SECURITY LIFE SEPARATE ACCOUNT L1
485BPOS, 2000-04-25
Previous: SECURITY LIFE SEPARATE ACCOUNT L1, 485BPOS, 2000-04-25
Next: SCHWAB ANNUITY PORTFOLIOS, DEFS14A, 2000-04-25



     As filed with the Securities and Exchange Commission on April 25, 2000

                                                     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. 8
                                -----------------
                        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, 2000 pursuant to paragraph (a) of Rule 485
            ---
                  60 days after filing pursuant to paragraph (a) of Rule 485
            ---
             X    on May 1, 2000 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
                              Values in the Variable Division;
                              Charges, Deductions and Refunds;
                              Surrender; Partial Withdrawals; 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
                              Policy; General Policy Provisions; 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; General
                              Policy Provisions; Applying for a Policy

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

17                            Premium Payments Affect Your Coverage; Surrender;
                              Partial Withdrawals

18                            Policy Summary; Tax Considerations; Detailed
                              Information about the 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 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 Values in the Variable Division; How
                              We Calculate Accumulation Unit Values

45                            Inapplicable

46                            Partial Withdrawals; Detailed Information about
                              the Policy

47, 48, 49, 50                Inapplicable

51                            Detailed Information about the Policy

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

53(a)                         Tax Considerations

53(b), 54, 55                 Inapplicable

56, 57, 58                    Inapplicable

59                            Financial Statements

                                            iv

<PAGE>

                                   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 43 in this

prospectus.



You should read this prospectus and keep it for future reference. A prospectus
for each underlying investment 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 if you are not
           satisfied.

YOUR PREMIUM PAYMENTS

     o     are flexible, so the premium amount and frequency may vary;
     o     are allocated to variable investment options and the guaranteed

           interest division, based on your instructions;
     o     are invested in shares of the underlying investment portfolios

           under each variable investment option; and
     o     can be invested in as many as eighteen investment options

           over the policy's lifetime.

YOUR ACCOUNT VALUE

     o     is the sum of your holdings in the variable division, the guaranteed
           interest division and the loan division;
     o     has no guaranteed minimum value under the variable division. The
           value varies with the value of the underlying investment portfolio;
     o     has a minimum guaranteed rate of return for amounts in the guaranteed
           interest division; and
     o     is subject to specified expenses and charges.


DEATH PROCEEDS

     o     are paid if the policy is in force when the insured person dies;
     o     are equal to the death benefit minus an outstanding policy loan,
           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 we receive 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.


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

                         DATE OF PROSPECTUS MAY 1, 2000




<PAGE>




ISSUED BY: Security Life of Denver   UNDERWRITTEN BY: ING America Equities, Inc.
                 Insurance Company                    1290 Broadway

           ING 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.................................................................4
      Your Policy..............................................................4
      Free Look Period.........................................................4
      Premium Payments.........................................................4
      Charges, Deductions and Refunds..........................................4
      Variable Division........................................................5
      Fees and Expenses of the Investment Portfolios...........................5
      Guaranteed Interest Division.............................................7
      Policy Values............................................................7
      Transfers of Account Value...............................................7
      Special Policy Features..................................................7
      Policy Modification, Termination and Continuation
           Features............................................................8
      Death Benefits...........................................................9
      Tax Considerations.......................................................9

SECURITY LIFE, THE SEPARATE ACCOUNT
      AND THE INVESTMENT OPTIONS..............................................11
      Security Life of Denver Insurance Company...............................11
      Security Life Separate Account L1.......................................11
      Investment Portfolio Objectives.........................................12
      Guaranteed Interest Division............................................16
      Maximum Number of Investment Options....................................17


DETAILED INFORMATION ABOUT THE

      POLICY..................................................................17
      Applying for a Policy...................................................17
      Temporary Insurance.....................................................17
      Policy Issuance.........................................................18
      Premiums................................................................18
      Premium Payments Affect Your Coverage...................................20
      Death Benefits..........................................................21
      Riders..................................................................26
      Special Features........................................................28
      Policy Values...........................................................29
      Transfers of Account Value..............................................31
      Dollar Cost Averaging...................................................31
      Automatic Rebalancing...................................................32
      Policy Loans............................................................33
      Partial Withdrawals.....................................................34
      Lapse...................................................................35
      Reinstatement...........................................................37
      Surrender...............................................................37
      General Policy Provisions...............................................37
           Free Look Period...................................................37
           Your Policy........................................................38
           Guaranteed Issue...................................................38
           Age  ..............................................................38
           Ownership..........................................................38
           Beneficiary(ies)...................................................39
           Collateral Assignment..............................................39
           Incontestability...................................................39
           Misstatements of Age or Gender.....................................39
           Suicide............................................................39
           Transaction Processing.............................................39
           Notification and Claims Procedures.................................40
           Telephone Privileges...............................................40
           Non-participation..................................................40
           Distribution of the Policies.......................................40
           Advertising Practices and Sales Literature
                 .............................................................41
           Settlement Provisions..............................................41
      Administrative Information About the Policy.............................42

CHARGES, DEDUCTIONS AND REFUNDS...............................................43
      Deductions from Premiums................................................43
      Daily Deductions from the Separate Account..............................44
      Monthly Deductions from Account Value...................................44
      Policy Transaction Fees.................................................45
      Persistency Refund......................................................46
      Refund of Sales Charges.................................................47
      Group or Sponsored Arrangements, or Corporate
           Purchasers.........................................................47

TAX CONSIDERATIONS............................................................48
      Tax Status of the Policy................................................48
      Diversification Requirements............................................48
      Tax Treatment of Policy Death Benefits..................................49
      Modified Endowment Contracts............................................49
      Multiple Policies.......................................................49
      Distributions Other than Death Benefits from
           Modified Endowment Contracts.......................................50
      Distributions Other than Death Benefits from

           Policies That Are Not Modified Endowment

           Contracts..........................................................50
      Investment in the Policy................................................50
      Policy Loans............................................................50
      Section 1035 Exchanges..................................................50
      Tax-exempt Policy Owners................................................50
      Possible Tax Law Changes................................................51
      Changes to Comply with the Law..........................................51
      Other...................................................................51

ILLUSTRATIONS.................................................................53

ADDITIONAL INFORMATION........................................................61
      Directors and Officers..................................................61
      Regulation..............................................................62
      Legal Matters...........................................................62
      Legal Proceedings.......................................................62
      Experts.................................................................62
      Registration Statement..................................................62

INDEX OF SPECIAL TERMS........................................................63

FINANCIAL STATEMENTS..........................................................64

APPENDIX A...................................................................165

APPENDIX B...................................................................173

APPENDIX C...................................................................174




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

<PAGE>




POLICY SUMMARY


YOUR POLICY


Your policy provides life insurance protection on the insured person. The policy
includes the basic policy, applications and riders or endorsements. As long as
the policy remains in force, we pay a death benefit at the death of the insured
person. While your policy is in force, you may access a portion of your policy
value by taking loans or partial withdrawals. You may surrender your policy for
its net cash surrender value. At the policy anniversary nearest the insured
person's 100th birthday, if the insured person is still alive you may surrender
your policy or continue it under the continuation of coverage option. SEE
CONTINUATION OF COVERAGE, PAGE 29 AND POLICY MATURITY, PAGE 29.


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


Within limits as specified by law, you have the right to examine your policy and
return it for a refund of all premium payments we have received or the account
value, if you are not satisfied for any reason. The policy is then void. SEE
FREE LOOK PERIOD, PAGE 37.


PREMIUM PAYMENTS


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.


Depending on the amount of premium you choose to pay, it may not be enough to
keep your policy or certain riders in force. SEE PREMIUMS, PAGE 18.


ALLOCATION OF NET PREMIUMS


This policy has premium-based charges which are subtracted from your payments.
We add the balance, or net premium, to your policy based on your investment
instructions. You may allocate the net premium among one or more variable
investment options and the guaranteed interest division. SEE ALLOCATION OF NET
PREMIUMS, PAGE 20.


CHARGES, DEDUCTIONS AND REFUNDS

All charges presented here are current unless stated otherwise.


- --------
This summary highlights some important points about your policy. The policy is
more fully described in the attached, complete prospectus. Please read it
carefully. "We," "us," "our" and the "company" refer to Security Life of Denver
Insurance Company. "You" and "your" refer to the policy owner. The owner is the
individual, entity, partnership, representative or party who may exercise all
rights over the policy and receive the policy benefits during the insured
person's lifetime.

State variations are covered in a special policy form used 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 or your
agent/registered representative.

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

<PAGE>





                                     CHARGES
                 Other Than Investment Portfolio Annual Expenses
                 (SEE CHARGES, DEDUCTIONS AND REFUNDS, PAGE 43)




<TABLE>
<CAPTION>
- -------------------------------------- ------------------------------------ ----------------------------------------
CHARGE                                 WHEN CHARGE IS DEDUCTED              AMOUNT DEDUCTED
- -------------------------------------- ------------------------------------ ----------------------------------------
<S>                                    <C>                                  <C>
Tax Charges                            Each premium payment received        2.5% for state and local taxes; 1.5%
                                                                            for estimated federal income tax
                                                                            treatment of deferred acquisition
                                                                            costs.
- -------------------------------------- ------------------------------------ ----------------------------------------
Sales Charge                           Each premium payment received        Percentage of policy or segment
                                                                            premium up to target premium and above
                                                                            target premium: year 1-5 up to target
                                                                            8%, above target 3%, year 6 + 3% of
                                                                            all premium received.
- -------------------------------------- ------------------------------------ ----------------------------------------
Mortality & Expense Risk Charge        Daily, included in unit value        0.002055% daily (0.75% annually)
- -------------------------------------- ------------------------------------ ----------------------------------------
Policy Charge                          Monthly from account value           $10 per month for first five policy
                                                                            years.
- -------------------------------------- ------------------------------------ ----------------------------------------
Monthly Administrative Charge          Monthly from account value           $5 per month plus $0.0125 per $1,000
                                                                            of stated death benefit or target
                                                                            death benefit, if greater.  $15
                                                                            current monthly maximum.
- -------------------------------------- ------------------------------------ ----------------------------------------
Cost of Insurance Charge               Monthly from account value           Varies based on current cost of
                                                                            insurance rates and net amount at risk.
- -------------------------------------- ------------------------------------ ----------------------------------------
Guaranteed Minimum Death Benefit       Monthly from account value           Currently, $0.005 per $1,000 of the
Charge                                                                      stated death benefit during guarantee
                                                                            period.  $0.01 per $1,000 stated death
                                                                            benefit guaranteed maximum.
- -------------------------------------- ------------------------------------ ----------------------------------------
Rider Charges                          Monthly from account value           Varies depending on the rider benefits
                                                                            you choose.
- -------------------------------------- ------------------------------------ ----------------------------------------
Partial Withdrawal Fee                 Transaction date from account value  Up to $25.
- -------------------------------------- ------------------------------------ ----------------------------------------
Transfer Fee                           Transaction date from account value  Twelve free transfers per policy year,
                                                                            then $25 per transfer.
- -------------------------------------- ------------------------------------ ----------------------------------------
Illustration Fee                       Transaction date from account value  One free illustration per policy year,
                                                                            then a $25 fee may apply.
- -------------------------------------- ------------------------------------ ----------------------------------------
Premium Allocation Change              Transaction date from account value  Twelve free premium allocation changes
                                                                            per policy year, then $25 per change.
- -------------------------------------- ------------------------------------ ----------------------------------------
Continuation of Coverage               Policy anniversary nearest insured   One-time $200 administrative fee.
                                       person's 100th birthday from
                                       account value
- -------------------------------------- ------------------------------------ ----------------------------------------
</TABLE>

VARIABLE DIVISION


If you invest in the variable investment options, you may make or lose money
depending on market conditions. The variable investment options are described in
the prospectuses for the underlying investment portfolios. Each investment
portfolio has its own investment objective. SEE INVESTMENT PORTFOLIO OBJECTIVES,
PAGE 12.


FEES AND EXPENSES OF THE INVESTMENT
PORTFOLIOS


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

<PAGE>





The separate account purchases shares of the underlying investment portfolios,
at net asset value. This price reflects investment management fees and other
direct expenses deducted from the portfolio assets. This table describes these
fees and expenses in gross amounts and net amounts after waiver or reimbursement
of fees or expenses by the investment portfolio advisers. Waivers or
reimbursements are voluntary and subject to change. The portfolio expense
information was provided to us by the portfolios and we have not independently
verified this information.

These expenses are not direct charges against variable division assets or
reductions from contract values; rather these expenses are included in computing
each underlying portfolio's net asset value, which is the share price used to
calculate the unit values of the variable investment options. For a more
complete description of the portfolios' costs and expenses, see the prospectuses
for the portfolios.

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



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

<S>                                                               <C>            <C>              <C>       <C>            <C>
AIM VARIABLE INSURANCE FUNDS

AIM V.I. Capital Appreciation Fund                                0.62%          0.11%            0.73%       NA           0.73%
AIM V.I. Government Securities Fund                               0.50%          0.40%/1/         0.90%       NA           0.90%
THE ALGER AMERICAN FUND
Alger American Growth Portfolio                                   0.75%          0.04%            0.79%       NA           0.79%
Alger American Leveraged AllCap Portfolio                         0.85%          0.08%/2/         0.93%       NA           0.93%
Alger American MidCap Growth Portfolio                            0.80%          0.05%            0.85%       NA           0.85%
Alger American Small Capitalization Portfolio                     0.85%          0.05%            0.90%       NA           0.90%
FIDELITY VARIABLE INSURANCE PRODUCTS FUND
VIP Growth Portfolio                                              0.58%          0.08%            0.66%       NA           0.66%/3/
VIP Money Market Portfolio                                        0.18%          0.09%            0.27%        NA          0.27%
VIP Overseas Portfolio                                            0.73%          0.18%            0.91%       NA           0.91%/3/
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
VIP II Asset Manager Portfolio                                    0.53%          0.10%            0.63%       NA           0.63%/3/
VIP II Index 500 Portfolio                                        0.24%          0.10%            0.34%      0.06%         0.28%
INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF-Equity Income Fund                                    0.75%          0.44%            1.19%       NA           1.19%
INVESCO VIF-High Yield Fund                                       0.60%          0.48%            1.08%       NA           1.08%
INVESCO VIF-Small Company Growth Fund                             0.75%          3.35%            4.10%     2.34%/4/       1.76%
INVESCO VIF-Total Return Fund                                     0.75%          0.55%            1.30%       NA           1.30%
INVESCO VIF-Utilities Fund                                        0.60%          1.08%            1.68%     0.32%/5/       1.36%
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Growth Portfolio                                                  0.84%          0.08%            0.92%       NA           0.92%
Limited Maturity Bond Portfolio                                   0.65%          0.11%            0.76%       NA           0.76%
Partners Portfolio                                                0.80%          0.07%            0.87%       NA           0.87%
VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond Fund                                               1.00%          0.22%            1.22%       NA           1.22%
Worldwide Emerging Markets Fund                                   1.00%          0.54%            1.54%     0.20%/6/       1.34%
Worldwide Hard Assets Fund                                        1.00%          0.26%            1.26%       NA           1.26%
Worldwide Real Estate Fund                                        1.00%          2.23%            3.23%     1.79%/7/       1.44%
</TABLE>



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

<PAGE>





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

/1/   Included in AIM V.I. Government Securities Fund's "Other Expenses" is
      0.10% of interest expense.

/2/   Included in Alger American Leveraged AllCap portfolio's "Other Expenses"
      is 0.01% of interest expense.

/3/   Fidelity absorbed a portion of the portfolio and custodian expenses for
      some portfolios with part of the brokerage commissions and un-invested
      cash balances. After this absorption, "Total Portfolio Expenses" are 0.65%
      for Growth portfolio, 0.87% for Overseas portfolio and 0.62% for Asset
      Manager portfolio.

/4/   INVESCO absorbed a portion of VIF Small Company Growth Fund's "Other
      Expenses" and "Total Portfolio Expenses." After this absorption, these
      expenses are 1.01% and 1.76%, respectively.

/5/   INVESCO absorbed a portion of VIF Utilities Fund's "Other Expenses" and
      "Total Portfolio Expenses." After this absorption, these expenses are
      0.76% and 1.36%, respectively.

/6/   Van Eck Associates Corporation absorbed expenses exceeding 1.30% of the
      Fund's average daily assets, effective May 13, 1999.

/7/   Van Eck Associates Corporation absorbed certain expenses exceeding 1.50%.
      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 potion of the fund's expenses.


GUARANTEED INTEREST DIVISION

The guaranteed interest division guarantees principal and is part of our general
account. Any amount you direct into the guaranteed interest division is credited
with interest at a fixed rate. SEE GUARANTEED INTEREST DIVISION, PAGE 16.



POLICY VALUES


Your policy account value is the amount you have in the guaranteed interest
division, plus the amount you have in each variable investment option. If you
have an outstanding policy loan, your account value includes the amount in the
loan division. SEE POLICY VALUES, PAGE 29 AND PARTIAL WITHDRAWALS, PAGE 34.

YOUR ACCOUNT VALUE IN THE VARIABLE DIVISION

Accumulation units are the way we measure value in the variable division.
Accumulation unit value is the value of one unit of a variable investment option
on a valuation date. Each variable investment option has a different
accumulation unit value. SEE DETERMINING VALUES IN THE VARIABLE DIVISION, PAGE
30.

The accumulation unit value for each variable investment option reflects the
investment performance of the underlying investment portfolio during the
valuation period. Each accumulation unit value reflects asset-based charges
under the policy and the expenses of the investment portfolios. SEE DETERMINING
VALUES IN THE VARIABLE DIVISION, PAGE 30 AND HOW WE CALCULATE ACCUMULATION UNIT
VALUES, PAGE 30.



TRANSFERS OF ACCOUNT VALUE


With some limitations, you may make twelve free transfers among the variable
investment options or to the guaranteed interest division each policy year. We
charge $25 for each transfer over twelve in a policy year. There are
restrictions on transfers from the guaranteed interest division. SEE TRANSFERS
OF ACCOUNT VALUE, PAGE 31 AND POLICY TRANSACTION FEES, PAGE 45.



SPECIAL POLICY FEATURES


DESIGNATED DEDUCTION INVESTMENT OPTION

You may designate one investment option from which we will deduct all of your
monthly deductions. SEE DESIGNATED DEDUCTION INVESTMENT OPTION, PAGE 28.


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

<PAGE>






RIDERS

You may attach additional benefits to your policy by rider. In most cases, we
deduct a monthly charge from your account value for these benefits. SEE RIDERS,
PAGE 26.


DOLLAR COST AVERAGING


Dollar cost averaging is a systematic plan of transferring account values to
selected investment options. It is intended to protect your policy's value from
short-term price fluctuations. However, dollar cost averaging does not assure a
profit, nor does it protect against a loss in a declining market. Dollar cost
averaging is free. SEE DOLLAR COST AVERAGING, PAGE 31.


AUTOMATIC REBALANCING


Automatic rebalancing periodically reallocates your net account value among your
selected investment options to maintain your specified distribution of account
value among those investment options. Automatic rebalancing is free. SEE
AUTOMATIC REBALANCING, PAGE 32.


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 33.

Loans may have tax consequences. SEE TAX CONSIDERATIONS, PAGE 48.


PARTIAL WITHDRAWALS


You may withdraw part of your net account value any time after your first policy
anniversary. You may make only one partial withdrawal per policy year. Partial
withdrawals may reduce your policy's death benefit and will reduce your account
value. SEE PARTIAL WITHDRAWALS, PAGE 34.

Partial withdrawals may have tax consequences. SEE TAX CONSIDERATIONS, PAGE 48.


PERSISTENCY REFUND

After your tenth policy anniversary, where permitted by law, we add a
persistency refund to your account value. SEE PERSISTENCY REFUND, PAGE 46.

REFUND OF SALES CHARGE

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 we have received in the first policy year. SEE REFUND
OF SALES CHARGES, PAGE 47.



POLICY MODIFICATION, TERMINATION AND CONTINUATION FEATURES

RIGHT TO EXCHANGE POLICY


For 24 months after the policy date you may exchange your policy for a
guaranteed policy, unless law requires differently. There is no charge for this
exchange. SEE RIGHT TO EXCHANGE POLICY, PAGE 28.


SURRENDER


You may surrender your policy for its net cash surrender value at any time
before the death of the insured person. All insurance coverage ends on the date
we receive your request. SEE SURRENDER, PAGE 37.


LAPSE


In general, insurance coverage continues as long as your 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 35
AND SPECIAL CONTINUATION PERIOD, PAGE 19.


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 meets our underwriting
requirements.

You will need to give proof of insurability as at policy issue. 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

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

<PAGE>



terminates, you cannot reinstate this feature.


If you had a policy loan existing when coverage ended, we will reinstate it with
accrued loan interest to the date of the lapse. SEE REINSTATEMENT, PAGE 37.


POLICY MATURITY


If the insured person is still living on the maturity date or the policy
anniversary nearest the insured person's 100th birthday and you do not choose to
let the continuation of coverage feature become effective, you must surrender
your policy. We will pay the net account value. Your policy then ends. SEE
POLICY MATURITY, PAGE 29.

CONTINUATION OF COVERAGE

At the policy anniversary nearest the insured person's 100th birthday, you may
choose to let the continuation of coverage feature become effective. If you do
so, we will deduct a one-time administrative fee of $200 and keep your policy in
force. SEE CONTINUATION OF COVERAGE, PAGE 29.


DEATH BENEFITS

After the death of the insured person, we pay death proceeds to the
beneficiary(ies) if your policy is still in force. Based on the death benefit
option you have chosen, the base death benefit varies.

We generally require a minimum stated death benefit of $50,000 to issue your
policy. However, we may lower this minimum for group or sponsored arrangements,
or corporate purchasers. SEE DEATH BENEFITS, PAGE 21.

You may change your death benefit amount while your policy is in force, subject
to certain restrictions. SEE CHANGES IN DEATH BENEFIT AMOUNTS, PAGE 24.



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 48.


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, if your policy is a modified endowment contract, a loan 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 49.

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.


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


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

<PAGE>




                              HOW THE POLICY WORKS


<TABLE>

<S>                                                                               <C>                      <C>
YOUR PREMIUM             Premium Deductions
You make a premium  ---------------------------->
payment
                                                     o  sales charge
                                                     o  tax charges

                    <----------------------------
NET PREMIUM
We allocate the net
premium to the investment
options you choose
        |
        |
   -----------------------------------------
   |                                       |
   \/                                      \/
GUARANTEED                                VARIABLE INVESTMENT                     INVESTMENT PORTFOLIOS           The investment
INTEREST DIVISION                         OPTIONS                                 The variable investment         manager deducts
Amounts you allocate                      Amounts you allocate are      <--       options invest in               investment
are held in our general account           held in our separate account     -->    investment portfolios   ------> management fees
   |                                       |                                                                      and other
   -----------------------------------------                                                                      portfolio expenses
                                      |
                                      |
o  persistency refund                 |
o  refund of sales          Refunds   |
   charge (if            ------------>|                       Monthly Deductions   o  policy charge
   surrendered in years               |                    --------------------->  o  cost of insurance
   1 - 2)                             |                   |                           charge
                                      |                   |                        o  monthly administrative
                                      \/                  |                           charge
                               ACCUMULATED VALUE          |                        o  guaranteed minimum death
                               The total value of your  --|                           benefit charge
                               policy                     |                        o  rider charges
                                 |                        |    Separate Account
                                 |                        |      Deductions
                                 |                        |--------------------->  o  mortality and expense
                                 \/                       |                           risk charge
                        LOAN DIVISION                     |
                        Amount set aside to               |
                        secure a policy loan              |
                                                          |
                                                          |   Transaction Fees     o  partial withdrawal fee
                                                           --------------------->  o  transfer fee
                                                                                   o  illustration fee
                                                                                   o  premium allocation
                                                                                      change charge
                                                                                   o  continuation of
                                                                                      coverage
                                                                                      administrative fee
</TABLE>




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

<PAGE>





SECURITY LIFE, THE SEPARATE ACCOUNT AND THE INVESTMENT

OPTIONS


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 1999, the company and its consolidated subsidiaries had
over $184.2 billion of life insurance in force. As of December 31, 1999 our
total assets were over $11.3 billion and our shareholder's equity was over $899
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 $495.0 billion on a Dutch (modified U.S.) generally
accepted accounting principles basis, as of December 31, 1999.

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 registered as a broker-dealer with the SEC and the NASD.
ING America Equities, Inc. is located at 1290 Broadway, Denver, Colorado
80203-5699.





SECURITY LIFE SEPARATE ACCOUNT L1


SEPARATE ACCOUNT STRUCTURE

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

The separate account is used to support our variable life insurance policies and
for other purposes allowed by law and regulation. We keep the separate 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 separate account. We do not discuss these contracts
in this prospectus. The separate account may invest in other securities not
available for the policy described in this prospectus.

