawal generally
reduces the Base Death Benefit by the amount of the withdrawal. Under any death
benefit option, if the Base Death Benefit has been increased in order to qualify
your policy as a life insurance contract under the Internal Revenue Code, the
partial withdrawal reduces the Base Death Benefit by an amount greater than the
withdrawal.

You may specify how much of the withdrawal you wish taken from each division of
the Variable Account or from the Guaranteed Interest Division. You may not
withdraw from the Guaranteed Interest Division more than the total withdrawal
times the ratio of your Account Value in the Guaranteed Interest Division to
your Net Account Value immediately prior to the withdrawal. Unless you indicate
otherwise, we will make the withdrawal from the amounts in the Guaranteed
Interest Division and the divisions of the Variable Account in the same
proportion that your Account Value in each division bears to your Net Account
Value immediately prior to the withdrawal. The withdrawal service fee is
deducted from each Variable Division and the Guaranteed Interest Division in the
same proportion that your Account Value of each division bears to your Net
Account Value immediately after the withdrawal.

We may send you a new Schedule to reflect the effect of the withdrawal if there
is any change to the Stated Death Benefit. We may ask you to return your policy
to our Customer Service Center to make this change. The withdrawal and the
reductions in death benefits will be effective as of the Valuation Date after we
received your request.

                              SURRENDER PROVISIONS

The Net Cash Surrender Value on any date will be your Account Value plus any
refund of sales load due and minus any Policy Loan including accrued but unpaid
loan interest.

BASIS OF COMPUTATIONS

[The Cash Surrender Value under the policy is not less than the minimum required
as of the policy date by the state in which your policy was delivered. A
detailed statement of the method of computation of policy values under the
policy has been filed with the insurance department of the state in which the
policy was delivered, if required.]

FULL SURRENDERS

[You may surrender your policy after the Right to Examine Period or at any time
during the lifetime of the insured and receive the net Cash Surrender Value. We
will compute the Net Cash Surrender Value as of the next Valuation Date after we
receive both your request and the policy at our Customer Service Center. This
policy will be canceled as of the date we receive your request, and there will
be no further benefits under this policy.]


Form 2503(VUL)-6/98
Page 17


<PAGE>


If you surrender your policy within the first two policy years but after the
Right to Examine Policy Period has ended, the Net Cash Surrender Value will
include a refund of a portion of the sales load which was previously deducted
from your premiums paid. In the first policy year, the refund is equal to 5% of
the premium paid. In the second year, the refund is equal to 2.5% of the premium
paid in the first policy year.

             GRACE PERIOD, TERMINATION AND REINSTATEMENT PROVISIONS

GRACE PERIOD

If the following three conditions occur on a Monthly Processing Date, the policy
will enter into the 61 day grace period:

     a) The Net Account Value is zero or less, and
     b) The three year continuation period described below has expired or the
        required premium for the three year continuation period has not been
        paid, and
    [c) the guarantee period defined below has expired or been terminated.]

[We will give you a 61 day grace period from this Monthly Processing Date to
make the required premium payment. The required premium payment then due must be
paid to keep the policy in force. If this amount is not received in full by the
end of the grace period, the policy will lapse without value. The required
premium payment will be equal to past due charges plus an amount we expect to be
sufficient to keep the policy and any riders in force for 2 months following the
receipt of the required premium payment. If we receive at least the required
premium payment during the grace period we will make deductions from the Net
Premium payment for the past due amounts and apply any remaining amount as
premium to the policy.]

[Notice of the amount of the required premium payment will be mailed to you or
any assignee at the last known address at least 30 days before the end of the
grace period. If the insured dies during the grace period, we will deduct any
overdue monthly deductions from the death proceeds of the policy.]

THREE YEAR CONTINUATION PERIOD

[During the first 3 policy years, your policy will remain in force regardless of
the Net Account Value, if, on a Monthly Processing Date, the sum of your
premiums paid minus the sum of your partial withdrawals, policy loans and
accrued but unpaid policy loan interest is not less than the sum of the
applicable minimum monthly premiums for each policy month starting with the
first policy month to and including the policy month which begins on the current
Monthly Processing Date. Each minimum monthly premium equals 1/12 of the minimum
annual premium. The minimum annual premium is shown in the Schedule. We use this
premium for each policy month until the effective date of a change in the Stated
Death Benefit. If there is a change, the new Schedule will show the applicable
minimum annual premium for subsequent policy years during the 3 year period.]







Form 2503(VUL)-6/98
Page 18


<PAGE>


[GUARANTEE PERIOD]

[The policy will not terminate during the guarantee period even if the Net
Account Value is zero except as provided below.]

[Each monthly guarantee period premium equals 1/12 of the guarantee period
annual premium. The guarantee period annual premium is shown in the Schedule. We
use this premium for each policy year until the effective date of a change in
the Stated Death Benefit. If there is a change, a new Schedule will show the
applicable minimum guarantee period annual premium for subsequent policy years.]

[The guarantee period will expire on the later of the 10th policy anniversary or
the policy anniversary nearest the Insured's 65th birthday. The guarantee period
will terminate prior to the guarantee period expiration date if, on any Monthly
Processing Date:

a)   the actual premiums paid, minus the amount of any partial withdrawals and
     any policy loan including accrued but unpaid interest are less than
b)   the sum of the guarantee monthly premiums for each policy month starting
     with the first policy month to and including the policy month that begins
     on the current Monthly Processing Date.]

[The guarantee period will also terminate if your Account Value, on any Monthly
Processing Date, is not diversified according to the following rules:

a)   No more than 35% of your Net Account Value may be invested in any one
     division; and
b)   Your Net Account Value must be invested in at least 5 divisions.]

[You will satisfy these diversification requirements if: (i) you are
participating in the automatic rebalancing feature defined in and governed by
the policy prospectus in effect on the policy effective date and your automatic
rebalancing allocations comply with the diversifications specified above; or
(ii) you elect dollar cost averaging and direct the resulting transfers into at
least four other divisions with no more than 35% of any transfer being to any
one division.]