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

ORDER OF SEPARATE ACCOUNT LIABILITIES

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

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

INVESTMENT OPTIONS

Investment options include the variable and the guaranteed interest divisions,
but not the loan division. The separate account has several variable investment
options which invest in shares of underlying investment portfolios. This means
that the investment performance of a policy depends on the performance of the
investment portfolios you


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

<PAGE>




choose. Each investment portfolio has its own investment objective. These
investment portfolios are not available directly to individual investors. They
are available only as 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 separate account. There are certain
risks with mixed and shared funding, and with selling shares to qualified
pension and retirement plans. See the investment portfolios' prospectuses.


INVESTMENT PORTFOLIO OBJECTIVES


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. 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 or less than others
and our affiliates may pay us significantly more.




<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                                              INVESTMENT PORTFOLIO OBJECTIVES
- ------------------------------------ ------------------------------ --------------------------------------------------------
Variable Investment Option           Investment Company/ Adviser/   Investment Objective
                                     Manager/ Sub-Adviser
- ------------------------------------ ------------------------------ --------------------------------------------------------
<S>                                  <C>                            <C>
AIM V.I. Capital Appreciation Fund   Investment Company:            Seeks growth of capital through investment in common
                                     AIM Variable Insurance Funds   stocks.
                                     Investment Adviser:
                                     A I M Advisors, Inc.
- ------------------------------------ ------------------------------ --------------------------------------------------------
AIM V.I. Government Securities Fund  Investment Company:            Seeks to achieve high current income consistent with
                                     AIM Variable Insurance Funds   reasonable concern for safety of principal.
                                     Investment Adviser:
                                     A I M Advisors, Inc.
- ------------------------------------ ------------------------------ --------------------------------------------------------



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

<PAGE>



<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                                              INVESTMENT PORTFOLIO OBJECTIVES
- ------------------------------------ ------------------------------ --------------------------------------------------------
Variable Investment Option           Investment Company/ Adviser/   Investment Objective
                                     Manager/ Sub-Adviser
- ------------------------------------ ------------------------------ --------------------------------------------------------
<S>                                  <C>                            <C>
Alger American Growth Portfolio      Investment Company:            Seeks long-term capital appreciation by focusing on
                                     The Alger American Fund        growing companies that generally have broad product
                                     Investment Adviser:            lines, markets, financial resources and depth of
                                     Fred Alger Management, Inc.    management.  Under normal circumstances, the portfolio
                                                                    invests primarily in the 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      Investment Company:            Seeks long-term capital appreciation by investing,
Portfolio                            The Alger American Fund        under normal circumstances, in the equity securities
                                     Investment Adviser:            of companies of any size which demonstrate promising
                                     Fred Alger Management, Inc.    growth potential.  The portfolio can leverage, that
                                                                    is, borrow money, up to one-third of its total assets
                                                                    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
                                                                    on the money borrowed.
- ------------------------------------ ------------------------------ --------------------------------------------------------
Alger American MidCap Growth         Investment Company:            Seeks long-term capital appreciation by focusing on
Portfolio                            The Alger American Fund        midsize companies with promising growth potential.
                                     Investment Adviser:            Under normal circumstances, the portfolio invests
                                     Fred Alger Management, Inc.    primarily in the equity securities of companies having
                                                                    a market capitalization within the range of companies
                                                                    in the S&P MidCap 400 Index.
- ------------------------------------ ------------------------------ --------------------------------------------------------
Alger American Small                                                Seeks long-term capital appreciation by focusing on
Capitalization Portfolio             Investment Company:            small, fast-growing companies that offer innovative
                                     The Alger American Fund        products, services or technologies to a rapidly
                                     Investment Adviser:            expanding marketplace.  Under normal circumstances,
                                     Fred Alger Management, Inc.    the portfolio invests primarily in the equity
                                                                    securities of small capitalization companies.  A small
                                                                    capitalization company is one that has a market
                                                                    capitalization within the range of the Russell 2000
                                                                    Growth Index or the S&P SmallCap 600 Index.
- ------------------------------------ ------------------------------ --------------------------------------------------------
VIP Growth Portfolio                 Investment Company: Fidelity   Seeks capital appreciation by investing in common
                                     Variable Insurance Products    stocks of companies that it believes have
                                     Fund                           above-average growth potential, either domestic or
                                     Investment Manager:            foreign issuers.
                                     Fidelity Management &
                                     Research Company
- ------------------------------------ ------------------------------ --------------------------------------------------------
VIP Money Market Portfolio           Investment Company: Fidelity   Seeks as high a level of current income as is
                                     Variable Insurance Products    consistent with the preservation of capital and
                                     Fund                           liquidity by investing in U.S. dollar-denominated
                                     Investment Manager:            money market securities, including U.S. Government
                                     Fidelity Management &          securities and repurchase agreements, and entering
                                     Research Company               into reverse repurchase agreements.
- ------------------------------------ ------------------------------ --------------------------------------------------------





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

<PAGE>



<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                                              INVESTMENT PORTFOLIO OBJECTIVES
- ------------------------------------ ------------------------------ --------------------------------------------------------
Variable Investment Option           Investment Company/ Adviser/   Investment Objective
                                     Manager/ Sub-Adviser
- ------------------------------------ ------------------------------ --------------------------------------------------------
<S>                                  <C>                            <C>

VIP Overseas Portfolio               Investment Company: Fidelity   Seeks long-term growth of capital by investing at
                                     Variable Insurance Products    least 65% of total assets in foreign securities.
                                     Fund
                                     Investment Manager:
                                     Fidelity Management &
                                     Research Company
- ------------------------------------ ------------------------------ --------------------------------------------------------
VIP II Asset Manager Portfolio       Investment Company: Fidelity   Seeks high total return with reduced risk over the
                                     Variable Insurance Products    long term by allocating its assets among stocks,
                                     Fund II                        bonds, and short-term instruments.
                                     Investment Manager:
                                     Fidelity Management &
                                     Research Company
- ------------------------------------ ------------------------------ --------------------------------------------------------
VIP II Index 500 Portfolio           Investment Company: Fidelity   Seeks investment results that correspond to the total
                                     Variable Insurance Products    return of common stocks publicly traded in the United
                                     Fund II                        States as represented by the S&P(R) 500.
                                     Investment Manager:
                                     Fidelity Management &
                                     Research Company
                                     Sub-Adviser:
                                     Bankers Trust Company
- ------------------------------------ ------------------------------ --------------------------------------------------------
VIF-Equity Income Fund               Investment Company: INVESCO    Seeks high current income, with growth of capital as a
                                     Variable Investment Funds,     secondary objective by investing at least 65% of its
                                     Inc.                           assets in dividend-paying common and preferred
                                     Investment Adviser:            stocks.  The rest of the fund's assets are invested in
                                     INVESCO Funds Group, Inc.      debt securities, and lower-grade debt securities.
                                     Sub-Adviser:
                                     INVESCO Capital Management,
                                     Inc.
- ------------------------------------ ------------------------------ --------------------------------------------------------

VIF-High Yield Fund                  Investment Company: INVESCO    Seeks to provide a high level of current income by
                                     Variable Investment Funds,     investing substantially all of its assets in
                                     Inc.                           lower-rated debt securities and preferred stock,
                                     Investment Adviser:            including securities issued by foreign companies.
                                     INVESCO Funds Group, Inc.
                                     Sub-Adviser:
                                     INVESCO Capital Management,
                                     Inc.
- ------------------------------------ ------------------------------ --------------------------------------------------------



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

<PAGE>



<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                                              INVESTMENT PORTFOLIO OBJECTIVES
- ------------------------------------ ------------------------------ --------------------------------------------------------
Variable Investment Option           Investment Company/ Adviser/   Investment Objective
                                     Manager/ Sub-Adviser
- ------------------------------------ ------------------------------ --------------------------------------------------------
<S>                                  <C>                            <C>

VIF-Small Company Growth Fund        Investment Company: INVESCO    Seeks long-term capital growth by investing at least
                                     Variable Investment Funds,     65% of its assets in equity securities of companies
                                     Inc.                           with market capitalizations of $2 billion or less.
                                     Investment Adviser:            The remainder of the fund's assets can be invested in
                                     INVESCO Funds Group, Inc.      a wide range of securities that may or may not be
                                     Sub-Adviser:                   issued by small companies.
                                     INVESCO Capital Management,
                                     Inc.
- ------------------------------------ ------------------------------ --------------------------------------------------------
VIF-Total Return Fund                Investment Company: INVESCO    Seeks to provide high total return through both growth
                                     Variable Investment Funds,     and current income by investing at least 30% of its
                                     Inc.                           assets in common stocks of companies with a strong
                                     Investment Adviser:            history of paying regular dividends and 30% of its
                                     INVESCO Funds Group, Inc.      assets in debt securities.  The remaining 40% of the
                                     Sub-Adviser:                   fund is allocated among these and other investments at
                                     INVESCO Capital Management,    INVESCO's discretion, based upon current business,
                                     Inc.                           economic and market conditions.
- ------------------------------------ ------------------------------ --------------------------------------------------------
VIF-Utilities Fund                   Investment Company: INVESCO    Seeks capital appreciation and income by investing at
                                     Variable Investment Funds,     least 80% of its assets in companies doing business in
                                     Inc.                           the utilities economic sector.  The remainder of the
                                     Investment Adviser:            fund's assets are not required to be invested in the
                                     INVESCO Funds Group, Inc.      utilities economic sector.
                                     Sub-Adviser:
                                     INVESCO Capital Management,
                                     Inc..
- ------------------------------------ ------------------------------ --------------------------------------------------------
Growth Portfolio                     Investment Company:            Seeks growth of capital by investing mainly in common
                                     Neuberger Berman Advisers      stock mid-capitalization companies.
                                     Management Trust
                                     Investment Adviser:
                                     Neuberger Berman Management
                                     Inc.
                                     Sub-Adviser:
                                     Neuberger Berman, LLC
- ------------------------------------ ------------------------------ --------------------------------------------------------
Limited Maturity Bond Portfolio      Investment Company:            Seeks the highest available current income consistent
                                     Neuberger Berman Advisers      with liquidity and low risk to principal by investing
                                     Management Trust               mainly in investment-grade bonds and other debt
                                     Investment Adviser:            securities from U.S. Government and corporate issuers.
                                     Neuberger Berman Management
                                     Inc.
                                     Sub-Adviser:
                                     Neuberger Berman, LLC
- ------------------------------------ ------------------------------ --------------------------------------------------------




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

<PAGE>



<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                                              INVESTMENT PORTFOLIO OBJECTIVES
- ------------------------------------ ------------------------------ --------------------------------------------------------
Variable Investment Option           Investment Company/ Adviser/   Investment Objective
                                     Manager/ Sub-Adviser
- ------------------------------------ ------------------------------ --------------------------------------------------------
<S>                                  <C>                            <C>

Partners Portfolio                   Investment Company:            Seeks growth of capital by investing mainly in common
                                     Neuberger Berman Advisers      stock of mid- to large-capitalization companies.
                                     Management Trust
                                     Investment Adviser:
                                     Neuberger Berman Management
                                     Inc.
                                     Sub-Adviser:
                                     Neuberger Berman, LLC
- ------------------------------------ ------------------------------ --------------------------------------------------------
Worldwide Bond Fund                  Investment Company:            Seeks high total return--income plus capital
                                     Van Eck Worldwide Insurance    appreciation--by investing globally, primarily in a
                                     Trust                          variety of debt securities.
                                     Investment Adviser and
                                     Manager:
                                     Van Eck Associates
                                     Corporation
- ------------------------------------ ------------------------------ --------------------------------------------------------
Worldwide Emerging Markets Fund      Investment Company:            Seeks long-term capital appreciation by investing in
                                     Van Eck Worldwide Insurance    equity securities in emerging markets around the world.
                                     Trust
                                     Investment Adviser and
                                     Manager:
                                     Van Eck Associates
                                     Corporation
- ------------------------------------ ------------------------------ --------------------------------------------------------
Worldwide Hard Assets Fund           Investment Company:            Seeks long-term capital appreciation by investing
                                     Van Eck Worldwide Insurance    primarily in "hard asset securities."  Hard assets
                                     Trust                          include precious metals, natural resources, real
                                     Investment Adviser and         estate and commodities.  Income is a secondary
                                     Manager:                       consideration.
                                     Van Eck Associates
                                     Corporation
- ------------------------------------ ------------------------------ --------------------------------------------------------
Worldwide Real Estate Fund           Investment Company:            Seeks high total return by investing in equity
                                     Van Eck Worldwide Insurance    securities of companies that own significant real
                                     Trust                          estate or that principally do business in real estate.
                                     Investment Adviser and
                                     Manager:
                                     Van Eck Associates
                                     Corporation
- ------------------------------------ ------------------------------ --------------------------------------------------------
</TABLE>






GUARANTEED INTEREST DIVISION

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

The general account contains all of our assets other than those held in the
separate account (variable investment options) or other separate accounts.


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

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

<PAGE>



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 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.


The amount you have in the guaranteed interest division is all of the net
premium you allocate to that division, plus transfers you make 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. This interest rate is never less than the minimum guaranteed
interest rate of 3% and will be in effect for at least twelve months. Interest
compounds daily at an effective annual rate that equals the declared rate. We
credit interest to the guaranteed interest division on a daily basis. We pay
interest regardless of the actual investment performance of our account. We bear
all of the investment risk for the guaranteed interest division.


MAXIMUM NUMBER OF INVESTMENT OPTIONS

There are three divisions: the variable division, the guaranteed interest
division and the loan division. Under the variable division, there are numerous
variable investment options. SEE SECURITY LIFE SEPARATE ACCOUNT L1, PAGE 11 AND
INVESTMENT PORTFOLIO OBJECTIVES, PAGE 12.

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

As an example, if you have had funds in seventeen variable investment options
and the guaranteed interest division, these are the only investment options to
which you may later add or transfer funds. However, you could still take a
policy loan and access the loan division.

You may want to use fewer investment options in the early years of your policy,
so that you can invest in others in the future. If you invest in eighteen
variable investment options, you will not be able to invest in the guaranteed
interest division.



DETAILED INFORMATION ABOUT THE 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 53, 55, 56, 57, 58, 59, 60 show how the
policies work.



APPLYING FOR A POLICY


You purchase this variable universal life policy by submitting an application to
us. The policy is issued on a guaranteed and fully-underwritten basis. On the
policy date, the insured person must be no less than age 15. For a
fully-underwritten policy, the insured person must be no more than age 85. For a
guaranteed issued policy, the insured person must be no more than age 70. The
insured person is the person on whose life we issue the policy. You may request
that we 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. SEE AGE, PAGE 38.

We may reduce the minimum death benefit for group or sponsored arrangements, or
corporate purchasers. Our underwriting and reinsurance procedures in effect at
the time you apply limit the maximum death benefit.


TEMPORARY INSURANCE

If you apply and qualify, we may issue temporary insurance in an amount equal to
the face amount of the permanent insurance for which you applied. The


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

<PAGE>




maximum amount of temporary insurance for binding limited life insurance
coverage is $3 million, which includes any other in-force coverage you have with
us.

Temporary 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 complete.

Temporary life insurance coverage ends on the earliest of:
     o     the date we return your premium payments;
     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 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 intended to be the insured person dies by suicide or
           self-inflicted injury; or
     o     the bank does not honor your premium check.



POLICY ISSUANCE

Before we issue a policy, 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 policy date shown on your policy schedule determines:

     o     monthly processing dates;
     o     policy months;
     o     policy years; and
     o     policy anniversaries.


The policy date is not affected by when you receive the policy. We charge
monthly deductions from the policy date unless your policy specifies otherwise.

The policy date is determined one of three ways:

     1.    the date you designate on your application, subject to our approval;

     2.    the back-date of the policy to save age, subject to our approval and
           law; or

     3.    if there is no designated date or back-date, the policy date is:
           o    the date all underwriting and administrative requirements have
                been met if we receive your initial premium before we issue your
                policy; or
           o    the date we receive your initial premium if it is after we
                approve your policy for issue.


DEFINITION OF LIFE INSURANCE CHOICE


At policy issue, you may 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 under this test. SEE TAX
STATUS OF THE POLICY, PAGE 48.



PREMIUMS


You may choose the amount and frequency of premium payments, within limits. You
cannot make premium payments after the death of the insured person or after the
continuation of coverage period begins. SEE CONTINUATION OF COVERAGE, PAGE 29.

We consider payments we receive to be premium if you do not have an outstanding
loan and your policy is not in the continuation of coverage period. After we
deduct certain charges from your premium payment, we add the remaining net
premium to your policy.


SCHEDULED PREMIUMS

Your premiums are flexible. You may select your scheduled premium (within our
limits) when you apply for your policy. The scheduled premium,

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

<PAGE>



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
quarterly, semi-annual or annual basis. You are not required to pay the
scheduled premium.

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 25.


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 have
           acknowledged in writing the new modified endowment contract status
           for your policy.

SEE MODIFIED ENDOWMENT CONTRACTS, PAGE 49 AND CHANGES TO COMPLY WITH THE LAW,
PAGE 51.

If you have an outstanding policy loan and you make an unscheduled payment, we
will consider it a loan repayment, unless you tell us otherwise. If your payment
is a loan repayment, we do not take tax or sales charges which apply to premium
payments.

TARGET PREMIUM

Target premium is not based on your scheduled premium. Target premium is
actuarially determined based on the age, gender and premium class of the insured
person. The target premium is used in determining your initial sales charge and
the distribution allowance we pay. It may or may not be enough to keep your
policy in force. You are not required to pay the target premium and there is no
penalty for paying more or less. The target premium for your policy and
additional segments are listed in the policy schedule we provide to you. SEE
PREMIUMS, PAGE 18.


MINIMUM ANNUAL PREMIUM


To qualify for the special continuation period, you must pay a minimum annual
premium during each of your first three policy years.

Your minimum annual premium is based on:
     o     the insured person's age, gender and

           premium class;

     o     the stated death benefit of your policy; and
     o     riders on your policy.


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 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

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

<PAGE>




           policy month from the first month of your policy through the current
           policy monthly processing date.




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 allow your policy to lapse. We do not permanently waive policy charges.
Instead, we continue to deduct these charges which may result in a 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 35.

INVESTMENT DATE AND ALLOCATION OF NET PREMIUMS

The net premium is the balance remaining after we deduct tax and sales charges
from your premium payment.

Insurance coverage does not begin until we receive your initial premium. It must
be at least equal to the sum of the scheduled premiums which are due from your
policy date through your investment date.

The investment date is the first date we apply the net premium we have received
to your policy. If we receive your initial premium after we approve your policy
for issue, the investment date is the date we receive your initial premium.

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

Amounts you designate for the guaranteed interest division will be allocated to
that division on the investment date. If your state requires the return of your
premium during the free look period, we initially invest amounts you have
designated for the variable division in the Fidelity VIP Money Market Portfolio.
We later transfer these amounts from the Money Market Portfolio to your selected
variable investment options, based on your most recent premium allocation
instructions, at the earlier of the following dates:
     o     five days after we mailed your policy plus your state free look
           period has ended; or
     o     we have received your delivery receipt plus your state free look
           period has ended.

If your state provides for return of account value during the free look period
or no free look period, we invest amounts you designated for the variable
division directly into your selected variable investment options.

We allocate all later premium payments to your policy on the valuation date of
receipt. We use your most recent premium allocation instructions specified in
whole numbers totaling 100% and using up to eighteen investment options over the
life of your policy. SEE MAXIMUM NUMBER OF INVESTMENT OPTIONS, PAGE 17.

You may make twelve free premium allocation changes per year, after which a $25
transaction fee applies. If you change your designated deduction investment
option from which monthly deductions are taken, we consider this a premium
allocation change for which there may be a charge. SEE DESIGNATED DEDUCTION
INVESTMENT OPTION, PAGE 28 AND POLICY TRANSACTION FEES, PAGE 45.



PREMIUM PAYMENTS AFFECT YOUR COVERAGE


Unless you have the guaranteed minimum death benefit feature or your policy is
in the special continuation period, your coverage lasts only as long as your net
account value is enough to pay the monthly charges and your account value is
more than your outstanding policy loan plus accrued loan interest. If you do not
meet these conditions, your policy will enter the 61-day grace period and you
must make a premium payment to avoid lapse. SEE LAPSE, PAGE 35 AND GRACE PERIOD,
PAGE 36.

If you pay your minimum premium each year during the first three policy years
and take no policy loan, 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 19.


Under the guaranteed minimum death benefit, the base death benefit portion of
your policy remains effective until the end of the guarantee period. The

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

<PAGE>




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 25.


MODIFIED ENDOWMENT CONTRACTS


There are special federal income tax rules for distributions from life insurance
policies which are modified endowment contracts. These rules apply to policy
loans, surrenders and partial withdrawals. Whether or not these rules apply
depends upon whether or not the premiums we receive are greater than the
"seven-pay" limit.

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.
SEE MODIFIED ENDOWMENT CONTRACTS, PAGE 49.



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 with your one policy. The stated
death benefit is the permanent element of your policy. The adjustable term
insurance rider is the term insurance element of your policy. SEE ADJUSTABLE
TERM INSURANCE RIDER, PAGE 26.

Generally we require a minimum stated death benefit of $50,000 to issue a
policy.

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

Your death benefit is calculated as of the date of death of the insured person.


                              DEATH BENEFIT SUMMARY


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



<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 rider
BENEFIT       rider coverage.  This amount            rider coverage.  This amount          coverage.  This amount stays level

              stays level throughout the life of      stays level throughout the life       throughout the life of the policy.
              the policy.                             of the policy.

BASE DEATH    The greater of the stated death         The greater of the stated death       The greater of the stated death
BENEFIT       benefit or the account value            benefit plus the account value        benefit plus the sum of all

              multiplied by the appropriate           or the account value multiplied       premiums we receive minus partial
              factor from the definition of life      by the appropriate factor from        withdrawals you have taken or the
              insurance factors.                      the definition of life insurance      account value multiplied by the
                                                      factors.                              appropriate factor from the
                                                                                            definition of life insurance factors.

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.


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

<PAGE>





<CAPTION>
                             OPTION 1                               OPTION 2                                OPTION 3
============= ======================================= ===================================== ========================================
<S>           <C>                                     <C>                                   <C>
TOTAL          It is the greater of the target        It is the greater of the target       It is the greater of the target death
DEATH         death benefit or the base death         death benefit plus the account        benefit plus the sum of all
BENEFIT       benefit.                                value or the base death benefit.      premiums we receive 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 than
BENEFIT       If the account value multiplied         than zero.  If the account value      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       corridor factor is greater than the
              death benefit, the adjustable term      the stated death benefit plus the     stated death benefit plus the sum
              insurance benefit will be               account value, the adjustable         of all premiums we receive minus
              decreased.  It will be decreased        term insurance rider benefit          partial withdrawals you have
              so that the sum of the base death       will be decreased.  It will be        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 so
              greater than the target death           adjustable term insurance rider       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           greater than the target death
              term insurance rider benefit is         death benefit becomes greater         benefit plus the sum of all
              zero.                                   than the target death benefit         premiums we receive minus partial

                                                      plus the account value, then the      withdrawals you have taken.  If
                                                      adjustable term insurance rider       the base death benefit becomes
                                                      benefit is zero.                      greater than the target death


                                                                                            benefit plus the sum of all
                                                                                            premiums we receive minus partial
                                                                                            withdrawals you have taken, 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     increases or decreases in the stated death benefit; or

     o     a change in your death benefit option.

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 cash value accumulation test for the federal income tax law
           definition of life insurance. SEE APPENDIX A, PAGE 165.

As long as your policy is in force, we will pay the death proceeds to your
beneficiary(ies) calculated at the death of the insured person. 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     rider benefits; minus
     o     your outstanding policy loan with accrued loan interest; minus

     o     outstanding policy charges incurred before the death of the insured
           person.

There could be outstanding policy charges if the insured person dies while your
policy is in the grace period or in the 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 a base
death benefit greater than your stated death benefit.

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


- --------------------------------------------------------------------------------
Strategic Advantage                    22

<PAGE>



     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.


With option 1, positive investment performance generally reduces your net amount
at risk, which lowers your policy's cost of insurance charge. Option 1 offers
insurance coverage that is a set amount with potentially lower cost of insurance
charges over time.


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.


With option 2, investment performance is 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 we have
           received 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.

With option 3, the base death benefit generally will increase as we receive
premiums and decrease if you take partial withdrawals. In no event will your
base death benefit be less than your stated death benefit.

Death benefit options 2 and 3 are not available during the continuation of
coverage period. If you select option 2 or 3 on your policy, it automatically
converts to death benefit option 1 when the continuation of coverage period
begins. SEE CONTINUATION OF COVERAGE, PAGE 29.


CHANGES IN DEATH BENEFIT OPTIONS


You may request a change in your death benefit option at any time on or after
your first monthly processing date and before the continuation of coverage
period. A death benefit option change applies to your entire stated or base
death benefit. Changing your death benefit options may reduce or increase your
target death benefit, as well as your stated death benefit.

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

Your death benefit option change is effective on your next monthly processing
date after we approve your request, so long as at least one day remains before
your monthly processing date. If less than one day remains before your monthly
processing date, your change will be effective on your second following monthly
processing date.