TERMINATION

All coverage provided by this policy will end as of the earliest of:

     a) The date the policy is surrendered;
     b) The date of death of the insured; or
     c) The date the grace period ends without payment of the required premium.

REINSTATEMENT

[The policy may be reinstated within five years after the beginning of the grace
period. The reinstatement will be effective as of the Monthly Processing Date on
or next following the date we approve your written application.]

We will reinstate the policy and any riders if the following conditions are met:

     a) You have not surrendered the policy for its Net Cash Surrender Value;
     b) You submit evidence satisfactory to us that the insured and those
        insured under any riders are still insurable according to our normal
        rules of underwriting for this type of policy; and


Form 2503(VUL)-6/98
Page 19


<PAGE>


    [c) We receive payment of the amount of premium sufficient to keep the
        policy and any riders in force from the beginning of the grace period to
        the end of the expired grace period and for 2 months after the date of
        reinstatement. We will let you know, at the time you request
        reinstatement, the amount of premium needed for this purpose.]

We will reinstate any policy loan, with accrued loan interest to the end of the
grace period, which existed when coverage ended.

Upon reinstatement, the Net Premium received minus past due amounts will be
allocated to the Divisions of the Variable Account and the Guaranteed Interest
Division according to the premium allocation percentages in effect at the start
of the grace period or as directed by you in writing at the time of
reinstatement.

DEFERRAL OF PAYMENT

[Requests for transfers, withdrawals, payment of proceeds for a full surrender
will be mailed within 7 days of receipt of the request in a form acceptable to
us. However, we may postpone the processing of any such Variable Account
transactions for any of the following reasons:

     a) The NYSE is closed, other than customary weekend and holiday closings.
     b) Trading on the NYSE is restricted by the SEC.
     c) The SEC declares that an emergency exists as a result of which disposal
        of securities in the Variable Account is not reasonably practicable to
        determine your Account Value in the divisions.
     d) A governmental body having jurisdiction over the Variable Account by
        order permits such suspension.]

Rules and regulations of the SEC, if any, are applicable and will govern as to
whether conditions described in (b), (c), or (d) exist.

[Death proceeds will be paid within 7 days of determination of the proceeds and
are not subject to deferment. We may defer for up to 6 months payment of any
surrender proceeds, withdrawal or loan amounts from the Guaranteed Interest
Division.]

                            GENERAL POLICY PROVISIONS

THE POLICY

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

AGE

The policy is issued at the age shown in the Schedule. This is the insured's age
nearest birthday on the policy date. The insured's age at any time is the age
shown in the Schedule increased by the number of completed policy years.





Form 2503(VUL)-6/98
Page 20


<PAGE>


PROCEDURES

We must receive any election, designation, assignment or any other change
request you make in writing, except those specified on the application. It must
be in a form acceptable to us. We may require a return of the policy for any
change or for a full surrender. We are not liable for any action we take before
we receive and record the written request at our Customer Service Center.

[In the event of the death of the insured, please let us or our agent know as
soon as possible. Claim procedure instructions will be sent to the beneficiary
immediately. We may require proof of age and a certified copy of the death
certificate. We may require the beneficiary and next of kin to sign
authorizations as part of due proof. These authorization forms allow us to
obtain information about the insured, including, but not limited to, medical
records of physicians and hospitals used by the insured.]

OWNERSHIP

The original owner is the person named as the owner in the application. You, as
the owner, can exercise all rights and receive the benefits during the insured's
life. This includes the right to change the owner, beneficiaries, and methods
for the payment of proceeds. All rights of the owner are subject to the rights
of any assignee and any irrevocable beneficiary.

You may name a new owner by sending written notice to us. The effective date of
the change to the new owner will be the date you sign the notice. The change
will not affect any payment made or action taken by us before recording the
change at our Customer Service Center.

BENEFICIARIES

The primary beneficiary surviving the insured will receive any death proceeds
which become payable. Surviving contingent beneficiaries are paid death proceeds
only if no primary beneficiary has survived the insured. If more than one
beneficiary in a class survives the insured, they will share the death proceeds
equally, unless your designation provides otherwise. If there is no designated
beneficiary surviving, you or your estate will be paid the death proceeds. The
beneficiary designation will be on file with us or at a location designated by
us. While you are living, you may name a new beneficiary. The effective date of
the change will be the date the request was signed. We will pay proceeds to the
most recent beneficiary designation on file. We will not be subject to multiple
payments.

EXCHANGE RIGHT

[If, for any reason within the first 2 policy years, you want to exchange this
policy for a policy in which values do not vary with the investment experience
of the Variable Account, we will exchange this policy. This transfer will not be
subject to the excess transfer charge. The exchange will be implemented by
transferring your Account Value in all the Divisions of the Variable Account to
the Guaranteed Interest Division and removing your future right to choose to
allocate funds to the divisions of the Variable Account. We will require a
return of this policy before this change will be processed.]

COLLATERAL ASSIGNMENT

[You may assign this policy as collateral security by written notice to us. Once
it is recorded with us, the rights of the owner and beneficiary are subject to
the assignment. It is your responsibility to make sure the assignment is valid.]

INCONTESTABILITY

[After this policy has been in force during the insured's life for 2 years from
the policy date, we will not contest the statements in the application attached
at issue.]


Form 2503(VUL)-6/98
Page 21


<PAGE>


After this policy has been in force during the insured's life for 2 years from
the effective date of any new Segment or of an increase in any other benefit
with respect to the insured, we will not contest the statements in the
application for the new Segment or other increase.

After this policy has been in force during the insured's life for 2 years from
the effective date of any reinstatement, we will not contest the statements in
the application for such reinstatement.

MISSTATEMENT OF AGE OR SEX

[If the age or sex of the insured has been misstated, the death benefit will be
adjusted. The death benefit will be that which the cost of insurance which was
deducted from your Account Value on the last Monthly Processing Date prior to
the death of the insured would have purchased for the insured's correct age and
sex.]