You may change from death benefit option 1 to option 2 or 3, from option 2 to
option 1 or 3, or from option 3 to option 1. You may not change from option 3 to
option 2. For you to change from death benefit option 1 to option 2 or from
option 1 to option 3, we may require proof that the insured person is insurable
under our normal rules of underwriting.

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 make this change for you.

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



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

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


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

<PAGE>



Change           Change      Stated Death Benefit
 From              To         Following Change:
 ----              --         -----------------

Option 1       Option 3      your stated death benefit
                             before the change minus the
                             sum of the premiums we
                             have received, plus 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 the
                             sum of the premiums we
                             have received, minus 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 your
                             account value as of the
                             effective date of the change,
                             minus the sum of the
                             premiums we have received
                             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 the
                             sum of the premiums you
                             have paid minus partial
                             withdrawals you have taken
                             as of the effective date of the
                             change, minus your account
                             value as of the effective date
                             of the change.


We increase or decrease your stated death benefit on the date of your death
benefit option change to keep the net amount at risk the same. There is no
change to the amount of term insurance if you have an adjustable term insurance
rider. SEE COST OF INSURANCE CHARGE, PAGE 45.


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.


Changing your death benefit option may have tax consequences. You should consult
a tax adviser before making changes.


CHANGES IN DEATH BENEFIT AMOUNTS


Contact your agent/registered representative or our customer service center to
request a change in your policy's death benefit. The request is effective on the
next monthly processing date after we receive and approve your request. There
may be underwriting or other requirements which must be met before your request
can be approved. Your requested change must be for at least $1,000.

After we make your requested change, we will send you a new schedule page. Keep
it with your policy. We may ask you to send your policy to us so that we can
make the change for you.

We may not approve a requested change if it will disqualify your policy as life
insurance under federal income tax law. If we disapprove a change for any
reason, we provide you with a notice of our decision. SEE TAX CONSIDERATIONS,
PAGE 48.

You may request a decrease in the stated death benefit only after your first
policy anniversary.

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

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


Requested reductions in the death benefit will first 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 decreases in stated death benefit among your benefit segments pro rata
unless law requires differently.


You may change the target death benefit once in a policy year.

You may increase your policy's target or stated death benefit on or after your
first monthly processing date and before the policy anniversary when the insured
person turns age 86.

You must provide satisfactory evidence that the insured person is still
insurable to increase your death benefit amount. You should consult a tax
adviser


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

<PAGE>




before changing your death benefit amount. Unless you tell us differently, we
assume your request for an increase in your target death benefit is also a
request for an increase to your stated death benefit. Thus, the amount of your
adjustable term insurance rider will not change.

The initial death benefit segment, or first segment, is the stated death benefit
on your policy's effective date. A requested increase in stated death benefit
will cause a new segment to be created. Once we create a new segment, it is
permanent unless law requires differently. The segment year runs from the
segment effective date to its anniversary.

Each new segment may have:
     o     a new minimum annual premium during the special continuation period;

     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.


There may be tax consequences as a result of a change in your death benefit
amount, as well as a possible surrender charge. You should consult a tax adviser
before changing your death benefit amount. SEE TAX STATUS OF THE POLICY, PAGE 48
AND MODIFIED ENDOWMENT CONTRACTS, PAGE 49.


GUARANTEED MINIMUM DEATH BENEFIT


Usually, your coverage lasts only as long as your net account value is enough to
pay the monthly charges and your account value is more than your outstanding
policy loan plus accrued loan interest. Your account value depends on:


     1.    timing and amount of any premium payments;


     2.    the investment performance of the variable investment options;


     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.


If you choose one of two available guaranteed minimum death benefit options you
must choose at policy issue. This option extends the time that your policy's
stated death benefit remains in effect even if the variable investment options
perform poorly. See your policy to determine how your benefits are affected.

The two guaranteed minimum death benefit options vary primarily by the length of
time they each cover for the guarantee period:

     1.    the later of ten policy years or until the insured person is age 65;
           or


     2.    the lifetime of the insured person or to the maturity date.


The guaranteed minimum death benefit coverage does not apply to 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
LAPSE, PAGE 35.

Charges for your guaranteed minimum death benefit and base coverage are deducted
each month to the extent that there is sufficient net account value to pay these
charges. If there is not sufficient net account value to pay a charge, it is not
permanently waived. Deduction of charges will resume once there is sufficient
net account value.

The guaranteed minimum death benefit feature 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 one-twelfth of the guarantee period annual premium. Your net account
value must meet certain diversification requirements. SEE CHARGES, DEDUCTIONS
AND REFUNDS, PAGE 43.


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

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

<PAGE>



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 we receive; minus
     o     the amount of any partial withdrawals you

           make; minus

     o     policy loan amounts 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.


In addition, the guarantee period ends if your net account value on any monthly
processing date is not diversified as follows:

     1.    your net account value is invested in at least five investment
           options; and

     2.    no more than 35% of your net account value is in any one investment
           option.


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 investment options with no more than 35% of any transfer
           directed to any one.

SEE DOLLAR COST AVERAGING, PAGE 31 AND AUTOMATIC REBALANCING, PAGE 32.

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


RIDERS

Your policy may include benefits, attached by rider. A rider may add an
additional cost. You may cancel riders at any time.

Periodically we may offer other riders not listed here. Contact your
agent/registered representative for a complete list of riders available.

ADDING OR CANCELING RIDERS MAY HAVE TAX CONSEQUENCES. SEE MODIFIED ENDOWMENT
CONTRACTS, PAGE 49.


ADJUSTABLE TERM INSURANCE RIDER


You may increase your death proceeds by adding an adjustable term insurance
rider. This rider allows you to schedule the pattern of death benefits
appropriate for anticipated needs. As the name suggests, the adjustable term
insurance rider adjusts over time to maintain your desired level of coverage.

You specify a target death benefit when you apply for this rider. The target
death benefit can be level for the life of your policy or can be scheduled to
change at the beginning of a selected policy year(s). SEE DEATH BENEFITS, PAGE
21.

We generally require a minimum stated death benefit of $50,000 to issue a
policy. A separate cost of insurance applies to your base death benefit. If you
have an adjustable term insurance rider, we generally


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

<PAGE>



restrict your target death benefit to 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 adjustable term insurance rider death benefit is the difference between your
target death benefit and your base death benefit, but not less than zero. The
rider's death benefit automatically adjusts daily as your base death benefit
changes. Your 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 sum of the premiums
                          we have received 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 changes as a result
of a change in your account value. The adjustable term insurance rider adjusts
to provide death benefits equal to your target death benefit in each year:


   Base Death      Target Death          Adjustable Term

    Benefit          Benefit         Insurance Rider Amount
    -------          -------         ----------------------

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

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.


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 drops below your target death benefit, the adjustable term
insurance rider coverage reappears to maintain your target 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 24.


We may deny 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 your
target death benefit. SEE PARTIAL WITHDRAWALS, PAGE 34 AND CHANGES IN DEATH
BENEFIT OPTIONS, PAGE 23.

There is no defined premium for a given amount of adjustable term insurance
coverage. Instead, we deduct a separate 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 at the monthly processing date. The cost
of insurance rates are determined by us from time to time. They are based on the
issue age, gender and premium class of the insured person, as well as the length
of time since your policy date.

If the target death benefit is increased by you after the adjustable term
insurance rider is issued, we use the same cost of insurance rate schedule for
the entire coverage for this rider. These rates are based on the original
premium class even though satisfactory new evidence of insurability is required
for the increased schedule. The monthly guaranteed maximum cost of insurance
rates for this rider will be stated in the policy. SEE COST OF INSURANCE CHARGE,
PAGE 45.


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

<PAGE>




The only charge for this coverage is the cost of insurance charge. The total
charges you pay may be less if you have greater coverage under an adjustable
term insurance rider rather than as base death benefit. The monthly guaranteed
maximum cost of insurance rates for this rider are in your policy. SEE COST OF
INSURANCE CHARGE, PAGE 45

Not all policy features apply to the adjustable term insurance rider. The rider
does not contribute to the policy account value nor to surrender value. It does
not affect investment performance and cannot be used for a policy loan. The
adjustable term insurance rider provides benefits only at the insured person's
death.

ACCIDENTAL DEATH BENEFIT RIDER

This rider will pay the benefit amount selected if the insured person dies as a
result of an accident. The insured person must be at least age 10 and no more
than age 65. Minimum coverage is $5,000. Maximum coverage is the lesser of
$200,000 or two times the stated death benefit. The monthly charge for this
rider is $0.06 to $0.13 per $1,000 of rider coverage depending on the insured
person's age.

ADDITIONAL INSURED RIDER

This rider provides death benefits upon the death of a named immediate family
member. The insured person must be at least age 15 and no more than age 85. You
may add up to nine additional insured riders to your policy. We require proof of
insurability for each person. Minimum coverage for each person is $10,000.
Maximum coverage for all additional insured persons is five times your total
stated death benefit. The monthly charge for this rider is $0.06 to $0.13 per
$1,000 of rider coverage depending on the insured person's age. SEE COST OF
INSURANCE CHARGE, PAGE 45.


GUARANTEED INSURABILITY RIDER


This rider is not available for policies issued on or after May 1, 1998. This
rider allows you to increase your stated death benefit without providing
evidence of insurability. The insured person must be no more than age 60.
Increases are limited in amount and timing. The monthly charge for this rider is
$0.05 to $0.53 per $1,000 of coverage depending on the insured person's age. You
may not have both this rider and the guaranteed minimum death benefit 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, cost of insurance and
rider charges during the disability. The insured person must be at least age 10
and no more than age 55. This rider is available only for fully underwritten
policies. If you add this rider to your policy, you may not add the waiver of
specified premium rider. The monthly charge for this rider is included as part
of your cost of insurance charge. SEE COST OF INSURANCE CHARGE, PAGE 45.


WAIVER OF SPECIFIED PREMIUM RIDER


If the insured person becomes totally disabled while your policy is in force,
this rider provides that after a waiting period, we credit a specified premium
amount monthly to your policy during the disability period. The insured person
must be no less than age 15 and no more than age 55. 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. The monthly charge for
this rider is $0.017 to $0.020 per $1 of rider coverage depending on issue age.
If your policy was a guaranteed issue policy, the monthly charge for this rider
is $0.034 to $0.04 per $1 of coverage depending on issue age.



SPECIAL FEATURES


DESIGNATED DEDUCTION INVESTMENT OPTION

You may designate an investment option from which we will deduct your monthly
charges. You may make this designation at any time. You may not use the loan
division as your designated deduction option.

You may elect not to choose a designated deduction investment option or the
amount in your designated deduction investment option may not be enough to cover
the monthly deductions. If so, these charges are taken from the variable and
guaranteed interest divisions in the same proportion that your account value in
each has to your total net account value on the monthly processing date.

If you change your designated deduction investment option, we consider this a
premium allocation change for which there may be a charge. SEE POLICY
TRANSACTION FEES, PAGE 45.


RIGHT TO EXCHANGE POLICY

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

<PAGE>




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

We will not charge you for this exchange.  SEE
GUARANTEED INTEREST DIVISION, PAGE 16.

POLICY MATURITY

You may surrender your policy at any time. At the policy anniversary nearest the
insured person's 100th birthday if you do not choose to let the continuation of
coverage feature become effective, the policy matures. You may then surrender
the policy for the net account value and end coverage. Part of this payment may
be taxable. You should consult your tax adviser.

CONTINUATION OF COVERAGE

The continuation of coverage feature allows your insurance coverage to continue
in force beyond policy maturity. If on the policy anniversary nearest the
insured person's 100th birthday you allow the continuation of coverage feature
to become effective, we:
     o     convert target death benefit to stated death benefit;
     o     convert death benefit option 2 and option 3 to death benefit option
           1, if applicable;
     o     terminate all riders;
     o     deduct a one-time $200 administrative fee to cover future expenses;
     o     transfer your net account value (excluding the amount in the loan
           division) into the guaranteed interest division; and
     o     terminate dollar cost averaging and automatic rebalancing.

Your insurance coverage continues in force until the
death of the insured person, unless the policy lapses
or is surrendered.  However:
     o     we accept no more premium payments;
     o     we deduct no further charges;
     o     your monthly deductions cease; and
     o     you may not make transfers into the variable division. SEE
           CONTINUATION OF COVERAGE ADMINISTRATIVE FEE, PAGE 46.

During the continuation of coverage period, you may take policy loans or partial
withdrawals from your policy. If we pay a persistency refund on the guaranteed
interest division, it will be credited to your policy. SEE PERSISTENCY REFUND,
PAGE 46.

If you have an outstanding policy loan, interest continues to accrue. If you
fail to make sufficient loan or loan interest payments, it is possible that the
loan balance plus accrued interest may become greater than your account value
and cause your policy to lapse. To avoid this lapse, you may make loan and loan
interest payments during the continuation of coverage period.

If you wish to stop coverage during the continuation of coverage period, you may
surrender your policy and receive the net account value. All normal consequences
of surrender apply. SEE SURRENDER, PAGE 37.

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. Contact your agent/registered representative
or our customer service center to find out if this feature is available in your
state.

The tax consequences of coverage continuing beyond the insured person's 100th
birthday are uncertain. You should consult a tax adviser as to those
consequences.



POLICY VALUES

ACCOUNT VALUE


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

     o     interest earned on the guaranteed interest division; and
     o     interest earned on the loan division.

NET ACCOUNT VALUE


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


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

<PAGE>



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 loan and accrued loan interest, if any.

DETERMINING VALUES IN THE VARIABLE DIVISION

The amounts in the variable division are measured by accumulation units and
accumulation unit values. The value of each variable investment option is the
accumulation unit value for that option multiplied by the number of accumulation
units you own in that option. Each variable investment option has a different
accumulation unit value.

The accumulation unit value is the value of one accumulation unit determined on
each valuation date. The accumulation unit value of each variable investment
option varies with the investment performance of the underlying portfolio. It
reflects:
     o     investment income;
     o     realized and unrealized gains and losses;
     o     investment portfolio expenses; and
     o     daily mortality and expense risk charges we take from the separate
           account.

You purchase accumulation units when you allocate premium or make transfers to a
variable investment option, including transfers from the loan division.


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

We calculate the number of accumulation units purchased or sold by:


     1.    dividing the dollar amount of your transaction by:


     2.    the accumulation unit value for that variable investment option
           calculated at the close of business on the valuation date of the
           transaction.

A valuation date is one on which the net asset value of the investment portfolio
shares and unit values of the variable investment options are determined. A
valuation date is each day the New York Stock Exchange and the company's
customer service center are open for business, except for days on which an
investment portfolio does not value its shares or any other day as required by
law. Each valuation date ends at 4:00 p.m. Eastern time.

SEE HOW WE CALCULATE ACCUMULATION UNIT VALUES, PAGE 30.

The date of a transaction is the date we receive your premium or transaction
request at our customer service center, so long as the date of receipt is a
valuation date. 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 on the monthly processing
date. If your monthly processing date is not a valuation date, the monthly
deduction is processed on the next valuation date.

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

AMOUNTS IN THE VARIABLE INVESTMENT OPTIONS HAVE NO GUARANTEED MINIMUM VALUE.


HOW WE CALCULATE ACCUMULATION UNIT VALUES

We determine accumulation unit values on each valuation date.


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


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


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



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

<PAGE>



Every valuation period begins at 4:00 p.m. Eastern time on a valuation date and
ends at 4:00 p.m. Eastern time on the next valuation date.


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


     1.    We take the share value of the underlying portfolio shares 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.


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

     4.    We then subtract the mortality and expense risk charge under your
           policy. The daily charge is .002055% (.75% annually) of the
           accumulation unit value. If the previous day was not a valuation
           date, the charge is multiplied by the number of days since the last
           valuation date.





TRANSFERS OF ACCOUNT VALUE


You may make twelve free transfers among the variable investment options or the
guaranteed interest division in each policy year, with a $25 fee per transaction
after that. If your state requires a refund of premium during the free look
period, you may not make transfers until after your free look period ends. We do
not limit the number of transfers you may make. Transfers for automatic
rebalancing or dollar cost averaging do not count toward your twelve free
transfers. You may not make transfers during the continuation of coverage
period. SEE POLICY TRANSACTION FEES, PAGE 45 AND CONTINUATION OF COVERAGE, PAGE
29.

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 investment option or be
transferred to one investment option as long as the total amount you transfer is
at least $100. However, if the amount remaining in an investment option is less
than $100 and you make a transfer request from that investment option, we
transfer the entire amount.


EXCESSIVE TRADING


Excessive trading activity can disrupt investment portfolio management
strategies and increase portfolio expenses through:
     o     increased trading and transaction costs;
     o     forced and unplanned portfolio turnover;
     o     lost opportunity costs; and
     o     large asset swings that decrease the investment portfolio's 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 market timing
services. We will refuse or place restrictions on transfers when we determine,
in our sole discretion, that transfers are harmful to the investment portfolios
or to policyowners as a whole.


GUARANTEED INTEREST DIVISION TRANSFERS


Transfers into the guaranteed interest division are not restricted.

You may transfer amounts 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 will be processed on your policy anniversary. A request
received by us within 30 days after your policy anniversary is effective on the
valuation date we receive it. Transfer requests made at any other time will not
be processed.

Transfers from the guaranteed interest division in each policy year 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.



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

<PAGE>




DOLLAR COST AVERAGING


If your policy has at least $10,000 invested in either qualifying source
investment portfolio, you may elect dollar cost averaging. The qualifying source
investment portfolios are the Fidelity VIP Money Market Portfolio or the
Neuberger Berman AMT Limited Maturity Bond Portfolio. 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 is intended to reduce the risk of investing too little when the price
of an investment portfolio's shares is low. Since you transfer the same dollar
amount to other investment options each period, you purchase more units in an
investment option when the unit value is low and you purchase fewer units if the
unit value is high.

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 add dollar cost averaging to your policy at any time. The first dollar
cost averaging date must be at least one day after we receive your dollar cost
averaging request. If your state requires refund of all premiums we receive
during the free look period, dollar cost averaging cannot begin until your free
look period has ended.

With dollar cost averaging, you designate either a dollar amount or a percentage
of your account value for automatic transfer from a qualifying source investment
portfolio. Each period we automatically transfer the amount you select from your
chosen source investment portfolio to one or more other variable investment
options. You may not use the guaranteed interest division or the loan division
in dollar cost averaging.

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

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

You may have both dollar cost averaging and automatic rebalancing at the same
time. However, the dollar cost averaging source investment portfolio 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 change the program by telephoning our
customer service center. SEE TELEPHONE PRIVILEGES, PAGE 40.


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 one day before the next
dollar cost averaging date.

Dollar cost averaging will terminate on the date:


      1.   you specify; or


     2.    your balance in the source investment portfolio reaches a dollar
           amount you set; or

     3.    the amount in the source investment portfolio is equal to or less
           than the amount to be transferred on a dollar cost averaging date. We
           will transfer the remaining amount and dollar cost averaging ends.



AUTOMATIC REBALANCING


Automatic rebalancing is a method of maintaining a consistent approach to
investing account values over time and simplifying the process of asset
allocation among your chosen investment options.


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


If you choose this feature, on each rebalancing date we transfer amounts among
the investment options to


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

<PAGE>




match your pre-set automatic rebalancing allocation. After the transfer the
ratio of your account value in each investment option to your total account
value for all investment options included in automatic rebalancing matches the
automatic rebalancing allocation percentage you set for that investment option.
This action rebalances the amounts in the investment options that do not match
your set allocation. This mismatch can happen if an investment option
outperforms the other investment options for that time period.

You may choose the automatic rebalancing feature on your application or later by
completing our customer service form. Automatic rebalancing may occur on the
same day of the month on a monthly, quarterly, semi-annual or annual basis. If
you do not specify a frequency, automatic rebalancing will occur quarterly.

The first transfer occurs on the date you select (after your free look period
ends if your state requires return of premiums during the free look period). If
you do not request a date, processing is on the last valuation date of the
calendar quarter we receive your request.

When you choose automatic rebalancing allocations, you may choose up to eighteen
total investment options. SEE MAXIMUM NUMBER OF INVESTMENT OPTIONS, PAGE 17.

You may have both automatic rebalancing and dollar cost averaging at the same
time. However, the source investment portfolio for your dollar cost averaging
cannot be included in your automatic rebalancing program. You may not include
the loan division in your automatic rebalancing program.


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 31.

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. SEE GUARANTEED MINIMUM
DEATH BENEFIT, PAGE 25.


TERMINATING AUTOMATIC REBALANCING


You may terminate automatic rebalancing at any time, as long as we receive your
notice of termination at least one day 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 25.


POLICY LOANS

The loan division is part of our general account specifically designed to hold
money used as collateral for loans and loan interest.

You may borrow from 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.    policy loan interest that is capitalized when due; minus


     3.    policy loan or interest repayments you make.

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

Your request for a policy loan must be directed to our customer service center.
If you have telephone privileges, you may request a policy loan of less than
$25,000 by telephoning our customer service center. SEE TELEPHONE PRIVILEGES,
PAGE 40.



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

<PAGE>




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

When you take a policy loan, we transfer an amount equal to your policy loan to
the loan division. We follow this same process for loan interest due at your
policy anniversary. We credit the loan division with interest at an annual rate
of 3%.

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

LOAN REPAYMENT

You may repay your policy loan at any time while your policy is in force. We
assume that payments you make, other than scheduled premiums, are policy loan
repayments. You must tell us if you want payments to be premium payments.

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

EFFECTS OF A POLICY LOAN ON YOUR POLICY

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

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

The loan is a first lien on your policy. If you do not repay your policy loan,
we deduct your outstanding policy loan and accrued loan interest from the death
proceeds payable or 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. If you do not make
loan payments your policy could lapse. POLICY LOANS MAY CAUSE YOUR POLICY TO
LAPSE IF YOUR NET ACCOUNT VALUE MINUS POLICY LOAN AMOUNTS AND ACCRUED LOAN
INTEREST IS NOT ENOUGH TO PAY YOUR DEDUCTIONS EACH MONTH. SEE LAPSE, PAGE 35.

Policy loans may have tax consequences. If your policy lapses with a loan
outstanding, you may have further tax consequences. SEE DISTRIBUTIONS OTHER THAN
DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 50, AND DISTRIBUTIONS
OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED ENDOWMENT
CONTRACTS, PAGE 50.

If you use the continuation of coverage feature and you have a policy loan, loan
interest continues to accrue.



PARTIAL WITHDRAWALS


You may request a partial withdrawal to be processed on any valuation date after
your first policy anniversary by contacting our customer service center. You
make a partial withdrawal when you withdraw part of your net account value. If
your request is by telephone, it must be for less than $25,000 and may not cause
a decrease in your death benefit. Otherwise, your request must be in writing.
SEE TELEPHONE PRIVILEGES, PAGE 40.

You may take only one partial withdrawal per policy year. The minimum partial
withdrawal you may take is $100. The maximum partial withdrawal you may take is
the amount which leaves $500 as your net account value. If you request a
withdrawal of more than this maximum, we require you to surrender your policy or
reduce the withdrawal.

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
43.

Unless you tell us otherwise, we will make a partial withdrawal from the
guaranteed interest division and the variable investment options in the same
proportion that each has to your net account value immediately before your
withdrawal. You may select one investment option from which your partial
withdrawal will be taken. If you select the guaranteed interest division,
however, the amount withdrawn from it may not be for more than your


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

<PAGE>




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.

Partial withdrawals may have adverse tax consequences. SEE DISTRIBUTIONS OTHER
THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 50; AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 50.


PARTIAL WITHDRAWALS UNDER DEATH BENEFIT OPTION 1


If you selected death benefit option 1, it is your first partial withdrawal of
the policy year, 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 your stated death benefit.

Otherwise, amounts you withdraw will reduce your stated death benefit by the
amount of the withdrawal unless your policy death benefit has been increased due
to the federal income tax definition of life insurance. If your policy death
benefit has been increased due to the federal income tax definition of life
insurance at the time of the partial withdrawal, then at least part of your
partial withdrawal may be made without reducing your stated death benefit.


PARTIAL WITHDRAWALS UNDER DEATH BENEFIT OPTION 2


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


PARTIAL WITHDRAWALS UNDER DEATH BENEFIT OPTION 3


If you have selected death benefit option 3 and your partial withdrawal is less
than the total of premiums we have received minus the total of your partial
withdrawals, then your stated death benefit will not be reduced. However because
your account value is reduced, your total death benefit is reduced.

If your partial withdrawal is more than the amount of premiums we have received
minus the total of your prior partial withdrawals, a two step process is used:

     1.    Your withdrawal of the amount that makes premiums received minus all
           partial withdrawals equal to zero is taken; then
     2.    The excess withdrawal amount you requested will reduce your stated
           death benefit if:
           o    the excess amount is greater than 10% of your account value
                after step "1" above; or
           o    the excess amount is greater than 5% of your stated death
                benefit.


STATED DEATH BENEFIT AND TARGET DEATH BENEFIT REDUCTIONS


Regardless of your chosen death benefit option, partial withdrawals do not
reduce your stated death benefit if:

     o     your base death benefit has been increased to qualify your policy as
           life insurance under the federal income tax laws; and
     o     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
           48.

We require a minimum stated death benefit and a minimum target death benefit to
issue your policy. You may not take a partial withdrawal if it reduces your
stated death benefit or target death benefit below this minimum. SEE POLICY
ISSUANCE, PAGE 18.

We will send a new policy 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.

In order 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 50, AND DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES
THAT ARE NOT MODIFIED ENDOWMENT CONTRACTS, PAGE 50.



LAPSE


Your insurance coverage continues as long as your net account value is enough to
pay your deductions each month. Lapse does not apply if either the guaranteed
minimum death benefit or the special


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

<PAGE>




continuation period is in effect and you have met all requirements. SEE SPECIAL
CONTINUATION PERIOD, PAGE 19 AND GUARANTEED MINIMUM DEATH BENEFIT, PAGE 25.

If the continuation of coverage feature is active, your policy could still lapse
if there is an outstanding policy loan even though there are no further monthly
deductions.


GRACE PERIOD


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


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

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


     3.    you do not have the guaranteed minimum death benefit or it has
           expired or terminated.

We notify you that your policy is in a grace period at least 30 days before it
ends. We send this notice to you (or a person to whom you have assigned your
policy) at your last known address in our records. We notify you of the premium
payment necessary to prevent your policy from lapsing. This amount is generally
the past due charges, plus your estimated monthly policy and rider deductions
for the next two months. If the death of the insured person occurs during the
grace period we do pay death proceeds to your beneficiary(ies), but with
reductions for your policy loan balance, 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 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 deduct the overdue amounts from your account balance.

If you do not pay the full amount within the 61-day grace period, your policy
and its riders lapse without value. We withdraw your remaining account balance
from the variable and guaranteed interest divisions. We deduct amounts you owe
us and inform you that your policy coverage 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 25.



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

<PAGE>






<TABLE>
<CAPTION>

                                                             LAPSE SUMMARY
                     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 OR IT IS NO        |       REQUIREMENTS                 REQUIREMENTS OR IT IS NO
                                      LONGER IN EFFECT            |                                        LONGER IN EFFECT


<S>                             <C>                                <C>                               <C>
Your policy does not lapse      Your policy enters the            |Your policy does not lapse        Your policy enters the
if you do not have enough       grace period if your net          |if you do not have enough         grace period if your net
net account value to pay        account value is not              |net account value to pay          account value is not
the monthly charges.  The       enough to pay the monthly         |the monthly charges.              enough to pay the monthly
charges are deducted and        charges, or if your loan          |However, if you have any          charges, or if your loan
may cause a negative            plus accrued loan interest        |riders, they lapse after the      plus accrued loan interest
account value until the         is more than your account         |grace period and only your        is more than your account
earlier of: 1) the date you     value.  If you do not pay         |base coverage remains in          value.  If you do not pay
have enough net  account        enough premium to cover           |force.  Charges for your          enough premium to cover
value, or 2) until the end      the past due monthly              |base coverage are then            the past due monthly
of the special continuation     charges and interest due          |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          |sufficient net account            and interest due through
                                the end of the grace              |value to pay these charges.       the end of the grace
                                period, your policy lapses.       |If there is not sufficient        period, your policy lapses.
                                                                  |net account value to pay a
                                                                  |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 of the end of the grace
period if you still own the policy and the insured person meets our underwriting
requirements.

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


     1.    you have not surrendered your policy;


     2.    you provide satisfactory evidence to us that the insured person (and
           any people insured under your riders) is alive and still insurable
           according to our normal rules of underwriting; 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 on 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 at the time of reinstatement are adjusted to reflect the time
since the lapse.

We apply net premiums received after reinstatement according to your most recent
instructions which may be the premium allocation instructions in effect at the
start of the grace period.



SURRENDER


You may surrender your policy for its net cash surrender value any time before
the death of the insured person. You may take your net cash surrender value in
other than one payment. We compute your net cash surrender value as of the
valuation date we receive your written surrender request and policy at our
customer service center. All insurance coverage ends on the date we receive your
surrender request and policy. SEE POLICY VALUES, PAGE 29 AND SETTLEMENT
PROVISIONS, PAGE 41.

We do not pro-rate or add back charges or expenses which we deducted before your
surrender to your account value.

A surrender of your policy may have adverse tax consequences. SEE DISTRIBUTIONS
OTHER THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 50, AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 50.



GENERAL POLICY PROVISIONS

FREE LOOK PERIOD


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

<PAGE>




You have the right to examine your policy. The right to examine your policy,
often called the free look period, starts on the date you receive your policy
and is a length of time specified by law. If for any reason you do not want it,
you may return your policy to us or your agent/registered representative within
the period shown on the policy's face page. If you return your policy to us
within that time period, 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 law. Generally, there are two types of free look
refunds:
     o     some states require a return of all premiums we receive;
     o     other states require payment of account value plus a refund of all
           charges deducted.

Your policy will specify what type of free look refund applies in your state.
The type of free look refund allowed in your state will affect when the net
premium we receive before the end of the free look period is invested into the
variable investment options. SEE ALLOCATION OF NET PREMIUMS, PAGE 20.


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     policy 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 policy schedules. If you send your policy to us, we attach
these items to your policy and return it to you. Otherwise, you need to attach
them to your policy.


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

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


GUARANTEED ISSUE
We 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.

AGE

The age stated in your policy schedule is the age of the insured person we use
to issue your policy. This is based on the insured person's age as of the
nearest birthday to the policy date.

The policy is issued on a guaranteed and fully-underwritten basis. On the policy
date, the insured person must be no less than age 15. For a fully-underwritten
policy, the insured person must be no more than age 85. For a guaranteed issued
policy, the insured person must be no more than age 70.

Generally, we use age to calculate rates, charges and values. We determine the
insured person's age at any time by adding the number of completed policy years
to the age calculated at issue.

The policy anniversary nearest the insured person's 100th birthday is the policy
maturity date for continuation of coverage.


OWNERSHIP


The original owner is the person named as the owner in the policy application.
The owner can exercise all rights and receive benefits during the insured
person's lifetime while the policy is still in force. This includes the right to
change the owner, beneficiary(ies) or the method designated to pay death
proceeds.



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

<PAGE>



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(ies) any time before death of the insured
person. We pay the death proceeds to the beneficiary(ies) whom you have most
recently named according to our records. We do not make payments to multiple
sets of beneficiaries.


COLLATERAL ASSIGNMENT


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


INCONTESTABILITY


If your policy has been in force and the insured person is alive for two years
from your policy date, we will not question the validity of the statements in
your application. If your policy has been in force and the insured person is
alive for two years from the effective date of a new segment or from the
effective date of an increase in any other benefit, with respect to the insured
person (such as an increase in stated death benefit) we will not contest the
statements in your application for the new segment or other increase.

If this policy has been in force and the insured person is alive for two years
from the effective date of 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 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 death of the insured person, or as otherwise required
by 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 law,
we limit death proceeds payable in one sum to:

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

     2.    outstanding policy loan amounts and accrued loan interest; minus


     3.    partial withdrawals you have taken.




We make a limited payment to the beneficiary(ies) for a new segment or other
increase if the death of that insured person is due to suicide (while the
insured person is 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 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;

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

<PAGE>



     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 investment options or to determine the
           value of a variable investment option's assets; or

     o     a governmental body with jurisdiction over the separate account
           allows suspension by its order.

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


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

We determine the death benefit as of the date of the death of the insured
person. The death proceeds are not affected by changes in the value of the
variable investment options after that date.

We may delay payment from our guaranteed interest division for up to six months,
unless state law requires otherwise, of surrender proceeds, withdrawal amounts
or loan amounts. If we delay payment more than 30 days, we pay interest at our
declared rate (or at a higher rate if required by law) from the date we receive
your complete request.


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 changes and at the time of surrender.

If the insured person dies while your policy is in force, please let us or your
agent/registered representative know as soon as possible. We will immediately
send you instructions on how to make a claim at the insured person's death. As
proof of the insured person's death, we may require you to provide proof of the
deceased insured person's age and a certified copy of the 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 you and your agent/registered representative, unless
you 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/registered
representative, if applicable, to call our customer service center to:

     o     make transfers;
     o     change premium allocations;
     o     change features in your dollar cost averaging and automatic
           rebalancing programs;

     o     request partial withdrawals; or
     o     request a policy loan.


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

     1.    requiring some form of personal identification;

     2.    providing written confirmation of any transactions; and

     3.    tape recording telephone calls.


By accepting automatic telephone privileges, you authorize us to record your
telephone calls with 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

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

<PAGE>





The principal underwriter (distributor) for our policies is ING America
Equities, Inc., 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 licensed insurance agents who are registered
representatives of other broker-dealers including, but not limited to:

     1.    VESTAX Securities Corporation, an indirect affiliate of Security Life
           of Denver Insurance Company;

     2.    Locust Street Securities, Inc., an indirect affiliate of Security
           Life of Denver

           Insurance Company;


     3.    Multi-Financial Securities Corp., an indirect affiliate of Security
           Life of Denver Insurance Company; and

     4.    IFG Network Securities, Inc., an indirect affiliate of Security Life
           of Denver Insurance Company.

All broker-dealers who sell this policy have entered into selling agreements
with us. Under these selling agreements, we pay a distribution allowance to
broker-dealers, who pay commissions to their agents/registered representatives
who sell this policy.

During the first policy year, the distribution allowance is 15% of premium we
receive up to target premium and 3% of premium we receive in excess of target.
For policy years two through five, the distribution allowance is 10% of target
premium we receive up to target premium and 3% of premium we receive in excess
of target. For policy years after the fifth, the distribution allowance is 3% of
all premium we receive.

Broker-dealers receive annual renewal payments (trails) of 0.10% of the average
net account value beginning in the sixth policy year.

In addition to the distribution allowance, we may pay wholesaler fees or
marketing and training allowances. We pay all allowances from our resources
which include sales charges deducted from premiums.


ADVERTISING PRACTICES AND SALES LITERATURE

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


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

We may feature certain investment options and their managers, as well as
describe asset levels and sales volumes. We may refer to past, current, or
prospective economic trends, 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 before the death of
the insured person. If you have not made this election, the beneficiary(ies) may
do so within 60 days after we receive proof of the death of the insured person.


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


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

OPTION I:       PAYOUTS FOR A DESIGNATED PERIOD

OPTION II:      LIFE INCOME WITH PAYOUTS GUARANTEED FOR A DESIGNATED PERIOD

OPTION III:     HOLD AT INTEREST

OPTION IV:      PAYOUTS OF A DESIGNATED AMOUNT

OPTION V:       OTHER OPTIONS WE OFFER AT THE TIME


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

<PAGE>




                WE PAY THE BENEFIT



ADMINISTRATIVE INFORMATION ABOUT THE POLICY

VOTING PRIVILEGES


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

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


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


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

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

     2.    approval of an investment advisory agreement.

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

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


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


MATERIAL CONFLICTS

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

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

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


When state insurance regulatory authorities require it, 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 our 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

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

<PAGE>




for every $100 of value you have in the variable investment options. We cast
votes credited to amounts in the variable investment options, but not credited
to policies in the same proportion as votes cast by owners.


RIGHT TO CHANGE OPERATIONS

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

     1.    Change the investment objective.


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

     3.    Eliminate variable investment options.

     4.    Combine two or more variable investment options.


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

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

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

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


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


     10.   Stop selling these policies.

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

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

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


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


REPORTS TO OWNERS

At the end of each policy year we send a report to you that shows:
     o     your total net policy death benefit (your stated death benefit plus
           adjustable term insurance rider death benefit, if any);

     o     your account value;
     o     your policy loan, if any, plus accrued

           interest;

     o     your net cash surrender value;
     o     information about the variable investment options; and
     o     your account transactions during the policy year showing net
           premiums, transfers, deductions, loan amounts 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 correspond to the cost incurred by us to provide
the service or benefit. For example, the sales charge may not cover all of our
sales and distribution expenses. Some proceeds from other charges, including the
mortality and expense risk charge or cost of insurance charges, may be used to
cover such expenses.



DEDUCTIONS FROM PREMIUMS

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

<PAGE>





We treat payments we receive as premium payments if you do not have an
outstanding loan and your policy is not in the continuation of coverage period.
After we deduct certain charges from your payment, we add the remaining net
premium to your policy.


SALES CHARGE


We deduct a percentage from each premium payment to compensate us for the costs
we incur in selling the policies. The sales charge helps cover the costs of
distribution, preparing our sales literature, promotional expenses and other
direct and indirect expenses.

We base the percentage on the length of time since your policy or a segment
becomes effective:


                               Sales Charge Percentage
   Policy or            Up To Policy or      Above Policy or
    Segment                 Segment              Segment
      Year              Target Premium        Target Premium
      ----              --------------        --------------
     1 - 5                    8%                    3%
      6 +                     3%                    3%

These premium deductions are a part of the total sales charge. To determine your
applicable sales charge, premiums we receive 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
bears to the total guideline annual premium for your stated death benefit.



We may reduce or waive the sales charge for certain group or sponsored
arrangements, or for corporate purchasers. SEE GROUP OR SPONSORED ARRANGEMENTS,
OR CORPORATE PURCHASERS, PAGE 47.

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 deduct 2.5% of each premium payment to
cover these taxes. This rate approximates the average tax rate we expect to pay
in all states.

We also deduct 1.5% of each premium payment 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 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.


DAILY DEDUCTIONS FROM THE SEPARATE
ACCOUNT


MORTALITY AND EXPENSE RISK CHARGE


We deduct 0.002055% per day (0.75% annually) of the amount you have in the
variable investment options for the mortality and expense risks we assume. This
charge is deducted as part of the calculation of the daily unit values for the
variable investment options and does not appear as a separate charge on your
statement or confirmation.

The mortality risk is that insured people, as a group, may live less time than
we estimated. The expense risk is that the costs of issuing and administering
the policies and in operating the variable division are greater than the amount
we estimated.


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


MONTHLY DEDUCTIONS FROM ACCOUNT VALUE


We deduct charges from your account value on each monthly processing date until
the maturity date or until the continuation of coverage period begins.


POLICY CHARGE

The 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.

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

<PAGE>



MONTHLY ADMINISTRATIVE CHARGE


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. We limit
this charge to $15 per month.

This 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 may be more than your account value at the insured person's death.



The cost of insurance charge is equal to our current monthly cost of insurance
rate multiplied by 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 your account value after we deduct your policy and rider
charges due on that date other than cost of insurance charges for the base death
benefit, adjustable term insurance and waiver of cost of insurance riders.


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 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 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 base your current cost of insurance rates on the insured person's age, gender
and premium class on the policy and each segment 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;
     o     your adjustable term insurance rider; and
     o     your waiver of cost of insurance rider.

We may make changes in the cost of insurance or rider charges 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.


These rates are never more than the guaranteed maximum rates shown in your
policy. The guaranteed maximum rates are based on the 1980 Commissioner's
Standard Ordinary Sex Distinct Mortality Table.

The maximum rates for the initial and each new segment will be printed in your
policy schedule pages.

RIDER CHARGES

On each monthly processing date, we deduct the cost of benefits under your
riders. Rider charges do not include the adjustable term insurance and waiver of
cost of insurance riders. SEE RIDERS, PAGE 26.


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's guaranteed maximum is $0.01 per $1,000 of stated death benefit each
month.



POLICY TRANSACTION FEES


We charge fees for certain transactions under your policy. We deduct these fees
from the variable and guaranteed interest divisions pro rata to the account
value in each.


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

<PAGE>



PARTIAL WITHDRAWALS


We deduct the lesser of a $25 service fee or 2% of the requested partial
withdrawal from your account value for each partial withdrawal you take to cover
our costs. We may also deduct a surrender charge from your account value. SEE
PARTIAL WITHDRAWALS, PAGE 34.


TRANSFERS


There is a $25 fee to cover our costs for each transfer over twelve free
transfers per policy year. If you include multiple transfers in one transfer
request, it counts as one transfer. SEE TRANSFERS OF ACCOUNT VALUE, 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.

PREMIUM ALLOCATION CHANGE


You may make twelve free premium allocation changes per policy year. After the
twelve free changes, we charge $25 for each additional premium allocation change
in that policy year. If you change your designated deduction investment option,
we consider it a premium allocation change. SEE MONTHLY DEDUCTIONS FROM ACCOUNT
VALUE, PAGE 44.

CONTINUATION OF COVERAGE ADMINISTRATIVE FEE

At the policy anniversary nearest the insured person's 100th birthday, if your
policy has not been surrendered, the continuation of coverage period begins.

We 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 monthly charges.

                     DIVISIONS FROM WHICH WE DEDUCT CHARGES,
                          LOANS AND PARTIAL WITHDRAWALS





<TABLE>
<CAPTION>
                         MONTHLY CHARGES: COST OF
                         INSURANCE CHARGES, RIDER                     TRANSACTION FEES                          LOANS AND
                       CHARGES, ADMINISTRATIVE FEES                                                        PARTIAL WITHDRAWALS

- -------------  ---------------------------------------------  --------------------------------  ------------------------------------
<S>            <C>                                            <C>                               <C>

   Choice      May choose a designated deduction              Proportionally among              May choose any investment
               investment option, including                   variable and guaranteed           option or combination of
               guaranteed interest division                   interest divisions                investment options

   Default     Proportionally among variable and
               guaranteed interest divisions                  Proportionally among              Proportionally among variable
                                                              variable and guaranteed           and guaranteed interest divisions
                                                              interest divisions


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


PERSISTENCY REFUND


Where 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 of 0.04167% of account value. This
refund is 0.5% of your account value on an annual basis.

We do not guarantee that we will pay a persistency refund on the guaranteed
interest division. If we pay a persistency refund on the guaranteed interest
division, we will pay it even if your policy is in the continuation of coverage
period.


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

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

<PAGE>




account value in each investment option 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:

EXAMPLE 1:  YOUR POLICY HAS NO LOAN:


     o     account value = $10,000 (all in the variable division)

     o     monthly persistency refund rate = .0004167
     o     persistency refund = 10,000 x .0004167 = $4.17



                    Value Before          Value After

                    Persistency           Persistency
                    Refund                Refund

Variable

Division            $10,000.00            $10,004.17


EXAMPLE 2:  YOUR POLICY DOES HAVE A LOAN:


     o     account value = $10,000
     o     account value in the variable division =

           $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



                     Value Before         Value After

                     Persistency          Persistency
                     Refund               Refund

Variable

Division             $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 we received. In the first policy year, the amount of
the refund is guaranteed to be at least 5% of the premiums we receive. In the
second policy year, the refund is guaranteed to be at least 2.5% of the premiums
we receive in the first policy year. The refund of sales charge is guaranteed
only for the first two policy years. THE REFUND OF SALES CHARGE IS NOT AVAILABLE
IF YOUR POLICY WAS PURCHASED WITH THE PROCEEDS OF A POLICY ISSUED BY US OR ONE
OF OUR AFFILIATES.

OTHER CHARGES

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




GROUP OR SPONSORED ARRANGEMENTS,
OR CORPORATE PURCHASERS

Individuals, corporations or other institutions may purchase this policy. For
group or sponsored arrangements (including employees and certain family members
of employees of Security Life, 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 reduce or waive these items based on expected economies under a group or
sponsored arrangement or with a corporate purchaser. 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. We may change these rules from time
to time.

Group arrangements include those in which there is a trustee, an employer or an
association. The group may purchase multiple policies covering a group of
individuals on a group basis or endorse a policy to a group of individuals.
Sponsored arrangements include those in which an employer or association allows
us to offer policies to its employees or


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

<PAGE>




members on an individual basis.

Each sponsored arrangement or corporation may have different group premium
payments and premium requirements.

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





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. While there is little guidance as to how these requirements
are applied, 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."


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 165, 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 173, 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 49.



DIVERSIFICATION REQUIREMENTS


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


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

<PAGE>



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 separate 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 separate account assets or to
otherwise qualify your policy for favorable tax treatment.

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 49.


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 account value
until there is a distribution. When distributions from a policy occur, or when
loan amounts are taken from or secured by a policy, the tax consequences depend
on whether or not the policy is a "modified endowment contract."


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


MODIFIED ENDOWMENT CONTRACTS


Under the Internal Revenue Code, certain life insurance contracts are classified
as "modified endowment contracts" and are given less favorable tax treatment
than other life insurance contracts. Due to the flexibility of the policies as
to premiums and benefits, the individual circumstances of each policy will
determine whether or not it is classified as a modified endowment contract. The
rules are too complex to be summarized here, but generally depend on the amount
of premiums we receive 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.

If a policy becomes a modified endowment contract, distributions that occur
during the policy year will be taxed as distributions from a modified endowment
contract. In addition, distributions for a policy within two years before it
becomes a modified endowment contract will be taxed in this manner. This means
that a distribution made from a policy that is not a modified endowment contract
could later become taxable as a distribution from a modified endowment contract.



MULTIPLE POLICIES

All modified endowment contracts that are issued by

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

<PAGE>



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.


If a policy becomes a modified endowment contract, distributions that occur
during the policy year will be taxed as distributions from a modified endowment
contract. In addition, distributions from a policy within two years before it
becomes a modified endowment contract will be taxed in this manner. This means
that a distribution made from a policy that is not a modified endowment contract
could later become taxable as a distribution from a modified endowment contract.



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.    Loan amounts 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.


Loan amounts from or secured by a policy that is not a modified endowment
contract are generally not treated as distributions. Finally, neither
distributions from, nor loan amounts 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, 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.


If a loan from a policy is outstanding when the policy is canceled or lapses,
then the amount of the outstanding indebtedness will be added to the amount
treated as a distribution from the policy and will be taxed accordingly.



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

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

<PAGE>



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.


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 as permitted, 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.

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

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

<PAGE>



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                    52

<PAGE>




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

PREMIUMS



The following tables are intended to show how the policy works, including how
benefits and values can vary over time. Each table compares these values with
total premiums we receive with interest. The policy illustrated uses the
following assumptions:



<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>

- -------------------
* "Smoker" includes the use of cigarettes, cigars, pipes, chewing tobacco,
nicotine chewing gum or patch, snuff or any other tobacco or nicotine-based
product.

The tables show how death benefits, account values and net cash surrender values
of a hypothetical policy could vary over an extended period of time, assuming
the variable division 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 is no policy loan.


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 investment options as a result of the mortality and
expense risk charge, the portfolio management fees and portfolio expenses. We
show the effect of the net investment return in the amounts for death benefits,
account values and cash surrender values.

The tables reflect annual investment management fees of 0.66% 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, 1999. We assume other portfolio expenses at the rate of
0.31% of the portfolios' average daily net assets. This is an average of all the
portfolios' other expenses for the year ending December 31, 1999 after any
expense reimbursements or waivers by investment portfolio managers has been
made. The average of all portfolios' total expenses is 0.97%.

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 expense reimbursements or
waivers, the total average investment management fees, average other portfolio
expenses and the average of all portfolios' total expenses used in the
illustrations would have been higher (0.71%, 0.47% and 1.18%, respectively). The
tables assume that the current expense reimbursement arrangements will continue.
However, they may not continue through 2000.

The effect of these portfolio charges and expenses, and mortality and expense
risk charges result in a net rate of return of:
     o     (1.71)% on a 0% gross rate of return;
     o     4.25% on a 6% gross rate of return; and
     o     10.20 % on a 12% gross rate of return.