SUICIDE EXCLUSION

[If the insured commits suicide, while sane or insane, within [2] years of the
policy date, we will make a limited payment to the beneficiary. We will pay in
one sum the amount of all premiums paid to us during that time, minus any
outstanding policy loan (including accrued but unpaid interest) and partial
withdrawals. If the insured commits suicide, while sane or insane, within 2
years of the effective date of a new Segment or of an increase in any other
benefit, we will make a limited payment to the beneficiary for the new Segment
or other increase. This payment will equal the cost of insurance and any
applicable monthly expense charges deducted for such increase.]

PERIODIC REPORTS

[We will send you at least once each year a report which shows the current
Account Value, Cash Surrender Value and premium paid since the last report. The
report will also show the allocation of your Account Value as of the date of the
report and the amounts added to or deducted from your Account Value of each
division since the last report. The report will include any other information
that may be currently required by the Insurance supervisory official of the
jurisdiction in which this policy is delivered.]
[      ]
ILLUSTRATION OF BENEFITS AND VALUES
We will send you, upon written request, a hypothetical illustration of future
death benefits and Account Values. This illustration will include the
information as required by the laws or regulations where this policy is
delivered. If you request more than one illustration during a policy year, we
will charge a reasonable fee for each additional illustration. The maximum
amount of this fee is shown in the Schedule.

NONPARTICIPATING

The policy does not participate in our surplus earnings.

CUSTOMER SERVICE CENTER

Our Customer Service Center is at the address shown in the Schedule. Unless you
are otherwise notified:

     a) All requests and payments should be sent to us at our Customer Service
        Center; and
     b) All transactions are effective as of the Valuation Date the required
        information is received at our Customer Service Center.






Form 2503(VUL)-6/98
Page 22


<PAGE>


                          PAYOUTS OTHER THAN AS ONE SUM

ELECTION

During the insured's lifetime, you may elect that the beneficiary receive the
proceeds upon death of the insured other than in one sum. If you have not made
an election, the beneficiary may do so within 60 days after We receive due proof
satisfactory to us of the insured's death. You may also elect to take the Net
Cash Surrender Value of the policy upon its surrender other than in one sum.
Satisfactory written request must be received at our Customer Service Center
before payment can be made. A payee that is not a natural person may not be
named without our consent. The various methods of settlement are shown below.

PAYOUT OPTIONS

[OPTION I. Payouts for a Designated Period. Payouts will be made in 1, 2, 4, or
12 installments per year as elected for a designated period, which may be 5 to
30 years. The installment dollar amounts will be equal except for any excess
interest as described below. The amount of the first monthly payout for each
$1,000 of Account Value applied is shown in Settlement Option Table I.]

[OPTION II. LIFE INCOME WITH PAYOUTS FOR DESIGNATED PERIOD. Payouts will be made
in 1, 2, 4, or 12 installments per year throughout the payee's lifetime, or if
longer, for a period of 5, 10, 15 or 20 years as elected. The installment dollar
amounts will be equal except for any excess interest, as described below. The
amount of the first monthly payout for each $1,000 of Account Value applied is
shown in Settlement Option Table II. This option is not available for ages not
shown in the Table.]

OPTION III. HOLD AT INTEREST. Amounts may be left on deposit with us to be paid
upon the death of the payee or at any earlier date elected. Interest on any
unpaid balance will be at the rate declared by us or at any higher rate required
by law. Interest may be accumulated or paid in 1, 2, 4, or 12 installments per
year, as elected. Money may not be left on deposit for more than 30 years.

OPTION IV. PAYOUTS OF A DESIGNATED AMOUNT. Payouts will be made until proceeds,
together with interest, which will be at the rate declared by us or at any
higher rate required by law, are exhausted. Payouts will be made in 1, 2, 4, or
12 equal installments per year, as elected.
OPTION V. OTHER. Settlement may be made in any other manner as agreed upon in
writing between you (or the beneficiary) and us.

CHANGE AND WITHDRAWAL

You may change an election at any time before the death of the insured. If you
have given the beneficiary the right to make changes or withdrawals, or if the
beneficiary has elected the option, the beneficiary (as primary payee) may take
the actions below.

     a) Changes may be made from Payout Options I, III, and IV to another
        option.
     b) Full withdrawals may be made under Payout Option III or IV. Partial
        Withdrawals of not less than $300 may be made under Payout Option III.
     c) Remaining installments under Payout Option I may be commuted at 3 1/2%
        interest and received in one sum.
     d) Changes in any contingent payee designation may be made.

A written request must be sent to our Customer Service Center in writing to make
a change or withdrawal. We also may require that you send in the Supplemental
Policy. We may defer payment of commuted and withdrawable amounts for a period
up to 6 months.



Form 2503(VUL)-6/98
Page 23


<PAGE>


EXCESS INTEREST

[If we declare that payout options are to be credited with an interest rate
above that guaranteed, it will apply to Payout Options I, II, III, and IV. The
crediting of excess interest for one period does not guarantee the higher rate
for other periods. Any declared interest rate will be in effect for at least 12
months.]

MINIMUM AMOUNTS

The minimum amount which may be applied under any option is $2,000. If the
payments to the payee are ever less than $20, we may change the frequency of
payments so as to result in payments of at least that amount.

SUPPLEMENTARY POLICY

When an option becomes effective, the policy will be surrendered in exchange for
a Supplementary Policy. It will provide for the manner of settlement and rights
of the payees. The Supplementary Policy's effective date will be the date of the
insured's death or the date of other settlement. The first payment under Options
I, II, and IV will be payable as of the effective date. The first interest
payment under Option III will be made as of the end of the interest payment
period elected. Subsequent payments will be made in accordance with the
frequency of payment elected. The Supplementary Policy may not be assigned or
payments made to another without our consent.

INCOME PROTECTION

Unless otherwise provided in the election, a payee does not have the right to
commute, transfer or encumber amounts held or installments to become payable. To
the extent provided by law, the proceeds, amount retained, and installments are
not subject to any payee's debts, policies, or engagements.

DEATH OF PRIMARY PAYEE

Upon the primary payee's death, any payments certain under Option I or II,
interest payments under Option III, or payments under Option IV will be
continued to the contingent payee. Or, amounts may be released in one sum if
permitted by the policy. The final payee will be the estate of the last to die
of the primary payee and any contingent payee.

PAYMENTS OTHER THAN MONTHLY

The tables which follow show monthly installments for Options I and II. To
arrive at annual, semiannual, or quarterly payments, multiply the appropriate
figures by 11.813, 5.957 or 2.991 respectively. Factors for other periods
certain or for other options which may be provided by mutual agreement will be
provided upon reasonable request.








Form 2503(VUL)-6/98
Page 24

<PAGE>


                            SETTLEMENT OPTION TABLES


                            SETTLEMENT OPTION TABLE I

                          (Per $1,000 of Net Proceeds)




    NO. OF         Monthly           No. of           Monthly
YEARS PAYABLE    Installments     Years Payable    Installments
- -------------    ------------     -------------    ------------
      1            $84.65              16              6.76
      2             43.05              17              6.47
      3             29.19              18              6.20
      4             22.27              19              5.97
      5             18.12              20              5.75

      6             15.35              21              5.56
      7             13.38              22              5.39
      8             11.90              23              5.24
      9             10.75              24              5.09
      10             9.83              25              4.96

      11             9.09              26              4.84
      12             8.46              27              4.73
      13             7.94              28              4.63
      14             7.49              29              4.53
      15             7.10              30              4.45







Form 2503(VUL)-6/98
Page 25


<PAGE>



                           SETTLEMENT OPTION TABLE II
                                      MALE



                          ( Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>

    Age of Payee                   Monthly                      Age of Payee                      Monthly
      Nearest                    Installment                       Nearest                     Installments
Birthday When First                                          Birthday When First
   Installment is                                              Installment is
      Payable                                                      Payable
- -------------------  -------------------------------------   -------------------   -------------------------------------

                     5 Years  10 Years  15 Years  20 Years                         5 Years  10 Years  15 Years  20 Years
        Male         Certain   Certain   Certain   Certain           Male          Certain   Certain   Certain   Certain
- -------------------  -------  --------  --------  --------   -------------------   -------  --------  --------  ---------
         <S>          <C>       <C>       <C>       <C>               <C>            <C>      <C>       <C>       <C>
         15           3.28      3.28      3.27      3.27              41             4.01     4.00      3.97      3.94
         16           3.29      3.29      3.29      3.28              42             4.06     4.04      4.01      3.98
         17           3.31      3.31      3.30      3.30              43             4.11     4.09      4.06      4.02
         18           3.32      3.32      3.32      3.32              44             4.16     4.14      4.11      4.06
         19           3.34      3.34      3.34      3.33              45             4.22     4.20      4.16      4.11
         20           3.36      3.36      3.35      3.35              46             4.28     4.25      4.21      4.16
         21           3.38      3.38      3.37      3.37              47             4.34     4.31      4.27      4.21
         22           3.40      3.40      3.39      3.39              48             4.41     4.38      4.33      4.26
         23           3.42      3.42      3.41      3.41              49             4.48     4.44      4.39      4.31
         24           3.44      3.44      3.43      3.43              50             4.55     4.51      4.45      4.36
         25           3.46      3.46      3.45      3.45              51             4.62     4.58      4.52      4.42
         26           3.49      3.48      3.48      3.47              52             4.70     4.66      4.58      4.48
         27           3.51      3.51      3.50      3.49              53             4.79     4.74      4.65      4.54
         28           3.54      3.53      3.53      3.52              54             4.88     4.82      4.73      4.60
         29           3.56      3.56      3.55      3.54              55             4.97     4.91      4.80      4.66
         30           3.59      3.59      3.58      3.57              56             5.07     5.00      4.88      4.72
         31           3.62      3.62      3.61      3.60              57             5.17     5.10      4.97      4.78
         32           3.65      3.65      3.64      3.62              58             5.29     5.20      5.05      4.85
         33           3.68      3.68      3.67      3.65              59             5.41     5.31      5.14      4.91
         34           3.72      3.71      3.70      3.68              60             5.53     5.42      5.23      4.97
         35           3.75      3.75      3.73      3.72              61             5.67     5.54      5.33      5.04
         36           3.79      3.78      3.77      3.75              62             5.81     5.67      5.42      5.10
         37           3.83      3.82      3.81      3.78              63             5.97     5.80      5.52      5.16
         38           3.87      3.86      3.85      3.82              64             6.13     5.94      5.62      5.22
         39           3.92      3.90      3.89      3.86              65             6.31     6.08      5.72      5.28
         40           3.96      3.95      3.93      3.90
</TABLE>


Form 2503(VUL)-6/98
Page 26

<PAGE>




                         SETTLEMENT OPTION TABLE II/MALE
                                   (Continued)


                          (Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>

  Age of Payee                                                 Age of Payee
Nearest Birthday                                             Nearest Birthday
   When First                  Monthly Installment              When First                  Monthly Installment
 Installment is                                               Installment is
    Payable                                                       Payable
- --------------------- ------------------------------------   -------------------   --------------------------------------

                     5 Years  10 Years  15 Years  20 Years                         5 Years  10 Years  15 Years  20 Years
      Male           Certain   Certain   Certain   Certain          Male           Certain  Certain   Certain   Certain
- -------------------  -------  --------  --------  --------   -------------------   -------  --------  --------  ---------