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

<PAGE>





The tables assume that charges have been deducted including deductions for
premiums, cost of insurance rider charges, monthly deductions, mortality and
expense risk charge, 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 44. The tables reflect that we do not
currently charge against the separate account for state or federal taxes. If we
charge for the taxes in the future, it will take a higher gross rate of return
than the rates shown to produce the same death benefits, account values and 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                    54

<PAGE>





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

                                  SECURITY LIFE
                   STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE

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

                                  SUMMARY PAGE

                           ASSUMING 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         3779      4067     300000         4306      4594    300000         4042      4330    300000
    2       5750          12377         7428      7572     300000         8984      9128    300000         8190      8334    300000
    3       5750          19033        10945     10945     300000        14071     14071    300000        12444     12444    300000
    4       5750          26022        14327     14327     300000        19606     19606    300000        16805     16805    300000
    5       5750          33361        17567     17567     300000        25629     25629    300000        21271     21271    300000
    6       5750          41067        21067     21067     300000        32638     32638    300000        26268     26268    300000
    7       5750          49157        24404     24404     300000        40277     40277    300000        31382     31382    300000
    8       5750          57653        27564     27564     300000        48605     48605    300000        36603     36603    300000
    9       5750          66573        30536     30536     300000        57688     57688    300000        41926     41926    300000
   10       5750          75939        33301     33301     300000        67598     67598    300000        47340     47340    300000
   15       5750         130281        44608     44608     300000       136430    136430    300000        77403     77403    300000
   20       5750         199636        48173     48173     300000       246658    246658    439299       110126    110126    300000
   25       5750         288152        38269     38269     300000       411604    411604    649923       144344    144344    300000
   30       5750         401125         2337      2337     300000       651622    651622    926607       179357    179357    300000

 AGE 65     5750         215655        47498     47498     300000       274665    274665    476818       116863    116863    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 are not a
representation of past or future investment results. Actual investment results
may be different from those shown and will depend on a number of factors,
including selected investment allocations and investment experience. No
representation is made that these hypothetical gross investment returns can be
achieved 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                    55

<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         4234      4521     300000         4789      5077    300000         4511      4799    300000
    2       5750          12377         8168      8312     300000         9828      9972    300000         8981      9125    300000
    3       5750          19033        11849     11849     300000        15188     15188    300000        13451     13451    300000
    4       5750          26022        15380     15380     300000        21011     21011    300000        18024     18024    300000
    5       5750          33361        18844     18844     300000        27430     27430    300000        22790     22790    300000
    6       5750          41067        22646     22646     300000        34958     34958    300000        28181     28181    300000
    7       5750          49157        26422     26422     300000        43309     43309    300000        33848     33848    300000
    8       5750          57653        30184     30184     300000        52583     52583    300000        39814     39814    300000
    9       5750          66573        33916     33916     300000        62859     62859    300000        46076     46076    300000
   10       5750          75939        37576     37576     300000        74202     74202    300000        52606     52606    300000
   15       5750         130281        54931     54931     300000       154039    154039    313932        90730     90730    300000
   20       5750         199636        67823     67823     300000       283147    283147    504284       136553    136553    300000
   25       5750         288152        74946     74946     300000       487589    487589    769903       193025    193025    304786
   30       5750         401125        72470     72470     300000       806913    806913   1147431       260774    260774    370820

  AGE 65    5750         215655        69807     69807     300000       316963    316963    550249       146891    146891    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 are not a
representation of past or future investment results. Actual investment results
and policy charges may be different from those shown and will depend on a number
of factors, including the investment allocations and investment experience. No
representation is made that these hypothetical gross investment returns can be
achieved 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                    56

<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         3779      4066     300000         4306      4593    300000         4042      4329    300000
    2       5750          12377         7427      7571     300000         8983      9127    300000         8189      8333    300000
    3       5750          19033        10943     10943     300000        14069     14069    300000        12442     12442    300000
    4       5750          26022        14325     14325     300000        19604     19604    300000        16803     16803    300000
    5       5750          33361        17565     17565     300000        25627     25627    300000        21269     21269    300000
    6       5750          41067        21065     21065     300000        32635     32635    300000        26266     26266    300000
    7       5750          49157        24402     24402     300000        40274     40274    300000        31379     31379    300000
    8       5750          57653        27562     27562     300000        48601     48601    300000        36600     36600    300000
    9       5750          66573        30535     30535     300000        57685     57685    300000        41924     41924    300000
   10       5750          75939        33301     33301     300000        67595     67595    300000        47339     47339    300000
   15       5750         130281        44623     44623     300000       136434    136434    300000        77417     77417    300000
   20       5750         199636        48246     48246     300000       246665    246665    439311       110197    110197    300000
   25       5750         288152        38546     38546     300000       411615    411615    649940       144573    144573    300000
   30       5750         401125         3304      3304     300000       651638    651638    926629       179983    179983    300000

 AGE 65     5750         215655        47594     47594     300000       274672    274672    476831       116954    116954    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 are not a
representation of past or future investment results. Actual investment results
may be different from those shown and will depend on a number of factors,
including selected investment allocations and investment experience. No
representation is made that these hypothetical gross investment returns can be
achieved 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                    57

<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         4414      4702     300000         4981      5269    300000         4697      4985    300000
    2       5750          12377         8602      8745     300000        10312     10456    300000         9440      9583    300000
    3       5750          19033        12592     12592     300000        16059     16059    300000        14256     14256    300000
    4       5750          26022        16446     16446     300000        22328     22328    300000        19210     19210    300000
    5       5750          33361        20208     20208     300000        29221     29221    300000        24354     24354    300000
    6       5750          41067        24312     24312     300000        37279     37279    300000        30149     30149    300000
    7       5750          49157        28346     28346     300000        46175     46175    300000        36196     36196    300000
    8       5750          57653        32319     32319     300000        56005     56005    300000        42515     42515    300000
    9       5750          66573        36219     36219     300000        66845     66845    300000        49104     49104    300000
   10       5750          75939        40013     40013     300000        78755     78755    300000        55946     55946    300000
   15       5750         130281        57769     57769     300000       162038    162038    330234        95584     95584    300000
   20       5750         199636        70589     70589     300000       296023    296023    527216       142922    142922    300000
   25       5750         288152        77698     77698     300000       508169    508169    802399       201407    201407    318022
   30       5750         401125        75312     75312     300000       839501    839501   1193771       270828    270828    385117

 AGE 65     5750         215655        72564     72564     300000       331115    331115    574816       153634    153634    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 are not a
representation of past or future investment results. Actual investment results
and policy charges may be different from those shown and will depend on a number
of factors, including the investment allocations and investment experience. No
representation is made that these hypothetical gross investment returns can be
achieved 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                    58

<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         3779      4067     300000         4306      4594    300000         4042      4330    300000
    2       5750          12377         7428      7572     300000         8984      9128    300000         8190      8334    300000
    3       5750          19033        10945     10945     300000        14071     14071    300000        12444     12444    300000
    4       5750          26022        14327     14327     300000        19606     19606    300000        16805     16805    300000
    5       5750          33361        17567     17567     300000        25629     25629    300000        21271     21271    300000
    6       5750          41067        21067     21067     300000        32638     32638    300000        26268     26268    300000
    7       5750          49157        24404     24404     300000        40277     40277    300000        31382     31382    300000
    8       5750          57653        27564     27564     300000        48605     48605    300000        36603     36603    300000
    9       5750          66573        30536     30536     300000        57688     57688    300000        41926     41926    300000
   10       5750          75939        33301     33301     300000        67598     67598    300000        47340     47340    300000
   15       5750         130281        44608     44608     300000       136430    136430    300000        77403     77403    300000
   20       5750         199636        48173     48173     300000       252405    252405    307934       110126    110126    300000
   25       5750         288152        38269     38269     300000       446458    446458    517891       144344    144344    300000
   30       5750         401125         2337      2337     300000       762726    762726    816117       179357    179357    300000

 AGE 65     5750         215655        47498     47498     300000       284157    284157    340989       116863    116863    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 are not a
representation of past or future investment results. Actual investment results
may be different from those shown and will depend on a number of factors,
including selected investment allocations and investment experience. No
representation is made that these hypothetical gross investment returns can be
achieved 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                    59

<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         4234      4521     300000         4789      5077    300000         4511      4799    300000
    2       5750          12377         8168      8312     300000         9828      9972    300000         8981      9125    300000
    3       5750          19033        11849     11849     300000        15188     15188    300000        13451     13451    300000
    4       5750          26022        15380     15380     300000        21011     21011    300000        18024     18024    300000
    5       5750          33361        18844     18844     300000        27430     27430    300000        22790     22790    300000
    6       5750          41067        22646     22646     300000        34958     34958    300000        28181     28181    300000
    7       5750          49157        26422     26422     300000        43309     43309    300000        33848     33848    300000
    8       5750          57653        30184     30184     300000        52583     52583    300000        39814     39814    300000
    9       5750          66573        33916     33916     300000        62859     62859    300000        46076     46076    300000
   10       5750          75939        37576     37576     300000        74202     74202    300000        52606     52606    300000
   15       5750         130281        54931     54931     300000       154055    154055    300000        90730     90730    300000
   20       5750         199636        67823     67823     300000       288101    288101    351484       136553    136553    300000
   25       5750         288152        74946     74946     300000       510407    510407    592072       193039    193039    300000
   30       5750         401125        72470     72470     300000       876832    876832    938211       265664    265664    300000

 AGE 65     5750         215655        69807     69807     300000       324220    324220    389064       146891    146891    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 are not a
representation of past or future investment results. Actual investment results
and policy charges may be different from those shown and will depend on a number
of factors, including the investment allocations and investment experience. No
representation is made that these hypothetical gross investment returns can be
achieved 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                    60

<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


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


Michael W. Cunningham*        Director, Executive Vice President


Mark A. Tullis*               Director

P. Randall Lowery*            Director


Thomas F. Conroy              President, ING Reinsurance International

Gregory G. McGreevey          President, ING Institutional Markets

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


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


Jeffrey R. Messner            Executive Vice President and Chief Marketing
                                  Officer


John R. Barmeyer*             Senior Vice President, ING US Legal Services


Peter Bell                    Senior Vice President, Risk Selection and Medical
                                  Director, ING Reinsurance


Wayne D. Bidelman             Senior Vice President, CCRC, ING Reinsurance

R. Thomas Daniel*             Senior Vice President, Marketing

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

Charles E. LeDoyen**          Senior Vice President, Structured Settlements

Terry L. Morrison             Senior Vice President, New Business Operations

Derek J. Reynolds*            Senior Vice President and Chief Information
                                  Officer


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


Mark A. Smith                 Senior Vice President, Insurance Services

Lawrence D. Taylor            Senior Vice President, Product Management

Gretta Ytterbo                Senior Vice President, ING US Legal Services


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


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

<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 separate 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, 1999 and 1998, and for each of the
three years in the period ended December 31, 1999, and the financial statements
of the Security Life Separate Account L1 at December 31, 1999, and for each of
the three years in the period ended December 31, 1999, 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 James L. Livingston,
Jr., F.S.A., M.A.A.A., who is Executive Vice President, CFO 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 separate 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                    62

<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..............................................7
Accumulation unit.........................................30
Accumulation unit value....................................7
Adjustable term insurance rider...........................21
Base death benefit........................................22
Beneficiary(ies)...........................................9
Cash surrender value......................................30
Continuation of coverage..................................29
Death proceeds............................................22
Divisions.................................................17
Free look period..........................................38
General account...........................................16
Guarantee period..........................................25
Guarantee period annual premium...........................25
Guaranteed interest division..............................16
Guaranteed minimum death benefit..........................25
Initial premium...........................................20
Insured person's 100th birthday...........................29
Investment date...........................................20
Investment options........................................11
Loan division..............................................7
Minimum annual premium....................................19
Net account value.........................................29
Net amount at risk........................................45
Net cash surrender value..................................30
Net premium................................................4
Partial withdrawal........................................34
Policy.....................................................4
Policy date...............................................18
Policy loan...............................................33
Portfolios................................................11
Scheduled premium.........................................18
Segment...................................................25
Special continuation period...............................19
Stated death benefit..................................17, 21
Target death benefit......................................26
Target premium............................................19
Total death benefit.......................................22
Transaction date..........................................30
Valuation date.............................................7
Valuation period.......................................7, 31
Variable division.........................................17
Variable investment option................................11



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

<PAGE>

                              FINANCIAL STATEMENTS





The consolidated financial statements of Security Life of Denver Insurance
Company and Subsidiaries ("Security Life and Subsidiaries") at December 31, 1999
and 1998, and for each of the three years in the period ended December 31, 1999,
are prepared in accordance with accounting principles generally accepted in the
United States and start on page 64.

The financial statements included for the Security Life Separate Account L1 at
December 31, 1999 and for each of the three years in the period ended December
31, 1999, are prepared in accordance with accounting principles generally
accepted in the United States and represent those divisions that had commenced
operations by that date.

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






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

<PAGE>





                                    Consolidated Financial Statements

                                    Security Life of Denver
                                    Insurance Company
                                    and Subsidiaries


                                    Years ended December 31, 1999, 1998 and 1997
                                    with Report of Independent Auditors










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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                        Consolidated Financial Statements


                  Years ended December 31, 1999, 1998 and 1997





                                    CONTENTS

Report of Independent Auditors ...............................................67

Audited Consolidated Financial Statements

Consolidated Balance Sheets ..................................................68
Consolidated Statements of Income ............................................70
Consolidated Statements of Comprehensive Income...............................71
Consolidated Statements of Stockholder's Equity ..............................72
Consolidated Statements of Cash Flows ........................................73
Notes to Consolidated Financial Statements ...................................75



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

<PAGE>











                         Report of Independent Auditors

Board of Directors and Stockholder
Security Life of Denver Insurance Company

We have audited the accompanying consolidated balance sheets of Security Life of
Denver Insurance Company (a wholly owned subsidiary of ING America Insurance
Holdings, Inc.) and subsidiaries as of December 31, 1999 and 1998, 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, 1999. 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 auditing standards generally accepted
in the United States. 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, 1999 and 1998, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1999, in conformity with accounting
principles generally accepted in the United States.


                                        /s/ Ernst & Young LLP
April 14, 2000



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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                           Consolidated Balance Sheets

                             (Dollars in Thousands)



<TABLE>
<CAPTION>
                                                                    DECEMBER 31
                                                                 1999            1998
                                                              ------------ ---------------
<S>                                                            <C>             <C>
ASSETS
Investments (Notes 2 and 3):
   Fixed maturities, at fair value (amortized cost:
     1999--$3,649,485; 1998--$3,383,582)                       $ 3,486,939     $ 3,503,530
   Equity securities, at fair value (cost: 1999--$5,161;
     1998--$6,761)                                                   7,944           8,400
   Mortgage loans on real estate                                 1,006,443         784,108
   Investment real estate, at cost, less accumulated
     depreciation (1999--$561; 1998--$706)                           1,028           1,740
   Policy loans                                                    961,586         925,623
   Other long-term investments                                      37,284          17,671
   Short-term investments                                          186,917             747
                                                              ------------ ---------------
Total investments                                                5,688,141       5,241,819

Cash                                                                48,630          31,644
Accrued investment income                                           78,866          52,440
Reinsurance recoverable:
   Paid benefits                                                    19,738          11,364
   Unpaid benefits                                                  28,060          24,312
Prepaid reinsurance premiums (Note 8)                            3,666,882       3,329,901
Deferred policy acquisition costs (DPAC)                           982,713         778,126
Property and equipment, at cost, less accumulated
   depreciation (1999--$28,522; 1998--$25,981)                      34,704          36,141
Federal income tax recoverable (Note 9)                             27,663               -
Indebtedness from related parties                                   33,220           4,339
Other assets                                                       134,913         113,019
Separate account assets (Note 6)                                   644,975         423,474





                                                              ------------ ---------------
Total assets                                                   $11,388,505     $10,046,579
                                                              ============ ===============
</TABLE>



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

<PAGE>


<TABLE>
<CAPTION>

                                                                                   DECEMBER 31
                                                                            1999                 1998
                                                                    -------------------- --------------------
<S>                                                                          <C>                  <C>
LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
   Future policy benefits:
     Life and annuity reserves                                               $ 5,313,006          $ 4,857,141
     Guaranteed investment contracts                                           3,885,219            3,210,012
     Policyholders' funds                                                         79,648               81,064
     Advance premiums                                                                192                  272
     Accrued dividends and dividends on deposit                                   21,603               21,268
     Policy and contract claims                                                  155,679              130,100
                                                                    -------------------- --------------------
   Total future policy benefits                                                9,455,347            8,299,857

   Accounts payable and accrued expenses                                         126,857              108,165
   Indebtedness to related parties                                                34,231               13,755
   Long-term debt to related parties (Note 10)                                   100,000              100,000
   Accrued interest on long-term debt to related
     parties (Note 10)                                                            11,098                5,387
   Other liabilities                                                              98,225              109,593
   Federal income taxes payable (Note 9)                                               -                  106
   Deferred federal income taxes (Note 9)                                         18,679               60,062
   Separate account liabilities (Note 6)                                         644,975              423,474
                                                                    -------------------- --------------------
Total liabilities                                                             10,489,412            9,120,399

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                                                    345,722              315,722
   Retained earnings                                                             614,785              563,553
   Accumulated other comprehensive income (loss)                                 (64,294)              44,025
                                                                    -------------------- --------------------
Total stockholder's equity                                                       899,093              926,180
                                                                    -------------------- --------------------
Total liabilities and stockholder's equity                                   $11,388,505          $10,046,579
                                                                    ==================== ====================
</TABLE>


See accompanying notes.

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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                        Consolidated Statements of Income

                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                                                                YEAR ENDED DECEMBER 31
                                                                         1999             1998             1997
                                                                   ---------------- ---------------- ----------------

<S>                                                                      <C>               <C>             <C>
Revenues:
   Traditional life insurance premiums                                  $   104,133        $ 120,675       $  122,429
   Universal life and investment product charges                            247,066          229,226          217,108
   Reinsurance premiums assumed                                             526,563          431,267          446,434
                                                                   ---------------- ---------------- ----------------
                                                                            877,762          781,168          785,971
   Reinsurance premiums ceded                                              (147,068)        (143,211)        (124,815)
                                                                   ---------------- ---------------- ----------------
                                                                            730,694          637,957          661,156

   Net investment income                                                    394,167          361,996          340,898
   Net realized gains (losses) on investments                               (39,495)          10,818           28,645
   Other revenues                                                            18,304           11,771            6,743
                                                                   ---------------- ---------------- ----------------
                                                                          1,103,670        1,022,542        1,037,442
Benefits and expenses:
   Benefits:
     Traditional life insurance:
       Death benefits                                                       357,472          239,921          299,305
       Other benefits                                                        72,286           77,209           79,849
     Universal life and investment contracts:
       Interest credited to account balances                                258,167          236,136          217,614
       Death benefits incurred in excess of account
         balances                                                            95,444           63,103           73,260
     Increase in future policy benefits                                      95,511          102,875           72,685
     Reinsurance recoveries                                                (127,238)         (84,506)         (98,376)
     Product conversions                                                      3,701           10,578            7,014
                                                                   ---------------- ---------------- ----------------
                                                                            755,343          645,316          651,351
   Expenses:
     Commissions                                                             81,539           49,569           46,516
     Insurance operating expenses                                            91,172          125,194           89,075
     Amortization of deferred policy acquisition costs                       98,051          105,639          116,495
                                                                   ---------------- ---------------- ----------------
                                                                          1,026,105          925,718          903,437
                                                                   ---------------- ---------------- ----------------

Income before federal income taxes                                           77,565           96,824          134,005
Federal income taxes (Note 9)                                                26,333           34,066           47,019
                                                                   ---------------- ---------------- ----------------
Net income                                                               $   51,232        $  62,758       $   86,986
                                                                   ================ ================ ================
</TABLE>


See accompanying notes.


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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                 Consolidated Statements of Comprehensive Income

                             (Dollars in Thousands)



<TABLE>
<CAPTION>
                                                                                 YEAR ENDED DECEMBER 31
                                                                         1999             1998             1997
                                                                   ---------------- ---------------- ----------------

<S>                                                                       <C>               <C>              <C>
Net income                                                                $  51,232         $ 62,758         $ 86,986
                                                                   ---------------- ---------------- ----------------

Other comprehensive income:
   Unrealized gains (losses) on securities:
     Net change in unrealized holding gains (losses), net of tax           (150,423)         (11,251)          28,367
     Reclassification adjustment for realized gains
       included in net income, net of tax                                   (32,454)          (5,010)          (4,601)
     Effect on DPAC of unrealized gains and
       losses on fixed maturities, net of tax                                82,098            7,236          (37,522)
     Reclassification effect on DPAC of realized gains
       and losses included in net income, net of tax                         (7,073)           3,075            5,976
   Net change in pension liability, net of tax                                 (467)            (963)               -
                                                                   ---------------- ---------------- ----------------

Total other comprehensive income (loss)                                    (108,319)          (6,913)          (7,780)
                                                                   ---------------- ---------------- ----------------

Comprehensive income (loss)                                               $ (57,087)        $ 55,845         $ 79,206
                                                                   ================ ================ ================
</TABLE>


See accompanying notes.


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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                 Consolidated Statements of Stockholder's Equity

                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                                                              YEAR ENDED DECEMBER 31
                                                                     1999               1998              1997
                                                              ================== ================= ==================

<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          $315,722           $302,722
   Capital contributions                                                  30,000                 -             13,000
                                                              ------------------ ----------------- ------------------
   Balance at end of year                                               $345,722          $315,722           $315,722
                                                              ================== ================= ==================

Accumulated other comprehensive income (loss):
   Net unrealized gains on investments:
     Balance at beginning of year                                       $ 44,988          $ 50,938           $ 58,718
     Unrealized gains (losses) on securities:
       Change in unrealized gains (losses),
         net of tax                                                     (182,877)          (16,261)            23,766
       Effect on DPAC of unrealized gains and
         losses on fixed maturities, net of tax                           75,025            10,311            (31,546)
                                                              ------------------ ----------------- ------------------
     Balance at end of year                                              (62,864)           44,988             50,938

   Accumulated net pension liability:
     Balance at beginning of year                                           (963)                -                  -
     Net change in pension liability, net of tax                            (467)             (963)                 -
                                                              ------------------ ----------------- ------------------
     Balance at end of year                                               (1,430)             (963)                 -
                                                              ------------------ ----------------- ------------------

Total accumulated other comprehensive
   income (loss)                                                        $(64,294)         $ 44,025           $ 50,938
                                                              ================== ================= ==================

Retained earnings:
   Balance at beginning of year                                         $563,553          $500,795           $413,809
   Net income                                                             51,232            62,758             86,986
                                                              ------------------ ----------------- ------------------
   Balance at end of year                                               $614,785          $563,553           $500,795
                                                              ================== ================= ==================

Total stockholder's equity                                              $899,093          $926,180           $870,335
                                                              ================== ================= ==================
</TABLE>


See accompanying notes.


- --------------------------------------------------------------------------------
Strategic Advantage                    72

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                      Consolidated Statements of Cash Flows

                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                                                             YEAR ENDED DECEMBER 31
                                                                  1999               1998                1997
                                                            ----------------- ------------------- -------------------
<S>                                                                <C>                 <C>                 <C>
OPERATING ACTIVITIES

Net income                                                         $   51,232          $   62,758          $   86,986
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Increase in future policy benefits                               624,769             874,765             995,632
     Net (increase) decrease in federal income taxes                  (69,152)             12,061             (12,317)
     Increase in accounts payable and accrued
       expenses                                                         6,088              55,361              21,033
     Increase in accrued interest on long-term debt                     5,711                 259               1,428
     Increase in accrued investment income                            (26,426)             (2,714)             (4,300)
     (Increase) decrease in reinsurance recoverable                   (12,122)             (9,518)              3,733
     Increase in prepaid reinsurance premiums                        (336,981)           (585,038)           (793,851)
     Net realized investment (gains) losses                            39,495             (10,818)            (28,645)
     Depreciation and amortization expense                              2,567               3,174               3,630
     Policy acquisition costs deferred                               (187,214)           (184,993)           (174,374)
     Amortization of deferred policy acquisition
       costs                                                           98,049             105,639             116,495
     Increase in accrual for postretirement benefits                      769                 675                 557
     Other, net                                                        51,980              (7,053)             43,538
                                                            ----------------- ------------------- -------------------
Net cash provided by operating activities                             248,765             314,558             259,545

INVESTING ACTIVITIES
Securities available-for-sale:
   Sales:
     Fixed maturities                                               2,300,734           5,015,989           2,279,598
     Equity securities                                                  2,053               2,251                 648
   Maturities--fixed maturities                                       193,664             274,463             410,632
   Purchases:
     Fixed maturities                                              (2,816,711)         (5,670,994)         (2,919,145)
     Equity securities                                                      -              (2,089)             (2,561)
Sale, maturity or repayment of investments:
   Mortgage loans on real estate                                       47,851              51,235              38,756
   Investment real estate                                               1,109                   -                   -
   Other long-term investments                                         70,790              10,678               2,002
</TABLE>


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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                Consolidated Statements of Cash Flows (continued)

                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                                                             YEAR ENDED DECEMBER 31
                                                                  1999               1998                1997
                                                            ----------------- ------------------- -------------------
<S>                                                                 <C>                 <C>                 <C>
Investing activities (continued)
Purchase or issuance of investments:
   Mortgage loans on real estate                                    $(271,686)          $(259,945)          $(163,528)
   Investment real estate                                                   -                 (13)                (35)
   Policy loans, net                                                  (35,963)            (50,218)            (80,094)
   Other long-term investments                                        (88,661)            (14,042)             (5,248)
   Short-term investments, net                                       (186,174)             55,115             (48,447)
Additions to property and equipment                                    (1,247)             (1,418)             (2,687)
Disposals of property and equipment                                       147                  68                 145
                                                            ----------------- ------------------- -------------------
Net cash used by investing activities                                (784,094)           (588,920)           (489,964)

Financing activities
(Decrease) increase in indebtedness to related parties                 (8,406)             29,156               5,217
Cash contributions from parent                                         30,000                   -              13,000
Receipts from interest-sensitive products
   credited to policyholder account balances                          829,493             505,728             555,223
Return of policyholder account balances on
   interest-sensitive policies                                       (298,772)           (251,177)           (334,543)
                                                            ----------------- ------------------- -------------------
Net cash provided by financing activities                             552,315             283,707             238,897
                                                            ----------------- ------------------- -------------------

Net increase in cash                                                   16,986               9,345               8,478
Cash at beginning of year                                              31,644              22,299              13,821
                                                            ----------------- ------------------- -------------------
Cash at end of year                                                 $  48,630           $  31,644           $  22,299
                                                            ================= =================== ===================
</TABLE>


See accompanying notes.