       <S>            <C>      <C>        <C>        <C>          <C>              <C>        <C>        <C>       <C>
       66              6.49    6.23       5.82       5.33          91              14.64      9.64       7.09      5.75
       67              6.69    6.38       5.92       5.38          92              15.00      9.68       7.10      5.75
       68              6.90    6.54       6.02       5.43          93              15.34      9.72       7.10      5.75
       69              7.12    6.71       6.12       5.48          94              15.68      9.75       7.10      5.75
       70              7.35    6.87       6.21       5.52          95              16.00      9.78       7.10      5.75
       71              7.60    7.05       6.30       5.55          96              16.30      9.80       7.10
       72              7.86    7.22       6.39       5.59          97              16.59      9.81       7.10
       73              8.13    7.40       6.47       5.62          98              16.86      9.82       7.10
       74              8.42    7.57       6.55       5.64          99              17.11      9.83       7.10
       75              8.72    7.75       6.62       5.66         100              17.33      9.83       7.10
       76              9.04    7.92       6.69       5.68         101              17.53      9.83
       77              9.37    8.09       6.75       5.70         102              17.69      9.83
       78              9.72    8.26       6.81       5.71         103              17.82      9.83
       79             10.08    8.42       6.86       5.72         104              17.92      9.83
       80             10.44    8.57       6.90       5.73         105              18.00      9.83
       81             10.82    8.71       6.94       5.74         106              18.05
       82             11.21    8.85       6.97       5.74         107              18.08
       83             11.59    8.97       7.00       5.75         108              18.10
       84             11.99    9.09       7.02       5.75         109              18.11
       85             12.38    9.20       7.04       5.75         110              18.11
       86             12.76    9.29       7.05       5.75
       87             13.15    9.38       7.07       5.75
       88             13.53    9.46       7.08       5.75
       89             13.91    9.53       7.08       5.75
       90             14.28    9.59       7.09       5.75
</TABLE>

[      ]

Form 2503(VUL)-6/98
Page 27


<PAGE>



                           SETTLEMENT OPTION TABLE II
                                     FEMALE



                          ( Per $1,000 of Net Proceeds)
<TABLE>
<CAPTION>

    Age of Payee                     Monthly                    Age of Payee                       Monthly
      Nearest                      Installment                     Nearest                      Installments
Birthday When First                                          Birthday When First
   Installment is                                              Installment is
      Payable                                                      Payable
- -------------------  -------------------------------------   -------------------   --------------------------------------

                     5 Years  10 Years  15 Years  20 Years                         5 Years  10 Years  15 Years  20 Years
       Female        Certain   Certain   Certain   Certain         Female          Certain   Certain   Certain   Certain
- -------------------  -------  --------  --------  --------   -------------------   -------  --------  --------  ---------
        <S>            <C>      <C>        <C>      <C>               <C>            <C>       <C>       <C>       <C>
        15             3.19     3.19       3.19     3.19              41             3.76      3.76      3.75      3.73
        16             3.20     3.20       3.20     3.20              42             3.80      3.80      3.78      3.77
        17             3.22     3.22       3.21     3.21              43             3.84      3.84      3.82      3.81
        18             3.23     3.23       3.23     3.23              44             3.88      3.88      3.86      3.84
        19             3.24     3.24       3.24     3.24              45             3.93      3.92      3.91      3.88
        20             3.26     3.26       3.26     3.25              46             3.98      3.97      3.95      3.92
        21             3.27     3.27       3.27     3.27              47             4.03      4.02      4.00      3.97
        22             3.29     3.29       3.29     3.28              48             4.08      4.07      4.05      4.01
        23             3.31     3.30       3.30     3.30              49             4.13      4.12      4.10      4.06
        24             3.32     3.32       3.32     3.32              50             4.19      4.18      4.15      4.11
        25             3.34     3.34       3.34     3.33              51             4.25      4.24      4.21      4.16
        26             3.36     3.36       3.35     3.35              52             4.32      4.30      4.26      4.21
        27             3.38     3.38       3.37     3.37              53             4.38      4.36      4.33      4.27
        28             3.40     3.40       3.39     3.39              54             4.46      4.43      4.39      4.32
        29             3.42     3.42       3.41     3.41              55             4.53      4.51      4.46      4.38
        30             3.44     3.44       3.43     3.43              56             4.61      4.58      4.53      4.44
        31             3.46     3.46       3.46     3.45              57             4.70      4.66      4.60      4.51
        32             3.49     3.48       3.48     3.48              58             4.79      4.75      4.68      4.57
        33             3.51     3.51       3.51     3.50              59             4.88      4.84      4.76      4.64
        34             3.54     3.54       3.53     3.52              60             4.99      4.93      4.84      4.70
        35             3.57     3.56       3.56     3.55              61             5.09      5.03      4.93      4.77
        36             3.60     3.59       3.59     3.58              62             5.21      5.14      5.02      4.84
        37             3.63     3.62       3.62     3.61              63             5.33      5.25      5.12      4.91
        38             3.66     3.65       3.65     3.64              64             5.46      5.37      5.21      4.98
        39             3.69     3.69       3.68     3.67              65             5.60      5.50      5.31      5.05
        40             3.73     3.72       3.71     3.70              66             5.75      5.63      5.42      5.12
</TABLE>

Form 2503(VUL)-6/98
Page 28

<PAGE>



                        SETTLEMENT OPTION TABLE II/FEMALE
                                   (Continued)


                          (Per $1,000 of Net Proceeds)
<TABLE>
<CAPTION>

  Age of Payee                                                 Age of Payee
Nearest Birthday                                             Nearest Birthday
   When First                    Monthly Installment            When First                 Monthly Installment
 Installment is                                               Installment is
    Payable                                                       Payable
- --------------------- ------------------------------------   ----------------   --------------------------------------