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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                   Notes to Consolidated Financial Statements

                                December 31, 1999

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;
Tailored Investment Notes Trust 1999-1 (Trust); 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 three markets, the advanced market, reinsurance to other
insurers, and the investment products market. 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.
In the investment products market, the Company offers guaranteed investment
contracts, funding agreements and Trust notes to institutional buyers.

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 accounting principles generally accepted in the United States
(U.S. 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 U.S. 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.

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

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)



1.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

ACCOUNTING CHANGES

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.

During 1999, the Company adopted Statement of Position 97-3, Accounting by
Insurance and Other Enterprises for Insurance-Related Assessments. This
Statement is effective for fiscal years beginning after December 31, 1998 and
requires a liability to be recognized for the 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
premiums written in each state. The Statement also requires that when it is
probable a paid or accrued assessment will result in an amount that is
recoverable from premium tax offsets or policy surcharges, an asset be
recognized at the time the liability is recorded. Additional disclosures are
also required, including the amount of the liability, the amount of the related
asset for premium tax offsets or policy surcharges, the periods over which the
assessments are expected to be paid, and the period over which the recorded
premium tax offsets or policy surcharges are expected to be realized. Prior
period financial statements presented for comparative purposes are not restated.
The adoption of this Statement had no effect on the valuation of total
stockholder's equity.


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

<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. During 1999, the
FASB issued Statement 137 which delays the implementation of Statement 133 to
years beginning after June 15, 2000. Upon the initial application of Statement
133, all derivatives are required to be recognized in the balance sheet as
either assets or liabilities and measured at fair value. The Company plans to
adopt this Statement during 2001, 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.

         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                    77

<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 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 hedging fixed maturity assets are reported on the balance
         sheet at market value with fixed maturity securities. Derivatives
         hedging liabilities are reported on the balance sheet at amortized cost
         with other investments.

         Realized gains and losses, and declines in value judged to be
         other-than-temporary are included in net realized gains on investments.
         The cost of securities sold is based on the specific identification
         method.

RECOGNITION OF PREMIUM REVENUES

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

DEFERRED POLICY ACQUISITION COSTS

Commissions, reinsurance allowances, and other costs of acquiring traditional
life insurance, including reinsurance assumed, universal life insurance
(including interest-sensitive products) and investment products that vary with
and are primarily related to the production of new and renewal business, have
been deferred. Traditional life insurance acquisition costs are being amortized
using assumptions consistent with those used in computing policy benefit
reserves. The period of amortization is normally over the premium-paying period.
In the case of policies with no first-year premium, the period of amortization
includes the first year, in addition to the premium-paying period. For universal
life insurance and investment products, acquisition costs are being amortized
generally in proportion to the present value (using the assumed crediting rate)
of expected 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.

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

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)



1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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 3.51% to 7.61% during 1999, 3.80% to 7.81% during
1998, and 4.60% to 7.81% during 1997.

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


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

<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 $5,497,000 and $5,816,000 at
December 31, 1999 and 1998, respectively. Participating business approximates
 .2% of the Company's ordinary life insurance in force and 1.5% 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 $3,424,000, $3,233,000,
and $3,377,000 were incurred in 1999, 1998, and 1997, 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                    80

<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 $2,672,000, $10,121,000, and
$10,110,000 for 1999, 1998, and 1997, 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 guaranty fund assessment liability at December 31, 1999 and 1998
was $17,644,000 and $13,338,000, respectively. The assessment is expected to be
paid over the next five or more years. The related premium tax credit offsets
are $15,339,000 and $11,891,000 at December 31, 1999 and 1998, respectively. The
premium tax credit offsets are expected to be realized over the next five years.

RECLASSIFICATIONS

Certain amounts in the 1997 financial statements have been reclassified to
conform to the 1999 and 1998 presentation.











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

<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, 1999 and 1998:


<TABLE>
<CAPTION>
                                                                        DECEMBER 31, 1999
                                              ------------------------------------------------------------------------
                                                      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                                      $   98,354            $    42          $  7,795        $   90,601
   States, municipalities and political
       subdivisions                                      21,412                  -             4,408            17,004
   Public utilities securities                          276,742                272            19,532           257,482
   Debt securities issued by foreign
       governments                                          452                  -                 -               452
   Corporate securities                               1,431,446              4,131            77,293         1,358,284
   Mortgage-backed securities                         1,075,807             24,064            56,493         1,043,378
   Other asset-backed securities                        745,231              7,626            33,635           719,222
   Redeemable preferred stocks                                -                  -                 -                 -
   Derivatives hedging fixed maturities
       (Note 3)                                              41                475                 -               516
                                              ----------------- ------------------ ----------------- -----------------
   Total fixed maturities                             3,649,485             36,610           199,156         3,486,939

   Preferred stocks (nonredeemable)                       2,651                329                24             2,956
   Common stocks                                          2,510              2,573                95             4,988
                                              ----------------- ------------------ ----------------- -----------------
   Total equity securities                                5,161              2,902               119             7,944
                                              ----------------- ------------------ ----------------- -----------------
Total                                                $3,654,646            $39,512          $199,275        $3,494,883
                                              ================= ================== ================= =================
</TABLE>


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

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)



2. INVESTMENTS (CONTINUED)


<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                    83

<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, 1999, 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                    $       9,637        $       9,174
   Due after one year through five years            247,473              245,401
   Due after five years through ten years           749,169              716,715
   Due after ten years                              822,127              752,532
                                            --------------- --------------------
                                                  1,828,406            1,723,822

Mortgage-backed securities                        1,075,807            1,043,379
Other asset-backed securities                       745,231              719,222
Derivatives                                              41                  516
                                            --------------- --------------------
Total available-for-sale                         $3,649,485           $3,486,939
                                            =============== ====================

Changes in unrealized gains (losses) on investments in available-for-sale
securities for the years ended December 31, 1999, 1998 and 1997 are summarized
as follows (in thousands):


<TABLE>
<CAPTION>
                                                                      DECEMBER 31, 1999
                                                 --------------------------------------------------------------
                                                            Fixed                Equity               Total
                                                 -------------------- -------------------- --------------------

<S>                                                         <C>                     <C>               <C>
Gross unrealized gains                                      $  36,610               $2,902            $  39,512
Gross unrealized (losses)                                    (199,156)                (119)            (199,275)
                                                 -------------------- -------------------- --------------------
Net unrealized gains (losses)                                (162,546)               2,783             (159,763)
Deferred income tax                                            56,891                 (974)              55,917
                                                 -------------------- -------------------- --------------------
Net unrealized gains (losses) after taxes                    (105,655)               1,809             (103,846)
Less:
   Balance at beginning of year                                77,966                1,065               79,031
                                                 -------------------- -------------------- --------------------
Change in net unrealized gains
   (losses)                                                 $(183,621)              $  744            $(182,877)
                                                 ==================== ==================== ====================
</TABLE>


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

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)



2. INVESTMENTS (CONTINUED)



                                                     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)
                                       ========== ============== ==============


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


As part of its overall investment management strategy, the Company has entered
into agreements to purchase $140,600,000 in mortgage loans as of December 31,
1999. These agreements were settled during 2000. The Company had no agreements
to sell securities at December 31, 1999.


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

<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):


                                         1999           1998            1997
                                   ------------ -------------- ---------------
Fixed maturities                       $288,694       $278,227        $259,936
Mortgage loans on real estate            66,687         47,567          40,908
Policy loans                             60,284         58,016          56,087
Other investments                         2,068          2,911           3,159
                                   ------------ -------------- ---------------
                                        417,733        386,721         360,090
Investment expenses                     (23,566)       (24,725)        (19,192)
                                   ------------ -------------- ---------------
Net investment income                  $394,167       $361,996        $340,898
                                   ============ ============== ===============

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


                                         1999           1998            1997
                                   ------------ -------------- ---------------
Fixed maturities                       $(41,679)      $  9,691         $27,717
Equity securities                           142            168             (57)
Real estate and other                     2,042            959             985
                                   ------------ -------------- ---------------
Net realized gains (losses) on
   investments                         $(39,495)       $10,818         $28,645
                                   ============ ============== ===============

During 1999, 1998 and 1997, fixed maturities and marketable equity securities
available-for-sale were sold with fair values at the date of sale of
$2,300,481,000, $5,018,240,000 and $2,281,886,000, respectively. Gross gains of
$20,117,000, $44,314,000 and $41,017,000 and gross losses of $61,654,000,
$34,455,000 and $13,357,000 were realized on those sales in 1999, 1998 and 1997,
respectively.

At December 31, 1999 and 1998, bonds with an amortized cost of $28,755,000 and
$29,081,000, respectively, were on deposit with various state insurance
departments to meet regulatory requirements.



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

<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                    87

<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,
1999 and 1998 (in thousands):


                                                      DECEMBER 31, 1999
                                 ----------------------------------------------
                                 Notional    Amortized       Fair      Balance
                                  amount       cost         value       sheet
                                 ---------- ----------  ----------- -----------


Interest rate contracts:
   Swaps                         $1,340,582    $  (125)     $19,014     $   311
   Swaps--affiliates              1,034,535        125      (18,869)        125
                                 ---------- ----------  ----------- -----------
Total swaps                       2,375,117          -          145         436

   Caps owned                        50,525         80           17          40
   Caps owned--affiliates            20,525        (39)         (17)        (40)
                                 ---------- ----------  ----------- -----------
Total caps owned                     71,050         41            -           -

   Floors owned                      90,500        252          172         332
   Floors owned--affiliates               -          -            -           -
                                 ---------- ----------  ----------- -----------
Total floors owned                   90,500        252          172         332

   Options owned                    302,000      4,000        7,118       4,000
   Options owned--affiliates        277,000     (3,210)      (6,198)     (3,210)
                                 ---------- ----------  ----------- -----------
Total options owned                 579,000        790          920         790
                                 ---------- ----------  ----------- -----------

   Forwards owned                   152,300          -           37           -
   Forwards owned--affiliates       144,300          -          (32)          -
                                 ---------- ----------  ----------- -----------
Total forwards owned                296,600          -            5           -
                                 ---------- ----------  ----------- -----------

Total derivatives                $3,412,267     $1,083     $  1,242      $1,558
                                 ========== ==========  =========== ===========



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

<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, 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
   Caps owned--affiliates                    -         -           -          -
                                  ------------ ---------  ---------- ----------
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         -           -          -
                                  ------------ ---------  ---------- ----------

   Forwards owned                            -         -           -          -
   Forwards owned--affiliates                -         -           -          -
                                  ------------ ---------  ---------- ----------
Total forwards owned                         -         -           -          -
                                  ------------ ---------  ---------- ----------

Total derivatives                   $3,329,619   $   312     $ 6,434    $ 6,434
                                  ============ =========  ========== ==========

4. CONCENTRATIONS OF CREDIT RISK

At December 31, 1999, the Company held less-than-investment-grade bonds
classified as available-for-sale with a carrying value and market value of
$319,122,000. These holdings amounted to 9.1% 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, 1999, the Company's mortgages involved a concentration of
properties located in Florida (15.2%), Texas (9.9%), and Georgia (6.2%). The
remaining mortgages relate to properties located in 36 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 $24,076,000.


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

<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
                                                       1999                                            1998
                                      ------------------------------------------      ------------------------------------------
                                        Qualified                     Post-             Qualified                     Post-
                                          plan          SERP        retirement            plan          SERP        retirement
                                      ------------- ------------- --------------      -------------  -----------  --------------

<S>                                        <C>           <C>            <C>                <C>           <C>            <C>
Projected benefit obligation               $(36,352)     $(11,803)      $ (6,256)          $(38,685)     $(8,320)       $ (8,949)
Less plan assets at fair value               50,495             -              -             47,230            -               -
                                      ------------- ------------- --------------      -------------  -----------  --------------
Plan assets in excess (deficient)
   of projected benefit obligation         $ 14,143      $(11,803)      $ (6,256)          $  8,545      $(8,320)       $ (8,949)
                                      ============= ============= ==============      =============  ===========  ==============

Net asset (liability)                      $  1,200      $ (6,501)      $(12,813)          $  1,240      $(4,918)       $(12,044)
                                      ============= ============= ==============      =============  ===========  ==============
</TABLE>

As of December 31, 1999 and 1998, the Company recognized an additional minimum
net liability on the SERP of $2,200,000 and $1,482,000, 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.

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

<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>
                                     1999                              1998                              1997
                         -------------------------------- --------------------------------- ---------------------------------
                         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                   $   40   $1,971       $1,236         $ 82   $1,109         $893         $607   $1,502        $755
Employer contributions            -      387          467            -      325          218            -      317         198
Plan participants'
   contributions                  -        -           94            -        -           77            -        -          71
Benefits paid                 1,238      387          561          890      325          296          811      317         268
</TABLE>

Assumptions used in accounting for the defined benefit plans as of December 31,
1999, 1998, and 1997 were as follows:


                                                1999        1998        1997
                                               -------- ----------- ------------
Weighted-average discount rate                  8.00%      6.75%       7.25%
Rate of increase in compensation level          5.00%      4.00%       4.25%
Expected long-term rate of return on assets     9.25%      9.50%       9.50%

Plan assets of the defined benefit plans at December 31, 1999 are invested
primarily in U.S. government securities, corporate bonds, mutual funds, mortgage
loans, money market funds and common stock. Certain of the Qualified Plan's
investments are held in the ING-NA Master Trust, which was established in 1998
for the investment of assets of the Plan and several other ING-NA-sponsored
retirement plans.

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 9.5% graded to 5.5%
over eight 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, 1999 by $1,217,000 and the aggregate of the service and interest
cost components of net periodic postretirement benefit cost for 1999 by
$235,000. 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, 1999 by $(981,000)

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

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)



5. EMPLOYEE BENEFIT PLANS (CONTINUED)

and the aggregate of the service and interest cost components of net periodic
postretirement benefit cost for 1999 by $(185,000).

The weighted-average discount rate used in determining the accumulated
postretirement benefit obligation was 8.00% at December 31, 1999, 6.75% at
December 31, 1998 and 7.50% at December 31, 1997.

Effective January 1, 2000, the Postretirement Benefit Plan was amended, causing
the Company's current year projected benefit obligation to decrease.

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 both 1999 and 1998, and
$9,500 for 1997. 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 $1,423,000 for 1999,
$1,343,000 for 1998, and $1,211,000 for 1997.

Plan assets of the Savings Plan at December 31, 1999 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
$28.7 million and $27.8 million at December 31, 1999 and 1998, respectively.
Effective January 1, 2000, the Plan was merged into the ING Savings Plan, a
defined contribution plan sponsored by the Company's parent.

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 benefits paid in excess of policyholder account
values and fees charged for surrender, administration services and mortality
risk.


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

<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 for the years ended December 31, 1999 and 1998, and $4,993,000
for the year ended December 31, 1997.

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, 1999, the Company's retention limit for acceptance of
risk on life insurance policies had been set at various levels up to $3,000,000.
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. The use of reinsurance pools with more than 30 retrocessionaires
from 10 different countries 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, 1999, $3.3 billion of an affiliate's invested assets were held in trust
pursuant to these agreements.



- --------------------------------------------------------------------------------
Strategic Advantage                    93

<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>
                                                                    1999                           1998
                                                       ------------------------------ -------------------------------
                                                                           Policy                           Policy
                                                          Deposits       liabilities      Deposits       liabilities
                                                      ---------------- --------------- --------------- ----------------

<S>                                                         <C>             <C>             <C>              <C>
Direct (nonaffiliated)                                      $1,805,434      $3,787,729      $2,773,952       $3,112,460
Assumed from affiliate:
   Life Insurance Company of Georgia                                 -          97,490               -           97,552
                                                      ---------------- --------------- --------------- ----------------
                                                             1,805,434       3,885,219       2,773,952        3,210,012
Ceded to affiliates:
   Columbine Life Insurance Company                           (129,768)              -      (2,547,743)      (2,696,409)
   Life Insurance Company of Georgia                          (683,100)       (663,325)       (225,083)        (512,477)
   First Columbine Life Insurance Company                     (650,300)     (2,888,079)         (1,126)          (1,126)
                                                      ---------------- --------------- --------------- ----------------
Net                                                         $  342,266      $  333,815      $        -       $        -
                                                      ================ =============== =============== ================
</TABLE>

Ceded GIC policy liabilities totaling $3,551 and $3,210 million as of December
31, 1999 and 1998, respectively, are classified as part of prepaid reinsurance
premiums.

During 1999 and 1998, 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 U.S. GAAP, 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. 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                    94

<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
                                                     1999            1998
                                                ------------- ---------------

Deferred tax liabilities:
   Deferred policy acquisition costs                $(344,540)      $(272,970)
   Unrealized gains/losses                                  -         (42,556)
                                                ------------- ---------------
Total deferred tax liabilities                       (344,540)       (315,526)

Deferred tax assets:
   Benefit reserves and surplus relief                 90,895         102,177
   Tax-basis deferred policy acquisition costs         90,508          83,836
   Investment income                                   22,201          13,712
   Unrealized gains                                    55,917               -
   Nonqualified deferred compensation                  14,181          14,667
   Postretirement employee benefits                     2,542           2,501
   Separate accounts                                   26,961          18,775
   Other, net                                          22,656          19,796
                                                ------------- ---------------
Total deferred tax assets                             325,861         255,464
                                                ------------- ---------------
Net deferred tax liabilities                        $ (18,679)      $ (60,062)
                                                ============= ===============

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


                                                 DECEMBER 31
                                     1999             1998             1997
                                 -------------- --------------- ---------------

Current                                 $ 9,399         $24,111         $37,542
Deferred                                 16,934           9,955           9,477
                                 -------------- --------------- ---------------
Federal income tax expense              $26,333         $34,066         $47,019
                                 ============== =============== ===============

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

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

<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 of $28,723,000 during 1999, $18,283,000
during 1998, and $55,468,000 during 1997 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, 1999. 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,
1999, the Company accrued interest of $11,098,000. 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 $5,711,000, $5,387,000, and $5,096,000 for the years ended
December 31, 1999, 1998, and 1997, respectively.


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

<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 6.65%,
are as follows (in thousands):


                                                TOTAL
YEAR                                           PAYMENTS
- ----------------------------------------- ------------------

2000                                               $  26,838
2001                                                  26,838
2002                                                  26,838
2003                                                  26,838
2004                                                  26,838
                                          ------------------
Total                                                134,190
Less imputed interest                                (34,190)
                                          ------------------
Principal outstanding                               $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, and 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 anticipated that the State of Colorado will adopt Codification.


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

<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, 1999, the Company exceeded all minimum RBC
requirements.

Combined capital and surplus, determined in accordance with statutory accounting
practices (SAP), was $434,983,000 and $386,607,000 at December 31, 1999 and
1998, respectively. Combined net income, determined in accordance with SAP, was
$18,635,000, $11,712,000, and $22,261,000 for the years ended December 31, 1999,
1998, and 1997, 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, 1999. 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                    98

<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                    99

<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, 1999 and 1998 are summarized below (in thousands):


<TABLE>
<CAPTION>
                                                                          DECEMBER 31
                                                          1999                                    1998
                                           ---------------------------------- --- ------------------------------------
                                                  Carrying                               Carrying
                                                  amount          Fair value             amount          Fair value
                                          -----------------------------------    ------------------------------------
<S>                                              <C>               <C>                  <C>                <C>
ASSETS
Fixed maturities (Note 2)                        $3,486,939        $3,486,939           $3,503,530         $3,503,530
Equity securities (Note 2)                            7,944             7,944                8,400              8,400
Mortgage loans                                    1,006,443           975,436              784,108            832,629
Policy loans                                        961,586           961,586              925,623            925,623
Short-term investments                              186,917           186,917                  747                747
Cash                                                 48,630            48,630               31,644             31,644
Indebtedness from
   related parties                                   33,220            33,220                4,339              4,339
Separate account assets                             644,975           644,975              423,474            423,474

LIABILITIES
Supplemental contracts
   without life contingencies                         3,778             3,778                3,966              3,966
Other policyholder funds left
   on deposit                                       431,706           431,706               98,638             98,638
Individual and group
   annuities, net of reinsurance                    149,089           152,824               87,096             86,007
Indebtedness to related
   parties                                           34,231            34,231               13,755             13,755
Long-term debt to related
   parties                                          100,000           100,000              100,000            100,000
Accrued interest on
   long-term debt to related
   parties                                           11,098            11,098                5,387              5,387
Separate account liabilities                        644,975           644,975              423,474            423,474
</TABLE>



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

<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
    4.2% and 22.9% 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                   101

<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
    $70,000,000 and $66,480,000 in 1999 and 1998, 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 contracts had a value of
    $471,380,000 and $433,689,000 at December 31, 1999 and 1998, 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 90% 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 $198,726,000 which have a market value to the Company of $0 and two
    lines of credit totaling $307,902,000 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                   102

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


13. COMMITMENTS AND CONTINGENCIES (CONTINUED)

The Company has an accrued liability of $38,000,000 at December 31, 1999 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. 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 $167,902,000 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, 2000. The amount of funds available under this line is reduced by
borrowings of certain affiliates also party to the agreement. The outstanding
borrowings under these agreements were $16,200,000 and $0 at December 31, 1999
and 1998, respectively. The weighted-average balance outstanding of short-term
debt was $13.1 million during 1999. The weighted-average interest rate paid on
this debt during 1999 was 5.20% (see Note 12).

The Company is the beneficiary of letters of credit totaling $198,726,000 that
were established in accordance with the terms of reinsurance agreements. Such
letters of credit are unconditional and irrevocable, and provide for automatic
renewal for the following year at December 31. The letters were unused during
both 1999 and 1998.










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


<PAGE>









                                   Financial Statements

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


                                   Years ended December 31, 1999, 1998 and 1997
                                   with Report of Independent Auditors













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

<PAGE>



                        Security Life Separate Account L1

                              Financial Statements


                  Years ended December 31, 1999, 1998 and 1997





                                    CONTENTS

Report of Independent Auditors ..............................................106

Audited Financial Statements

Statement of Net Assets .....................................................107
Statement of Operations .....................................................114
Statement of Changes in Net Assets ..........................................134
Notes to Financial Statements ...............................................154





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

<PAGE>






                         Report of Independent Auditors

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

We have audited the accompanying statement of net assets of Security Life
Separate Account L1 of Security Life of Denver Insurance Company (comprising,
respectively, the Neuberger Berman Advisers Management Trust (comprising the
Limited Maturity Bond, Growth 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, Equity Income, High Yield, Utilities and Small Company Growth
Divisions) ("INVESCO"), the Van Eck Worldwide Trust (comprising the 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,
1999, 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 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 auditing standards generally accepted
in the United States. 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, 1999, 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, 1999, 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 accounting principles generally accepted in the United States.