                     5 Years  10 Years  15 Years  20 Years                      5 Years  10 Years 15 Years   20 Years
     Female          Certain   Certain   Certain   Certain        Female        Certain   Certain  Certain    Certain
- -------------------  -------  --------  --------  --------   ----------------   -------  --------  --------  ---------
      <S>             <C>       <C>       <C>       <C>             <C>          <C>        <C>     <C>        <C>
      67               5.91     5.77      5.53      5.19             92          14.45      9.61    7.09       5.75
      68               6.08     5.91      5.63      5.25             93          14.81      9.66    7.10       5.75
      69               6.26     6.07      5.74      5.32             94          15.16      9.70    7.10       5.75
      70               6.46     6.23      5.86      5.37             95          15.49      9.73    7.10       5.75
      71               6.67     6.40      5.97      5.43             96          15.80      9.76    7.10
      72               6.89     6.58      6.08      5.48             97          16.11      9.79    7.10
      73               7.13     6.76      6.18      5.52             98          16.40      9.80    7.10
      74               7.39     6.95      6.29      5.57             99          16.68      9.82    7.10
      75               7.67     7.14      6.39      5.60            100          16.95      9.82    7.10
      76               7.96     7.34      6.48      5.63            101          17.20      9.83
      77               8.28     7.54      6.57      5.66            102          17.43      9.83
      78               8.61     7.74      6.65      5.68            103          17.62      9.83
      79               8.97     7.94      6.72      5.70            104          17.78      9.83
      80               9.34     8.13      6.79      5.71            105          17.91      9.83
      81               9.73     8.32      6.84      5.72            106          18.00
      82              10.14     8.50      6.89      5.73            107          18.06
      83              10.57     8.67      6.94      5.74            108          18.09
      84              11.01     8.83      6.97      5.74            109          18.11
      85              11.46     8.97      7.00      5.75            110          18.11
      86              11.91     9.10      7.02      5.75
      87              12.36     9.22      7.04      5.75
      88              12.81     9.32      7.06      5.75
      89              13.25     9.41      7.07      5.75
      90              13.67     9.48      7.08      5.75
      91              14.07     9.55      7.09      5.75
</TABLE>


Form 2503(VUL)-6/98
Page 29


<PAGE>









       [THIS POLICY IS A FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY]

DEATH BENEFITS AND OTHER VALUES PROVIDED BY THIS CONTRACT, WHEN BASED ON THE
INVESTMENT EXPERIENCE OF A SEPARATE ACCOUNT, ARE VARIABLE. THESE VALUES MAY
INCREASE OR DECREASE BASED ON INVESTMENT EXPERIENCE AND ARE NOT GUARANTEED AS TO
FIXED DOLLAR AMOUNT. DEATH BENEFITS ARE PAYABLE BY US UPON THE DEATH OF THE
INSURED. THERE IS NO MATURITY DATE. FLEXIBLE PREMIUMS ARE PAYABLE BY YOU DURING
THE LIFETIME OF THE INSURED UNTIL THE POLICY ANNIVERSARY NEAREST THE INSURED'S
100TH BIRTHDAY.















                    SECURITY LIFE OF DENVER INSURANCE COMPANY
                                 A Stock Company
                                     [      ]
                             CUSTOMER SERVICE CENTER
                   P.O. Box 173888 Denver, Colorado 80217-3888
                        Toll Free Number: 1(800) 848-6362




Form 2503 (VUL)-6/98

                                                                     EXHIBIT 6.B

[LOGO OF SECURITY LIFE APPEARS HERE]

April 23, 1999

Security Life of Denver Insurance Company
1290 Broadway
Denver, CO  80203-5699

Re:    Security Life Separate Account L1
       Post-Effective Amendment No. 6; SEC File No. 33-88148

Gentlemen:

In my capacity as Senior Vice President and Chief Actuary of Security Life of
Denver Insurance Company ("Security Life"), I have provided actuarial advice
concerning:

The preparation of Post-Effective Amendment No. 6 to the Registration Statement
on Form S-6 (File No. 33-88148) to be filed by Security Life and its Security
Life Separate Account L1 (the "Separate Account") with the Securities and
Exchange Commission ("SEC") under the Securities Act of 1933 with respect to the
"Strategic Advantage" and "Strategic Advantage II" variable universal life
insurance policies; and

The preparation of the policy forms for the variable universal life insurance
policies described in Post-Effective Amendment No. 6 (the "Policies").

It is my professional opinion that

1.    The aggregate fees and charges under the Policies are reasonable in
      relation to the services rendered the expenses expected to be incurred and
      the risks assumed by Security Life.

2.    The illustrations of death benefits, account value, cash surrender value,
      and total premiums paid plus interest at 5 percent shown in the
      Prospectus, based on the assumptions stated in the illustration are
      consistent with the provisions of the Policies. The rate structures of the
      Policies have not been designed so as to make the relationship between
      premiums and benefits, as shown in the illustrations included, appear to
      be correspondingly more favorable to prospective buyers than other
      illustrations which could have been provided at other combinations of
      ages, sex of the insured, death benefit option and amount, definition of
      life insurance test, premium class, and premium amounts. Insureds of other
      premium classes may have higher costs of insurance charges.

3.    All other numerical examples shown in the Prospectus are consistent with
      the Policies and our other practices, and have not been designed to appear
      more favorable to prospective buyers than other examples which could have
      been provided.

I hereby consent to the filing of this opinion as an Exhibit to Post-Effective
Amendment No. 6 to the Registration Statement and the use of my name under the
heading "Experts" in the Prospectus.

Sincerely,


/s/ Lawrence D. Taylor
Lawrence D. Taylor, F.S.A., M.A.A.A.

LDT:tls

                                                                     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 Post-Effective Amendment No. 6 to the Registration
Statement (Form S-6 No. 33-88148) and related Prospectus of Security Life of
Denver Insurance Company and Security Life Separate Account L1 dated May 1,
1999.

                                               /s/ ERNST & YOUNG LLP

Denver, Colorado
April 23, 1999

                                                                     Exhibit 7.B

[Sutherland Asbill & Brennan LLP]




                   CONSENT OF SUTHERLAND ASBILL & BRENNAN LLP


We consent to the reference to our firm in each of the prospectuses included in
Post-Effective Amendment No. 6 to the Registration Statement on Form S-6 for
Security Life of Denver Separate Account L1 (File No. 33-88148). 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.
April 23, 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 individual 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.

I.   PROCEDURES RELATING TO ISSUANCE AND PURCHASE OF THE POLICIES

     A.  Offering of the Policy 

         The policy is offered only to individuals ("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 0 through 85. Age is
         determined on the insured's age as of the birthday nearest the policy
         date.

         The minimum stated death benefit is $50,000. The stated death benefit
         is a dollar amount used to determine the death benefit under a policy.

         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.