                                                           /s/ Ernst & Young LLP
April 7, 2000


- --------------------------------------------------------------------------------
Strategic Advantage                   106

<PAGE>



                        Security Life Separate Account L1

                             Statement of Net Assets

                                December 31, 1999


<TABLE>
<CAPTION>

                                   TOTAL
                                    ALL          TOTAL         TOTAL            TOTAL         TOTAL         TOTAL        TOTAL
                                 DIVISIONS        NB           ALGER          FIDELITY       INVESCO       VAN ECK        AIM
                                 ------------- ------------ -------------  --------------- ------------- ------------ -------------
<S>                               <C>           <C>          <C>              <C>            <C>           <C>          <C>
ASSETS
Investments in mutual funds at
   market value (Note C)          $520,874,988  $53,597,588  $109,451,239     $294,325,533   $44,538,862   $6,258,525   $12,703,241
                                 ------------- ------------ -------------  --------------- ------------- ------------ -------------
Total assets                       520,874,988   53,597,588   109,451,239      294,325,533    44,538,862    6,258,525    12,703,241
                                 ------------- ------------ -------------  --------------- ------------- ------------ -------------

LIABILITIES
Due to (from) Security Life of        (427,980)     (99,394)      (63,161)        (120,210)      (99,549)     (45,652)          (14)
   Denver
                                 ------------- ------------ -------------  --------------- ------------- ------------ -------------
Total Liabilities                     (427,980)     (99,394)      (63,161)        (120,210)      (99,549)     (45,652)          (14)
                                 ------------- ------------ -------------  --------------- ------------- ------------ -------------

Net assets                        $521,302,968  $53,696,982  $109,514,400     $294,445,743   $44,638,411   $6,304,177   $12,703,255
                                 ============= ============ =============  =============== ============= ============ =============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)         $521,302,968  $53,696,982  $109,514,400     $294,445,743   $44,638,411   $6,304,177   $12,703,255
                                 ------------- ------------ -------------  --------------- ------------- ------------ -------------

TOTAL POLICYHOLDER RESERVES       $521,302,968  $53,696,982  $109,514,400     $294,445,743   $44,638,411   $6,304,177   $12,703,255
                                 ============= ============ =============  =============== ============= ============ =============
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1999




<TABLE>
<CAPTION>

                                                                              NB
                                           --------------------------------------------------------------------------
                                                 Total              Limited
                                                   NB            Maturity Bond        Growth           Partners
                                           ------------------ ------------------- --------------- -------------------

<S>                                               <C>                 <C>             <C>               <C>
ASSETS
Investments in mutual funds at
   market value (Note C)                          $53,597,588         $11,200,520     $13,066,321         $29,330,747
                                           ------------------ ------------------- --------------- -------------------
Total assets                                       53,597,588          11,200,520      13,066,321          29,330,747
                                           ------------------ ------------------- --------------- -------------------

LIABILITIES
Due to (from) Security Life of Denver                 (99,394)               (308)         (9,833)            (89,253)
                                           ------------------ ------------------- --------------- -------------------
Total Liabilities                                     (99,394)               (308)         (9,833)            (89,253)
                                           ------------------ ------------------- --------------- -------------------

Net assets                                        $53,696,982         $11,200,828     $13,076,154         $29,420,000
                                           ================== =================== =============== ===================

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)                         $53,696,982         $11,200,828     $13,076,154         $29,420,000
                                           ------------------ ------------------- --------------- -------------------

TOTAL POLICYHOLDER RESERVES                       $53,696,982         $11,200,828     $13,076,154         $29,420,000
                                           ================== =================== =============== ===================

Number of divisional units outstanding
   (Note G)                                                           889,159.604     434,338.368       1,212,133.448
                                                              =================== =============== ===================

Value per divisional unit                                                  $12.60          $30.11              $24.27
                                                              =================== =============== ===================
</TABLE>


See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1999




<TABLE>
<CAPTION>

                                                                              ALGER
                                             --------------------------------------------------------------------------------------
                                                                   American         American                            American
                                                  Total             Small            MidCap         American           Leveraged
                                                  Alger         Capitalization       Growth          Growth             AllCap
                                             ---------------- ------------------ --------------- ---------------- -----------------

<S>                                              <C>               <C>               <C>            <C>                 <C>
ASSETS
Investments in mutual funds at
   market value (Note C)                         $109,451,239        $27,748,150     $17,280,636      $41,361,603       $23,060,850
                                             ---------------- ------------------ --------------- ---------------- -----------------
Total assets                                      109,451,239         27,748,150      17,280,636       41,361,603        23,060,850
                                             ---------------- ------------------ --------------- ---------------- -----------------

LIABILITIES
Due to (from) Security Life of Denver                (63,161)           (31,605)         (6,851)         (21,895)           (2,810)
                                             ---------------- ------------------ --------------- ---------------- -----------------
Total Liabilities                                    (63,161)           (31,605)         (6,851)         (21,895)           (2,810)
                                             ---------------- ------------------ --------------- ---------------- -----------------

Net assets                                       $109,514,400        $27,779,755     $17,287,487      $41,383,498       $23,063,660
                                             ================ ================== =============== ================ =================

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)                        $109,514,400        $27,779,755     $17,287,487      $41,383,498       $23,063,660
                                             ---------------- ------------------ --------------- ---------------- -----------------

TOTAL POLICYHOLDER RESERVES                      $109,514,400        $27,779,755     $17,287,487      $41,383,498       $23,063,660
                                             ================ ================== =============== ================ =================

Number of divisional units outstanding
   (Note G)                                                        1,055,757.484     576,738.314    1,257,371.637       425,281.099
                                                              ================== =============== ================ =================

Value per divisional unit                                                 $26.31          $29.97           $32.91            $54.23
                                                              ================== =============== ================ =================

</TABLE>


See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1999




<TABLE>
<CAPTION>
                                                                        FIDELITY
                                     ---------------------------------------------------------------------------------------------
                                         Total         Asset                                            Money
                                       Fidelity       Manager          Growth         Overseas         Market        Index 500
                                     ---------------------------------------------------------------------------------------------

<S>                                   <C>              <C>           <C>              <C>            <C>             <C>
ASSETS
Investments in mutual funds at
   market value (Note C)              $294,325,533     $13,585,360     $58,152,709      $34,884,083    $34,799,038    $152,904,343
                                     ---------------------------------------------------------------------------------------------
Total assets                           294,325,533      13,585,360      58,152,709       34,884,083     34,799,038     152,904,343
                                     ---------------------------------------------------------------------------------------------

LIABILITIES
Due to (from) Security Life of Denver    (120,210)         (5,098)         (5,121)        (100,198)          1,630        (11,423)
                                     ---------------------------------------------------------------------------------------------
Total Liabilities                        (120,210)         (5,098)         (5,121)        (100,198)          1,630        (11,423)
                                     ---------------------------------------------------------------------------------------------

Net assets                            $294,445,743     $13,590,458     $58,157,830      $34,984,281    $34,797,408    $152,915,766
                                     =============================================================================================

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)             $294,445,743     $13,590,458     $58,157,830      $34,984,281    $34,797,408    $152,915,766
                                     ---------------------------------------------------------------------------------------------

TOTAL POLICYHOLDER RESERVES           $294,445,743     $13,590,458     $58,157,830      $34,984,281    $34,797,408    $152,915,766
                                     =============================================================================================

Number of divisional units outstanding
   (Note G)                                            722,717.906   1,676,236.646    1,716,617.627  2,763,648.297   4,772,484.597
                                                  ================================================================================

Value per divisional unit                                   $18.80          $34.70           $20.38         $12.59          $32.04
                                                  ================================================================================
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1999




<TABLE>
<CAPTION>

                                                                         INVESCO
                                       ---------------------------------------------------------------------------------------------
                                                                                                                           Small
                                            Total           Total         Equity                                          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)                   $44,538,862     $10,386,525    $16,189,342     $9,419,547      $4,140,713      $4,402,735
                                       ---------------  -------------- -------------- -------------- ---------------  --------------
Total assets                                44,538,862      10,386,525     16,189,342      9,419,547       4,140,713       4,402,735
                                       ---------------  -------------- -------------- -------------- ---------------  --------------

LIABILITIES
Due to (from) Security Life of Denver         (99,549)           (125)       (31,211)        (1,130)           (602)        (66,481)
                                       ---------------  -------------- -------------- -------------- ---------------  --------------
Total Liabilities                             (99,549)           (125)       (31,211)        (1,130)           (602)        (66,481)
                                       ---------------  -------------- -------------- -------------- ---------------  --------------

Net assets                                 $44,638,411     $10,386,650    $16,220,553     $9,420,677      $4,141,315      $4,469,216
                                       ===============  ============== ============== ============== ===============  ==============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)                  $44,638,411     $10,386,650    $16,220,553     $9,420,677      $4,141,315      $4,469,216
                                       ---------------  -------------- -------------- -------------- ---------------  --------------

TOTAL POLICYHOLDER RESERVES                $44,638,411     $10,386,650    $16,220,553     $9,420,677      $4,141,315      $4,469,216
                                       ===============  ============== ============== ============== ===============  ==============

Number of divisional units outstanding
   (Note G)                                                602,187.614    621,047.937    536,863.946     189,409.984     212,503.210
                                                        ============== ============== ============== ===============  ==============

Value per divisional unit                                       $17.25         $26.12         $17.55          $21.86          $21.03
                                                        ============== ============== ============== ===============  ==============
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1999




<TABLE>
<CAPTION>

                                                                            VAN ECK
                                            ---------------------------------------------------------------------------------
                                                                Worldwide                       Worldwide        Worldwide
                                                 Total            Hard          Worldwide        Emerging          Real
                                                Van Eck          Assets           Bond           Markets          Estate
                                            ---------------- --------------- ---------------  --------------  ---------------

<S>                                               <C>            <C>              <C>            <C>                <C>
ASSETS
Investments in mutual funds at
   market value (Note C)                          $6,258,525      $2,305,855        $335,746      $3,067,087         $549,837
                                            ---------------- --------------- ---------------  --------------  ---------------
Total assets                                       6,258,525       2,305,855         335,746       3,067,087          549,837
                                            ---------------- --------------- ---------------  --------------  ---------------

LIABILITIES
Due to (from) Security Life of Denver               (45,652)           (223)           1,543        (46,972)                -
                                            ---------------- --------------- ---------------  --------------  ---------------
Total Liabilities                                   (45,652)           (223)           1,543        (46,972)                -
                                            ---------------- --------------- ---------------  --------------  ---------------

Net assets                                        $6,304,177      $2,306,078        $334,203      $3,114,059         $549,837
                                            ================ =============== ===============  ==============  ===============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)                         $6,304,177      $2,306,078        $334,203      $3,114,059         $549,837
                                            ---------------- --------------- ---------------  --------------  ---------------

TOTAL POLICYHOLDER RESERVES                       $6,304,177      $2,306,078        $334,203      $3,114,059         $549,837
                                            ================ =============== ===============  ==============  ===============

Number of divisional units outstanding
   (Note G)                                                      236,972.429      33,114.078     228,819.195       64,967.173
                                                             =============== ===============  ==============  ===============

Value per divisional unit                                              $9.73          $10.09          $13.61            $8.46
                                                             =============== ===============  ==============  ===============
</TABLE>


See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1999





                                                         AIM
                                         ---------------------------------------
                                             Total      Capital       Government
                                              AIM     Appreciation    Securities
                                         ------------ ------------ -------------

ASSETS
Investments in mutual funds at
   market value (Note C)                  $12,703,241   $5,308,909    $7,394,332
                                         ------------ ------------ -------------
Total assets                               12,703,241    5,308,909     7,394,332
                                         ------------ ------------ -------------

LIABILITIES
Due to (from) Security Life of Denver            (14)         (13)           (1)
                                         ------------ ------------ -------------
Total Liabilities                                (14)         (13)           (1)
                                         ------------ ------------ -------------

Net assets                                $12,703,255   $5,308,922    $7,394,333
                                         ============ ============ =============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)                 $12,703,255   $5,308,922    $7,394,333
                                         ------------ ------------ -------------

TOTAL POLICYHOLDER RESERVES               $12,703,255   $5,308,922    $7,394,333
                                         ============ ============ =============

Number of divisional units outstanding
   (Note G)                                            323,846.032   715,905.149
                                                      ============ =============

Value per divisional unit                                   $16.39        $10.33
                                                      ============ =============



See accompanying notes.


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

<PAGE>



                        Security Life Separate Account L1

                             Statement of Operations

                          Year Ended December 31, 1999


<TABLE>
<CAPTION>

                                         Total
                                          All          Total          Total         Total          Total         Total        Total
                                       Divisions        NB            Alger       Fidelity        INVESCO       Van Eck        AIM
                                     ------------- -------------  ------------- -------------  ------------- -----------------------

<S>                                    <C>            <C>           <C>           <C>             <C>        <C>          <C>
INVESTMENT INCOME
Dividends from mutual funds            $18,884,169    $2,123,919    $ 7,325,481   $ 7,908,482     $1,183,695 $   30,826      311,766
Less valuation period deductions
    (Note B)                             2,908,885       371,218        557,411     1,629,301        272,130     27,814       51,011
                                     ------------- -------------  ------------- -------------  ------------- ----------  -----------
Net investment income (loss)            15,975,284     1,752,701      6,768,070     6,279,181        911,565      3,012      260,755
                                     ------------- -------------  ------------- -------------  ------------- ----------  -----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                         18,191,446       557,950      5,023,269    11,358,812      1,094,239     73,144       84,032
Net unrealized gains (losses) on
    investments                         55,998,041     3,797,732     17,500,945    30,152,442      2,135,798  1,374,192    1,036,932
                                     ------------- -------------  ------------- -------------  ------------- ----------  -----------
Net realized and unrealized gains
    (losses) on investments             74,189,487     4,355,682     22,524,214    41,511,254      3,230,037  1,447,336    1,120,964
                                     ------------- -------------  ------------- -------------  ------------- ----------  -----------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS          $90,164,771    $6,108,383    $29,292,284   $47,790,435     $4,141,602 $1,450,348   $1,381,719
                                     ============= =============  ============= =============  ============= ==========  ===========
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                              NB
                                                  ---------------------------------------------------------------------
                                                        Total            Limited
                                                         NB           Maturity Bond           Growth           Partners
                                                  ---------------------------------  ----------------  ----------------

<S>                                                  <C>                   <C>             <C>               <C>
INVESTMENT INCOME
Dividends from mutual funds                          $2,123,919            $911,596        $  453,085        $  759,238
Less valuation period deductions
    (Note B)                                            371,218             108,699            70,308           192,211
                                                  ---------------------------------  ----------------  ----------------
Net investment income (loss)                          1,752,701             802,897           382,777           567,027
                                                  ---------------------------------  ----------------  ----------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                                         557,950           (293,615)           318,964           532,601
Net unrealized gains (losses) on
    investments                                       3,797,732           (423,477)         3,714,218           506,991
                                                  ---------------------------------  ----------------  ----------------
Net realized and unrealized gains
    (losses) on investments                           4,355,682           (717,092)         4,033,182         1,039,592
                                                  ---------------------------------  ----------------  ----------------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS                        $6,108,383            $ 85,805        $4,415,959        $1,606,619
                                                  =================================  ================  ================
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                            ALGER
                                          -----------------------------------------------------------------------------------------
                                                               American           American                            American
                                               Total             Small             MidCap           American          Leveraged
                                               Alger        Capitalization         Growth            Growth            AllCap
                                          --------------- ------------------- ----------------  ----------------  -----------------

<S>                                           <C>                  <C>              <C>               <C>                <C>
INVESTMENT INCOME
Dividends from mutual funds                   $ 7,325,481          $2,200,048       $1,636,538        $2,764,203         $  724,692
Less valuation period deductions
    (Note B)                                      557,411             141,734           88,955           233,373             93,349
                                          --------------- ------------------- ----------------  ----------------  -----------------
Net investment income (loss)                    6,768,070           2,058,314        1,547,583         2,530,830            631,343
                                          --------------- ------------------- ----------------  ----------------  -----------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                                 5,023,269              94,825          322,974         2,007,625          2,597,845
Net unrealized gains (losses) on
    investments                                17,500,945           5,993,398        2,015,333         4,584,649          4,907,565
                                          --------------- ------------------- ----------------  ----------------  -----------------
Net realized and unrealized gains
    (losses) on investments                    22,524,214           6,088,223        2,338,307         6,592,274          7,505,410
                                          --------------- ------------------- ----------------  ----------------  -----------------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS                 $29,292,284          $8,146,537       $3,885,890        $9,123,104         $8,136,753
                                          =============== =================== ================  ================  =================
</TABLE>



See accompanying notes.



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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                        FIDELITY
                                     ---------------------------------------------------------------------------------------------
                                          Total           Asset                                          Money
                                        Fidelity         Manager        Growth          Overseas        Market        Index 500
                                     ---------------  ------------- ---------------  -------------- --------------- --------------

<S>                                      <C>             <C>            <C>              <C>             <C>           <C>
INVESTMENT INCOME
Dividends from mutual funds              $ 7,908,482     $  798,528     $ 3,508,501      $  820,014      $1,277,704    $ 1,503,735
Less valuation period deductions
    (Note B)                               1,629,301         83,646         308,868         188,207         188,211        860,369
                                     ---------------  ------------- ---------------  -------------- --------------- --------------
Net investment income (loss)               6,279,181        714,882       3,199,633         631,807       1,089,493        643,366
                                     ---------------  ------------- ---------------  -------------- --------------- --------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                           11,358,812        122,474       7,459,882         553,230               -      3,223,226
Net unrealized gains (losses) on
    investments                           30,152,442        316,538       3,509,953       8,740,414               -     17,585,537
                                     ---------------  ------------- ---------------  -------------- --------------- --------------
Net realized and unrealized gains
    (losses) on investments               41,511,254        439,012      10,969,835       9,293,644               -     20,808,763
                                     ---------------  ------------- ---------------  -------------- --------------- --------------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS            $47,790,435     $1,153,894     $14,169,468      $9,925,451      $1,089,493    $21,452,129
                                     ===============  ============= ===============  ============== =============== ==============
</TABLE>



See accompanying notes.



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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1999



<TABLE>
<CAPTION>

                                                                         INVESCO
                                     -----------------------------------------------------------------------------------------------
                                          Total           Total          Equity                                     Small Company
                                         INVESCO         Return          Income      High Yield      Utilities          Growth
                                     --------------- --------------- --------------- -------------  ------------- ------------------

<S>                                       <C>             <C>             <C>             <C>            <C>              <C>
INVESTMENT INCOME
Dividends from mutual funds               $1,183,695      $  276,071      $  252,055      $618,531       $ 37,038         $        -
Less valuation period deductions
    (Note B)                                 272,130          71,255          97,430        65,338         23,769             14,338
                                     --------------- --------------- --------------- -------------  ------------- ------------------
Net investment income (loss)                 911,565         204,816         154,625       553,193         13,269           (14,338)
                                     --------------- --------------- --------------- -------------  ------------- ------------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                            1,094,239         286,623         506,767     (241,611)        304,911            237,549
Net unrealized gains (losses) on
    investments                            2,135,798       (923,083)         965,264       379,005        179,598          1,535,014
                                     --------------- --------------- --------------- -------------  ------------- ------------------
Net realized and unrealized gains
    (losses) on investments                3,230,037       (636,460)       1,472,031       137,394        484,509          1,772,563
                                     --------------- --------------- --------------- -------------  ------------- ------------------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS             $4,141,602      $(431,644)      $1,626,656      $690,587       $497,778         $1,758,225
                                     =============== =============== =============== =============  ============= ==================
</TABLE>



See accompanying notes.



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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                            VAN ECK
                                           ----------------------------------------------------------------------------------
                                                                                               Worldwide
                                                Total         Worldwide        Worldwide        Emerging        Worldwide
                                               Van Eck       Hard Assets         Bond           Markets        Real Estate
                                           --------------- ---------------  --------------- ---------------- ----------------

<S>                                             <C>               <C>             <C>             <C>               <C>
INVESTMENT INCOME
Dividends from mutual funds                     $   30,826        $ 16,585        $  12,446                -        $   1,795
Less valuation period deductions
    (Note B)                                        27,814          12,646            2,550           10,886            1,732
                                           --------------- ---------------  --------------- ---------------- ----------------
Net investment income (loss)                         3,012           3,939            9,896         (10,886)               63
                                           --------------- ---------------  --------------- ---------------- ----------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                                     73,144       (313,009)         (25,853)          410,384            1,622
Net unrealized gains (losses) on
    investments                                  1,374,192         592,123          (9,920)          809,962         (17,973)
                                           --------------- ---------------  --------------- ---------------- ----------------
Net realized and unrealized gains
    (losses) on investments                      1,447,336         279,114         (35,773)        1,220,346         (16,351)
                                           --------------- ---------------  --------------- ---------------- ----------------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS                   $1,450,348        $283,053        $(25,877)       $1,209,460        $(16,288)
                                           =============== ===============  =============== ================ ================
</TABLE>



See accompanying notes.



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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1999




                                                          AIM
                                        --------------------------------------

                                          Total       Capital      Government
                                           AIM     Appreciation    Securities
                                        ---------- ------------ --------------

INVESTMENT INCOME
Dividends from mutual funds             $  311,766   $  113,467      $ 198,299
Less valuation period deductions
    (Note B)                                51,011       19,289         31,722
                                        ---------- ------------ --------------
Net investment income (loss)               260,755       94,178        166,577
                                        ---------- ------------ --------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                             84,032       92,256        (8,224)
Net unrealized gains (losses) on
    investments                          1,036,932    1,257,369      (220,437)
                                        ---------- ------------ --------------
Net realized and unrealized gains
    (losses) on investments              1,120,964    1,349,625      (228,661)
                                        ---------- ------------ --------------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS           $1,381,719   $1,443,803      $(62,084)
                                        ========== ============ ==============


See accompanying notes.



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

<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                   121

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998




<TABLE>
<CAPTION>

                                                                              NB
                                        --------------------------------------------------------------------------------
                                             Total          Limited                         Government
                                              NB           Maturity         Growth           Income         Partners
                                                             Bond
                                        --------------- --------------- ---------------  --------------- ---------------

<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                   122

<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                     $11,837,754        $1,939,738       $1,879,001       $6,098,636      $1,920,379
OPERATIONS
                                        ================ =================  =============== ================ ===============
</TABLE>


See accompanying notes.


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

<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                   124

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998




<TABLE>
<CAPTION>

                                                                         INVESCO
                                   -------------------------------------------------------------------------------------------
                                        Total           Total         Equity                                   Small 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                   125

<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                   126

<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                   127

<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                   128

<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                   129

<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                   130

<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                   131

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1997




<TABLE>
<CAPTION>

                                                                           INVESCO
                                          -------------------------------------------------------------------------------
                                               Total           Total           Equity
                                              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                   132

<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                   133

<PAGE>



                        Security Life Separate Account L1

                       Statement of Changes in Net Assets

                          Year Ended December 31, 1999


<TABLE>
<CAPTION>

                                     Total
                                      All            Total         Total         Total          Total       Total          Total
                                   Divisions           NB          Alger        Fidelity       INVESCO     Van Eck          AIM
                                 ------------- -------------- -------------- ------------- ------------- ----------- --------------

<S>                               <C>             <C>           <C>           <C>            <C>          <C>           <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)      $15,975,284     $ 1,752,701   $  6,768,070  $  6,279,181   $   911,565  $    3,012    $   260,755
Net realized gains (losses) on
  investments                       18,191,446        557,950      5,023,269    11,358,812     1,094,239      73,144         84,032
Net unrealized gains (losses) on
  investments                       55,998,041      3,797,732     17,500,945    30,152,442     2,135,798   1,374,192      1,036,932
                                 ------------- -------------- -------------- ------------- ------------- ----------- --------------
Increase in net assets from
  operations                        90,164,771      6,108,383     29,292,284    47,790,435     4,141,602   1,450,348      1,381,719
                                 ------------- -------------- -------------- ------------- ------------- ----------- --------------

CHANGES FROM PRINCIPAL
  TRANSACTIONS
Net premiums                       162,042,407      9,691,552     19,246,531   115,810,413    12,770,723   1,311,620      3,211,568
Cost of insurance and
  administrative charges           (20,649,015)    (2,172,531)    (3,837,369)  (11,622,709)   (2,460,819)   (173,456)      (382,131)
Benefit payments                      (542,037)             -              -      (542,037)            -           -              -
Surrenders                         (15,066,657)    (1,529,928)    (3,447,763)   (7,887,081)   (1,567,128)    (33,331)      (601,426)
Net transfers among divisions
  (including the loan division
  and guaranteed interest
  division in the general
  account)                              91,435     (5,513,893)    13,797,533   (17,535,989)    2,140,348   1,919,235      5,284,201
Other                                  231,958         45,648         34,663       146,782       (17,068)     12,762          9,171
                                 ------------- -------------- -------------- ------------- ------------- ----------- --------------
Increase from principal
  transactions                     126,108,091        520,848     25,793,595    78,369,379    10,866,056   3,036,830      7,521,383
                                 ------------- -------------- -------------- ------------- ------------- ----------- --------------

Total increase in net assets       216,272,862      6,629,231     55,085,879   126,159,814    15,007,658   4,487,178      8,903,102

Net assets at beginning of year    305,030,106     47,067,751     54,428,521   168,285,929    29,630,753   1,816,999      3,800,153
                                 ------------- -------------- -------------- ------------- ------------- ----------- --------------

Net assets at end of year         $521,302,968    $53,696,982   $109,514,400  $294,445,743   $44,638,411  $6,304,177    $12,703,255
                                 ============= ============== ============== ============= ============= =========== ==============
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1999


<TABLE>
<CAPTION>

                                                                              NB
                                             --------------------------------------------------------------------------
                                                      Total          Limited
                                                        NB        Maturity Bond           Growth             Partners
                                             ------------------ ---------------  ------------------  ------------------

<S>                                                 <C>             <C>                 <C>                 <C>
INCREASE IN NET ASSETS

OPERATIONS
Net investment income (loss)                        $ 1,752,701     $   802,897         $   382,777         $   567,027
Net realized gains (losses) on
   investments                                          557,950        (293,615)            318,964             532,601
Net unrealized gains (losses) on
   investments                                        3,797,732        (423,477)          3,714,218             506,991
                                             ------------------ ---------------  ------------------  ------------------
Increase in net assets from
   operations                                         6,108,383          85,805           4,415,959           1,606,619
                                             ------------------ ---------------  ------------------  ------------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                          9,691,552       2,691,658           1,968,259           5,031,635
Cost of insurance and
   administrative charges                            (2,172,531)       (532,487)           (382,030)         (1,258,014)
Benefit payments
Surrenders                                           (1,529,928)     (1,033,731)           (175,255)           (320,942)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                              (5,513,893)     (5,610,959)         (1,798,195)          1,895,261
Other                                                    45,648          22,193              21,256               2,199
                                             ------------------ ---------------  ------------------  ------------------
Increase from principal
   transactions                                         520,848      (4,463,326)           (365,965)          5,350,139
                                             ------------------ ---------------  ------------------  ------------------

Total increase in net assets                          6,629,231      (4,377,521)          4,049,994           6,956,758

Net assets at beginning of year                      47,067,751      15,578,349           9,026,160          22,463,242
                                             ------------------ ---------------  ------------------  ------------------

Net assets at end of year                           $53,696,982     $11,200,828         $13,076,154         $29,420,000
                                             ================== ===============  ==================  ==================
</TABLE>


See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                           ALGER
                                      ------------------------------------------------------------------------------------------
                                                             American           American                           American
                                            Total              Small             MidCap           American         Leveraged
                                            Alger         Capitalization         Growth            Growth           AllCap
                                      ------------------ -----------------  ----------------  ---------------- -----------------

<S>                                         <C>                <C>               <C>               <C>               <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)                $  6,768,070       $ 2,058,314       $ 1,547,583       $ 2,530,830       $   631,343
Net realized gains (losses) on
   investments                                 5,023,269            94,825           322,974         2,007,625         2,597,845
Net unrealized gains (losses) on
   investments                                17,500,945         5,993,398         2,015,333         4,584,649         4,907,565
                                      ------------------ -----------------  ----------------  ---------------- -----------------
Increase in net assets from
   operations                                 29,292,284         8,146,537         3,885,890         9,123,104         8,136,753
                                      ------------------ -----------------  ----------------  ---------------- -----------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                  19,246,531         4,618,903         3,508,936         7,654,291         3,464,401
Cost of insurance and
   administrative charges                     (3,837,369)         (957,053)         (661,896)       (1,597,077)         (621,343)
Benefit payments
Surrenders                                    (3,447,763)         (986,740)         (286,174)       (1,594,894)         (579,955)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                       13,797,533         1,461,610         1,637,697         4,904,801         5,793,425
Other                                             34,663            (6,873)          (17,173)          (10,341)           69,050
                                      ------------------ -----------------  ----------------  ---------------- -----------------
Increase from principal
   transactions                               25,793,595         4,129,847         4,181,390         9,356,780         8,125,578
                                      ------------------ -----------------  ----------------  ---------------- -----------------

Total increase in net assets                  55,085,879        12,276,384         8,067,280        18,479,884        16,262,331

Net assets at beginning of year               54,428,521        15,503,371         9,220,207        22,903,614         6,801,329
                                      ------------------ -----------------  ----------------  ---------------- -----------------

Net assets at end of year                   $109,514,400       $27,779,755       $17,287,487       $41,383,498       $23,063,660
                                      ================== =================  ================  ================ =================
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                        FIDELITY
                                  -----------------------------------------------------------------------------------------------
                                       Total           Asset                                         Money
                                     Fidelity         Manager         Growth        Overseas         Market         Index 500
                                  --------------- --------------- -------------- --------------- --------------  ----------------

<S>                                  <C>              <C>            <C>             <C>            <C>              <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)        $   6,279,181     $   714,882    $ 3,199,633     $   631,807    $ 1,089,493      $    643,366
Net realized gains (losses) on
   investments                         11,358,812         122,474      7,459,882         553,230              -         3,223,226
Net unrealized gains (losses) on
   investments                         30,152,442         316,538      3,509,953       8,740,414              -        17,585,537
                                  --------------- --------------- -------------- --------------- --------------  ----------------
Increase in net assets from
   operations                          47,790,435       1,153,894     14,169,468       9,925,451      1,089,493        21,452,129
                                  --------------- --------------- -------------- --------------- --------------  ----------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                          115,810,413       3,791,052      9,969,268       5,963,624     62,143,060        33,943,409
Cost of insurance and
   administrative charges             (11,622,709)       (604,489)    (1,912,531)     (1,071,163)    (2,273,369)       (5,761,157)
Benefit payments                         (542,037)              -              -               -       (542,037)                -
Surrenders                             (7,887,081)       (641,428)    (1,308,922)     (1,227,419)    (1,281,819)       (3,427,493)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)               (17,535,989)       (349,280)     4,285,808         788,107    (42,741,942)       20,481,318
Other                                     146,782           3,430         54,597          23,794         (8,230)           73,191
                                  --------------- --------------- -------------- --------------- --------------  ----------------
Increase from principal
   transactions                        78,369,379       2,199,285     11,088,220       4,476,943     15,295,663        45,309,268
                                  --------------- --------------- -------------- --------------- --------------  ----------------

Total increase in net assets          126,159,814       3,353,179     25,257,688      14,402,394     16,385,156        66,761,397

Net assets at beginning of year       168,285,929      10,237,279     32,900,142      20,581,887     18,412,252        86,154,369
                                  --------------- --------------- -------------- --------------- --------------  ----------------

Net assets at end of year            $294,445,743     $13,590,458    $58,157,830     $34,984,281    $34,797,408      $152,915,766
                                  =============== =============== ============== =============== ==============  ================
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                         INVESCO
                                         ------------------------------------------------------------------------------------------
                                            Total           Total          Equity                                      Small Company
                                           INVESCO         Return          Income        High Yield       Utilities       Growth
                                         ----------- --------------- --------------- ---------------  -------------- --------------

<S>                                      <C>             <C>             <C>              <C>             <C>            <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)             $   911,565     $   204,816     $   154,625      $  553,193      $   13,269     $  (14,338)
Net realized gains (losses) on
   investments                             1,094,239         286,623         506,767        (241,611)        304,911        237,549
Net unrealized gains (losses) on
   investments                             2,135,798        (923,083)        965,264         379,005         179,598      1,535,014
                                         ----------- --------------- --------------- ---------------  -------------- --------------
Increase (decrease) in net assets from
   operations                              4,141,602        (431,644)      1,626,656         690,587         497,778      1,758,225
                                         ----------- --------------- --------------- ---------------  -------------- --------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              12,770,723       4,580,034       4,374,844       1,987,501       1,127,118        701,226
Cost of insurance and
   administrative charges                 (2,460,819)       (764,047)       (922,117)       (471,532)       (198,877)      (104,246)
Benefit payments
Surrenders                                (1,567,128)       (239,246)       (333,959)       (155,182)       (820,016)       (18,725)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                    2,140,348        (854,496)        643,961        (518,177)      1,491,088      1,377,972
Other                                        (17,068)         (9,279)        (21,837)          4,698           3,264          6,086
                                         ----------- --------------- --------------- ---------------  -------------- --------------
Increase from principal
   transactions                           10,866,056       2,712,966       3,740,892         847,308       1,602,577      1,962,313
                                         ----------- --------------- --------------- ---------------  -------------- --------------

Total increase in net assets              15,007,658       2,281,322       5,367,548       1,537,895       2,100,355      3,720,538

Net assets at beginning of year           29,630,753       8,105,328      10,853,005       7,882,782       2,040,960        748,678
                                         ----------- --------------- --------------- ---------------  -------------- --------------

Net assets at end of year                $44,638,411     $10,386,650     $16,220,553      $9,420,677      $4,141,315     $4,469,216
                                         =========== =============== =============== ===============  ============== ==============
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                            VAN ECK
                                          ---------------------------------------------------------------------------------
                                                             Worldwide                        Worldwide        Worldwide
                                               Total           Hard           Worldwide        Emerging          Real
                                              Van Eck         Assets            Bond           Markets          Estate
                                          --------------- ---------------  --------------- ---------------- ---------------

<S>                                            <C>             <C>                <C>            <C>               <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)                   $    3,012      $    3,939         $  9,896       $  (10,886)       $     63
Net realized gains (losses) on
   investments                                     73,144        (313,009)         (25,853)         410,384           1,622
Net unrealized gains (losses) on
   investments                                  1,374,192         592,123           (9,920)         809,962         (17,973)
                                          --------------- ---------------  --------------- ---------------- ---------------
Increase (decrease) in net assets from
   operations                                   1,450,348         283,053          (25,877)       1,209,460         (16,288)
                                          --------------- ---------------  --------------- ---------------- ---------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                    1,311,620         441,045          253,322          416,537         200,716
Cost of insurance and
   administrative charges                        (173,456)        (86,064)         (17,509)         (56,532)        (13,351)
Benefit payments
Surrenders                                        (33,331)        (23,325)               -           (5,545)         (4,461)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                         1,919,235         602,367          (80,721)       1,091,100         306,489
Other                                              12,762          15,247             (819)          (2,117)            451
                                          --------------- ---------------  --------------- ---------------- ---------------
Increase from principal
   transactions                                 3,036,830         949,270          154,273        1,443,443         489,844
                                          --------------- ---------------  --------------- ---------------- ---------------

Total increase in net assets                    4,487,178       1,232,323          128,396        2,652,903         473,556

Net assets at beginning of year                 1,816,999       1,073,755          205,807          461,156          76,281
                                          --------------- ---------------  --------------- ---------------- ---------------

Net assets at end of year                      $6,304,177      $2,306,078         $334,203       $3,114,059        $549,837
                                          =============== ===============  =============== ================ ===============
</TABLE>


See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1999




                                                          AIM
                                        --------------------------------------
                                           Total       Capital      Government
                                            AIM      Appreciation   Securities
                                        ------------ ------------- -----------

INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)             $   260,755    $   94,178  $  166,577
Net realized gains (losses) on
   investments                                84,032        92,256      (8,224)
Net unrealized gains (losses) on
   investments                             1,036,932     1,257,369    (220,437)
                                        ------------ ------------- -----------
Increase (decrease) in net assets from
   operations                              1,381,719     1,443,803     (62,084)
                                        ------------ ------------- -----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                               3,211,568     1,497,094   1,714,474
Cost of insurance and
   administrative charges                   (382,131)     (216,619)   (165,512)
Benefit payments
Surrenders                                  (601,426)      (18,584)   (582,842)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                    5,284,201     1,391,719   3,892,482
Other                                          9,171         7,073       2,098
                                        ------------ ------------- -----------
Increase from principal
   transactions                            7,521,383     2,660,683   4,860,700
                                        ------------ ------------- -----------

Total increase in net assets               8,903,102     4,104,486   4,798,616

Net assets at beginning of year            3,800,153     1,204,436   2,595,717
                                        ------------ ------------- -----------

Net assets at end of year                $12,703,255    $5,308,922  $7,394,333
                                        ============ ============= ===========

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

<S>                                             <C>                 <C>               <C>                <C>            <C>
INCREASE (DECREASE) IN NET ASSETS

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

<S>                                             <C>                <C>              <C>              <C>                <C>
INCREASE (DECREASE) IN NET ASSETS

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

<S>                                      <C>              <C>             <C>            <C>             <C>            <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)             $  5,972,694     $   745,317     $ 2,480,616    $   886,122     $   713,205    $ 1,147,434
Net realized gains (losses) on
   investments                              6,403,348          20,247       1,534,000        298,379               -      4,550,722
Net unrealized gains (losses) on
   investments                             15,230,082         315,702       4,444,805        707,398               -      9,762,177
                                      ---------------  -------------- --------------- -------------- --------------- --------------
Increase (decrease) in net assets
   from operations                         27,606,124       1,081,266       8,459,421      1,891,899         713,205     15,460,333
                                      ---------------  -------------- --------------- -------------- --------------- --------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                               92,335,231       2,713,832       8,443,426      5,709,711      55,421,815     20,046,447
Cost of insurance and
   administrative charges                  (8,200,381)       (490,838)     (1,358,671)      (939,010)     (1,769,895)    (3,641,967)
Benefit payments                             (259,989)              -          (8,890)        (8,379)       (240,733)        (1,987)
Surrenders                                 (8,654,377)       (652,157)     (2,494,098)      (438,536)     (2,335,262)    (2,734,324)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   (25,231,056)      1,440,884       1,798,160      2,169,798     (48,429,964)    17,790,066
Other                                          54,208           7,219         (14,128)       (29,375)         39,827         50,665
                                      ---------------  -------------- --------------- -------------- --------------- --------------
Increase (decrease) from principal
   transactions                            50,043,636       3,018,940       6,365,799      6,464,209       2,685,788     31,508,900
                                      ---------------  -------------- --------------- -------------- --------------- --------------

Total increase (decrease) in net assets    77,649,760       4,100,206      14,825,220      8,356,108       3,398,993     46,969,233

Net assets at beginning of year            90,636,169       6,137,073      18,074,922     12,225,779      15,013,259     39,185,136
                                      ---------------  -------------- --------------- -------------- --------------- --------------

Net assets at end of year                $168,285,929     $10,237,279     $32,900,142    $20,581,887     $18,412,252    $86,154,369
                                      ===============  ============== =============== ============== =============== ==============
</TABLE>



See accompanying notes.


- --------------------------------------------------------------------------------
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          Equity                                         Company
                                        INVESCO          Return         Income         High Yield      Utilities       Growth
                                     --------------  -------------- ---------------  -------------- --------------- -------------

<S>                                     <C>              <C>            <C>              <C>             <C>             <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)            $ 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
                                     ---------------  -------------- ---------------- -------------- -------------- -------------

<S>                                       <C>              <C>             <C>              <C>           <C>             <C>
INCREASE (DECREASE) IN NET ASSETS

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                                   -               -                -              0              0             0
Surrenders                                   (15,198)         (3,105)         (11,871)             0              0          (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
                                        ------------  -------------- --------------  -------------- --------------- -------------

<S>                                     <C>              <C>            <C>             <C>             <C>            <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)            $  3,345,072     $   543,430    $   181,965     $ 1,633,324     $   972,193    $   14,160
Net realized gains (losses) on
   investments                             3,199,375         406,286        894,818       1,320,426         523,956        53,889
Net unrealized gains (losses) on
   investments                            10,643,150       2,273,595      1,647,989       6,476,412         298,662       (53,508)
                                        ------------  -------------- --------------  -------------- --------------- -------------
Increase (decrease) in net assets from
   operations                             17,187,597       3,223,311      2,724,772       9,430,162       1,794,811        14,541
                                        ------------  -------------- --------------  -------------- --------------- -------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                             104,747,260       5,555,766      6,944,048      89,309,110       2,683,620       254,716
Cost of insurance and
   administrative charges                 (8,284,944)       (957,887)    (1,466,664)     (5,155,026)       (614,145)      (91,222)
Benefit payments                            (406,386)        (20,591)       (63,369)       (322,263)           (163)            -
Surrenders                                (1,977,696)       (146,698)      (412,252)     (1,294,484)       (112,699)      (11,563)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   (6,642,529)      8,721,432      9,006,938     (32,708,946)      7,796,299       541,748
Other                                          5,891           9,817         11,046         (21,999)         11,180        (4,153)
                                        ------------  -------------- --------------  -------------- --------------- -------------
Increase (decrease) from principal
   transactions                           87,441,596      13,161,839     14,019,747      49,806,392       9,764,092       689,526
                                        ------------  -------------- --------------  -------------- --------------- -------------

Total increase (decrease) in net assets  104,629,193      16,385,150     16,744,519      59,236,554      11,558,903       704,067

Net assets at beginning of year           57,856,827      10,539,346     11,356,089      31,399,615       3,967,746       594,031
                                        ------------  -------------- --------------  -------------- --------------- -------------

Net assets at end of year               $162,486,020     $26,924,496    $28,100,608     $90,636,169     $15,526,649    $1,298,098
                                        ============  ============== ==============  ============== =============== =============
</TABLE>



See accompanying notes.



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

<S>                                             <C>                  <C>              <C>             <C>               <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)                    $   543,430          $  122,942       $  158,538      $    61,720       $   200,230
Net realized gains (losses) on
   investments                                      406,286             (20,056)          14,997           25,762           385,583
Net unrealized gains (losses) on
   investments                                    2,273,595             159,151          533,906           26,882         1,553,656
                                          ----------------- ------------------- ---------------- ----------------  ----------------
Increase (decrease) in net assets from
   operations                                     3,223,311             262,037          707,441          114,364         2,139,469
                                          ----------------- ------------------- ---------------- ----------------  ----------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                      5,555,766           1,332,125        1,158,704          324,257         2,740,680
Cost of insurance and
   administrative charges                          (957,887)           (163,472)        (219,117)         (62,075)         (513,223)
Benefit payments                                    (20,591)                  -                -                -           (20,591)
Surrenders                                         (146,698)             (3,761)         (71,838)            (792)          (70,307)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                           8,721,432           2,758,363        2,141,068       (1,023,987)        4,845,988
Other                                                 9,817              (2,202)          11,700           (6,404)            6,723
                                          ----------------- ------------------- ---------------- ----------------  ----------------
Increase (decrease) from principal
   transactions                                  13,161,839           3,921,053        3,020,517         (769,001)        6,989,270
                                          ----------------- ------------------- ---------------- ----------------  ----------------

Total increase (decrease)  in net assets         16,385,150           4,183,090        3,727,958         (654,637)        9,128,739

Net assets at beginning of year                  10,539,346           2,492,076        1,835,714        1,548,314         4,663,242
                                          ----------------- ------------------- ---------------- ----------------  ----------------

Net assets at end of year                       $26,924,496          $6,675,166       $5,563,672      $   893,677       $13,791,981
                                          ================= =================== ================ ================  ================
</TABLE>



See accompanying notes.


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

<S>                                             <C>                <C>              <C>              <C>              <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)                    $   181,965        $   167,785      $   27,807       $      376       $  (14,003)
Net realized gains (losses) on
   investments                                      894,818            114,651         228,363          237,727          314,077
Net unrealized gains (losses) on
   investments                                    1,647,989            483,518         246,489          970,056          (52,074)
                                          ----------------- ------------------ ---------------  --------------- ----------------
Increase (decrease) in net assets from
   operations                                     2,724,772            765,954         502,659        1,208,159          248,000
                                          ----------------- ------------------ ---------------  --------------- ----------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                      6,944,048          2,630,863       1,276,492        2,334,377          702,316
Cost of insurance and
   administrative charges                        (1,466,664)          (526,742)       (299,891)        (479,902)        (160,129)
Benefit payments                                    (63,369)                 -         (62,593)            (776)               -
Surrenders                                         (412,252)          (255,386)        (74,317)         (58,850)         (23,699)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                           9,006,938          3,518,384       1,419,061        2,796,911        1,272,582
Other                                                11,046             (6,069)         19,072            2,082           (4,039)
                                          ----------------- ------------------ ---------------  --------------- ----------------
Increase (decrease) from principal
   transactions                                  14,019,747          5,361,050       2,277,824        4,593,842        1,787,031
                                          ----------------- ------------------ ---------------  --------------- ----------------

Total increase (decrease) in net assets          16,744,519          6,127,004       2,780,483        5,802,001        2,035,031

Net assets at beginning of year                  11,356,089          4,332,108       2,335,055        3,814,178          874,748
                                          ----------------- ------------------ ---------------  --------------- ----------------

Net assets at end of year                       $28,100,608        $10,459,112      $5,115,538       $9,616,179       $2,909,779
                                          ================= ================== ===============  =============== ================
</TABLE>



See accompanying notes.


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

<S>                                     <C>             <C>           <C>             <C>            <C>             <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)            $ 1,633,324     $  177,599    $   183,570     $   391,160    $   657,285     $   223,710
Net realized gains (losses) on
   investments                            1,320,426         33,000        662,436         332,544              -         292,446
Net unrealized gains (losses) on
   investments                            6,476,412        350,408      1,347,793        (305,456)             -       5,083,667
                                        -----------  ------------- --------------  -------------- --------------  --------------
Increase (decrease) in net assets from
   operations                             9,430,162        561,007      2,193,799         418,248        657,285       5,599,823
                                        -----------  ------------- --------------  -------------- --------------  --------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                             89,309,110      2,162,759      4,558,270       2,410,373     73,366,740       6,810,968
Cost of insurance and
   administrative charges                (5,155,026)      (242,289)      (813,161)       (525,615)    (2,213,630)     (1,360,331)
Benefit payments                           (322,263)       (20,969)          (548)         (1,233)      (257,371)        (42,142)
Surrenders                               (1,294,484)       (92,218)      (135,829)        (91,869)      (870,621)       (103,947)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                 (32,708,946)     2,215,879      5,219,755       5,730,183    (63,929,591)     18,054,828
Other                                       (21,999)         7,567          3,217          10,563        (35,219)         (8,127)
                                        -----------  ------------- --------------  -------------- --------------  --------------
Increase (decrease) from principal
   transactions                          49,806,392      4,030,729      8,831,704       7,532,402      6,060,308      23,351,249
                                        -----------  ------------- --------------  -------------- --------------  --------------

Total increase (decrease) in net assets  59,236,554      4,591,736     11,025,503       7,950,650      6,717,593      28,951,072

Net assets at beginning of year          31,399,615      1,545,337      7,049,419       4,275,129      8,295,666      10,234,064
                                        -----------  ------------- --------------  -------------- --------------  --------------

Net assets at end of year               $90,636,169     $6,137,073    $18,074,922     $12,225,779    $15,013,259     $39,185,136
                                        ===========  ============= ==============  ============== ==============  ==============
</TABLE>



See accompanying notes.


- --------------------------------------------------------------------------------
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           Equity
                                               INVESCO           Return          Income         High Yield      Utilities
                                          ----------------- ---------------- ---------------  -------------- ----------------

<S>                                             <C>               <C>             <C>             <C>              <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)                    $   972,193       $   63,540      $  389,851      $  495,891       $   22,911
Net realized gains (losses) on
   investments                                      523,956           46,241         116,951         269,799           90,965
Net unrealized gains (losses) on
   investments                                      298,662          203,429         324,767        (253,231)          23,697
                                          ----------------- ---------------- ---------------  -------------- ----------------
Increase (decrease) in net assets from
   operations                                     1,794,811          313,210         831,569         512,459          137,573
                                          ----------------- ---------------- ---------------  -------------- ----------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                      2,683,620          517,831       1,250,551         835,890           79,348
Cost of insurance and
   administrative charges                          (614,145)        (133,107)       (266,208)       (177,612)         (37,218)
Benefit payments                                       (163)               -               -            (163)               -
Surrenders                                         (112,699)         (28,672)        (37,810)         (9,783)         (36,434)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                           7,796,299        1,498,300       2,804,344       2,695,587          798,068
Other                                                11,180            2,581           6,081           2,305              213
                                          ----------------- ---------------- ---------------  -------------- ----------------
Increase (decrease) from principal
   transactions                                   9,764,092        1,856,933       3,756,958       3,346,224          803,977
                                          ----------------- ---------------- ---------------  -------------- ----------------

Total increase (decrease) in net assets          11,558,903        2,170,143       4,588,527       3,858,683          941,550

Net assets at beginning of year                   3,967,746          874,467       1,369,617       1,505,401          218,261
                                          ----------------- ---------------- ---------------  -------------- ----------------

Net assets at end of year                       $15,526,649       $3,044,610      $5,958,144      $5,364,084       $1,159,811
                                          ================= ================ ===============  ============== ================
</TABLE>


See accompanying notes.


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

                          Notes to Financial Statements

                                December 31, 1999


NOTE A. ORGANIZATION

Security Life Separate Account L1 (the "Separate Account") was established by
resolution of the Board of Directors of Security Life of Denver Insurance
Company (the "Company") on November 3, 1993. The Separate Account is organized
as a unit investment trust registered with the Securities and Exchange
Commission under the Investment Company Act of 1940.

The Separate Account supports the operations of the FirstLine Variable Universal
Life, FirstLine II Variable Universal Life, Strategic Advantage Variable
Universal Life, Strategic Advantage II Variable Universal Life, and Variable
Survivorship Universal Life policies ("Variable Universal Life 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, 1999, the Separate Account offered twenty-three investment
divisions available to the policyholders, each of which invests in an
independently managed mutual fund portfolio ("Fund"). The Funds are as follows:

PORTFOLIO MANAGERS/PORTFOLIOS (FUNDS)

Neuberger Berman Management Incorporated (NB)
     Neuberger Berman Limited Maturity Bond Portfolio
     Neuberger Berman Growth Portfolio
     Neuberger Berman Partners Portfolio

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

Fidelity Management & Research Company (Fidelity)
     Fidelity Investments VIP II Asset Manager Portfolio
     Fidelity Investments VIP Growth Portfolio
     Fidelity Investments VIP Overseas Portfolio
     Fidelity Investments VIP Money Market Portfolio
     Fidelity Investments VIP II Index 500 Portfolio

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

<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 Equity Income Portfolio (formerly known as "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 Bond Portfolio
     Van Eck Worldwide Emerging Markets Portfolio
     Van Eck Worldwide Real Estate 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 Bond Portfolio
     Van Eck Worldwide Emerging Markets Portfolio
     Van Eck Worldwide Real Estate 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                   155

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)


NOTE A. ORGANIZATION (CONTINUED)

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

NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying financial statements of the Separate Account have been prepared
on the basis of accounting principles generally accepted in the United States
("U.S. GAAP"). The preparation of financial statements in conformity with U.S.
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                   156

<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, 1999, 1998 and 1997 were $2,908,885, $1,740,661,
and $813,630, 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                   157

<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, 1999,
1998 and 1997 were $20,649,015, $14,458,798, and $8,284,944, respectively.
Dividends made by the Funds are reinvested in the Funds.

The following is a summary of Fund shares owned as of December 31, 1999:

<TABLE>
<CAPTION>

                                                  NUMBER               NET               VALUE
                                                    OF                ASSET            OF SHARES           COST OF
                   FUND                           SHARES              VALUE            AT MARKET            SHARES
- -------------------------------------------  -----------------  ------------------ ------------