         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); Standard Nontobacco (ages
         20-85), or Preferred (ages 20-85). The preferred class is available
         only under policies with stated death benefit of $100,000 or more.
         Insureds may also be placed in a substandard rate class, which involves
         a higher mortality risk that the standard tobacco or standard
         nontobacco classes.


                                        1

<PAGE>



         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 nontobacco 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 nontobacco 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.

         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. Security Life guarantees that a
         policy will remain in force during the special continuation period,
         regardless of the sufficiency of the cash surrender value, if the sum
         of the premiums paid to date, less any partial cash surrenders and
         policy debt equals or exceeds the minimum monthly premium (shown in the
         policy) multiplied by the number of complete policy months since the
         policy date, including the current policy month. The special
         continuation period is three years following the policy date.

                                        2

<PAGE>



         An extended minimum guaranteed period may be available under a
         Guaranteed Minimum Death Benefit Rider.

         The minimum monthly premium is calculated for each policy based on the
         age, sex and premium class of the insured, the requested stated death
         benefit and any supplemental and/or rider benefits. The minimum monthly
         premium may change due to changes made during a minimum guaranteed
         period to the stated death benefit, the death benefit option, ratings,
         and supplemental and/or rider benefits. Security Life will notify the
         owner of any increase in the minimum monthly premium.

         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, Company 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

                                        3

<PAGE>



         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 account value
         solely to the initial stated death benefit unless the account value
         exceeds the initial stated death benefit. If the account value exceeds
         the initial stated death benefit, the excess will be considered
         attributable to the increases in stated death benefit in the order of
         the increases. If there is a decrease in stated death benefit after an
         increase, a decrease is applied first to decrease any prior increases
         in stated death benefit, starting with the most recent increase and
         then each prior increase.

         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. There is no minimum initial
         premium payment. An owner's policy coverage will become effective on
         the policy date. If an initial premium payment is submitted with the
         application, then the policy date is generally the date of approval of
         the owner's application. If the application is not accompanied by an
         initial premium payment, then the policy date will generally be the
         issue date and the investment date will be the valuation date on which
         the initial premium payment is received by Security life and the
         initial net premium is credited to the policy if received after the
         underwriting approval date. A valuation date is each day on which both
         the New York Stock Exchange and Security Life are open for business.

         The issue date is the date that Security Life has completed the review
         of the application, evaluated and determined underwriting approval 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 allocates funds to
         be 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. However, in cases of COD issues
         and the backdating of the policy date (up to six months) it is
         generally not the same date as the policy and issue date.


                                        4

<PAGE>



         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.

         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.
         Cash surrender value is account value minus any applicable surrender
         charge.

         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

                                        5

<PAGE>



         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 subdivision and to the guaranteed interest
         division. Net premiums will generally be allocated to the subdivisions
         and to the guaranteed interest division on the valuation date that
         Security Life receives them in accordance with the allocations
         specified in the application or subsequent notice.

         Security Life will allocate all net premiums received before the end of
         the "free look" period (including the initial net premium) to the
         division corresponding to their request or the Fidelity VIP Money
         Market Division in premium refund states. For valuation states, the
         initial net premium is immediately allocated to the subdivisions
         requested. After the end of the "free look" period, the account value
         will be allocated to the subdivisions and to the guaranteed account
         based on the premium payment allocation percentages in the application.
         For this purpose, the end of the "free look" period is deemed to be 5
         days plus the number of state required free look days after the date
         the policy is issued and mailed to the owner's Security Life agent for
         delivery.

         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 is entitled
         to a full premium refund. In these instances Security Life allocates
         the funds to the Fidelity Money Market division. 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. 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 a subdivision 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 subdivisions (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.


                                        6

<PAGE>



     E.  Exchange Program

         Security Life offers an exchange program for designated fixed-premium,
         inforce policies. Policyowners have the option to exchange these
         policies to a variable universal life product currently offered subject
         to eligibility and suitability requirements being met. Evidence of
         insurability will not be required if there is not a request for a death
         benefit increase.

         The exchange program requires that the target premium for the VUL equal
         the commissionable premium on the policy being replaced. The gross
         account value less any rider charges can be applied as the internal
         1035 exchange amount for the new policy.

         Guidelines under Application and Payment Processing and Allocations of
         Net Premiums as stated above will be followed once the exchange
         application is received.

     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 policy debt, if any.

         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.



                                        7

<PAGE>



     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, the maturity date of the
         policy, 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 and the special
         continuation period is not in effect, the policy will be in default. In
         addition, if on a monthly date the cash value less any policy debt (the
         cash surrender value) exceeds the amount of the monthly deduction due
         for the following policy month, the policy will be in default whether
         or not the special continuation period is in effect. An owner, and any
         assignee of record, will be sent notice of the default.

         The special continuation period is during the first three policy years.
         If the special continuation period is in effect, Security Life
         guarantees that the client's policy will not lapse, regardless of its
         net cash surrender value, if on a monthly processing date the sum of
         all premiums paid minus partial withdrawals and loans is greater than
         or equal to the sum of minimum monthly premiums from the inception of
         the policy to the current date. At the end of the special continuation
         period the client must pay end premium to bring the net cash surrender
         value to zero plus the amount needed to pay the following two months'
         monthly deduction. If this is insufficient the policy will lapse.

         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.


                                        8

<PAGE>



     I.  Repayment of a Loan

         An owner may repay all or part of policy debt 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 give Security Life notice that a specific unscheduled
         premium made while a loan is outstanding 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 subdivisions and the guaranteed account in
         accordance with the owner's current net premium allocation
         instructions.

     J.  Policy Riders

         Supplemental and/or rider benefits may be available and, if so, may be
         added to the policy. Monthly charges for these benefits and/or riders,
         if any, will be deducted from the account value as part of the monthly
         deduction. The supplemental and/or rider benefits available with the
         policies provide fixed benefits that do not vary with the investment
         experience of the separate account. The following supplemental and/or
         rider benefits may be available: Adjustable Term Insurance Rider,
         Additional Insurance Rider, Right to Exchange Rider, Waiver of Cost of
         Insurance Rider, Waiver of Specified Premium Rider.

         The Right to Exchange Rider provides the right to exchange the policy
         for a new policy on the life of a substitute insured. Exercise of the
         right is subject to satisfactory evidence of insurability of the
         substitute insured, and may result in a cost or credit to the owner.
         The new policy can be any adjustable life insurance policy issued by
         Security Life at the time the exchange privilege is exercised. The
         policy date for the new policy will be a current policy date; the issue
         date for the new policy will be the date of exchange. The initial cash
         value under the new policy will be the same as the cash value of the
         policy on the date of the exchange. There is no cost for this rider,
         and there are no charges or other fees imposed under the policy or the
         new policy at the time of the exchange. For purposes of calculating any
         surrender charges subsequently imposed on the policy acquired by
         exchange, Security Life takes into account the number of policy years
         that the policy, and the policy acquired by exchange, have been in
         force.

         Additional rules and limits apply to these supplemental and/or rider
         benefits, and are set forth in the applicable endorsement or rider.


II.  TRANSFERS AMONG INVESTMENT DIVISIONS

     Several subdivisions 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 subdivision of the Separate Account invests its
     assets in shares or units of an underlying portfolio. Available
     subdivisions of the Separate Account currently invest in portfolios of AIM
     Variable Insurance Funds, Inc., The Alger American Fund, Fidelity Variable
     Insurance Products Fund and Variable Insurance Products Fund II, INVESCO
     Variable Investment Funds, Inc., Neuberger Berman

                                        9

<PAGE>



     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 available for
     Security Life products 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 the loan account) from
     subdivisions investing in one portfolio to other subdivision(s) or to the
     guaranteed interest division, or transfer a part of an amount in the
     guaranteed interest to the subdivisions(s), subject to the following
     restrictions. The minimum transfer amount is the lesser of $100 or the
     entire amount in that subdivision or the guaranteed interest. A transfer
     request that would reduce the amount in a subdivision or the guaranteed
     interest division below $100 will be treated as a transfer request for the
     entire amount in that subdivision or the guaranteed interest division. With
     the exception of the Conversion Right (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 subdivisions or to the guaranteed interest
     division. Currently, Security Life assesses a transfer charge equal to $25
     for each transfer during a policy year in excess of the first twelve
     transfers. The transfer charge will be deducted from the subdivisions or
     the guaranteed interest division from which the requested transfer is being
     made, on a pro-rata basis.

     Telephone transfers will be based upon instructions given by telephone,
     provided the appropriate election has been made at the time of application
     or proper 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 Conversion Right by requesting
     that all or a portion of the variable account be transferred to the
     guaranteed interest division. Exercise of the Conversion Right is not
     subject to the transfer charge. Following the exercise of the Conversion
     Right, 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 any Dollar Cost Averaging Plan
     or Auto Rebalancing Plan elected by the owner from time to time and as
     described in the current prospectus for the policies.


III. REDEMPTION PROCEDURES, SURRENDER AND RELATED TRANSACTIONS

     A.  Surrender for Cash Surrender Value

                                       10

<PAGE>




         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.

         Security Life will make the payment of the cash and surrender value out
         of its general interest division and, at the same time, transfer assets
         from the Separate Account to its general interest division in an amount
         equal to the sum of account value (applicable to the policy) held in
         each subdivision of the Variable Account.

     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
         supplemental and/or 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.

         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.

         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.


                                       11

<PAGE>



         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.

         Security Life will make payment of the death benefit proceeds out of
         its general account and, at the same time, will transfer the account
         value applicable to the policy out of the Separate Account to the
         general account.

     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.

         Loan interest charges on a Policy Loan accrue daily at a compound
         annual interest rate of 4.75%. Interest is due in arrears on each
         policy anniversary.

         Outstanding loans (including unpaid interest added to the loan) plus
         accrued interest not yet due equals the policy debt.

         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 subdivision
         and the guaranteed

                                       12

<PAGE>


         account in the same proportion that account value in each subdivision
         and the guaranteed account 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 4%.

     D.  Partial Withdrawals

         An owner may make partial cash surrenders under the policy at any time
         after the 1st 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 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 subdivisions, the partial cash surrender amount will be
         deducted from account value in the subdivisions and in the guaranteed
         account pro-rata in proportion to the account value in each.

         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

         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"), and (3) any charges for
         supplemental and/or rider benefits ("supplemental and/or rider benefit
         charges". The monthly deduction is deducted from the subdivisions of
         the Variable Account and from the guaranteed interest division pro rata
         on the basis of the portion of account value in each.


                                       13

[SUTHERLAND ASBILL & BRENNAN LLP]

                                                            April 23, 1999


        KIMBERLY J. SMITH

   DIRECT LINE: (202) 383-0314

   Internet: [email protected]

VIA EDGAR TRANSMISSION

Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C.  20549

Re:        Security Life Separate Account L1  (File No. 33-88148)

Commissioners:

On behalf of Security Life of Denver Insurance Company and Security Life
Separate Account L1 (the "Account"), we have attached for filing Post-Effective
Amendment No. 6 (the "Amendment") to the Account's registration statement on
Form S-6 for certain variable life insurance policies. The Amendment includes
prospectuses for the Account's "Strategic Advantage' and "Strategic Advantage
II" products.

In reliance on a request made by the Company on March 19, 1999 (the "Template
Request") pursuant to Rule 485(b)(1)(vii) under the Securities Act of 1933, as
amended (the "1933 Act"), this Amendment is being filed pursuant to paragraph
(b) of Rule 485 under the 1933 Act. As counsel who reviewed the Amendment, and
in reliance on the Template Request relief, we represent that the Amendment does
not contain disclosures which would otherwise render it ineligible to become
effective pursuant to paragraph (b).

If you have any questions or comments regarding the Amendment, please call the
undersigned at 383-0314.

Sincerely,

/s/ Kimberly J. Smith

Kimberly J. Smith

Attachment

cc:        Anna Kautzman, Esq.
           Tamara Barkdoll, Esq.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission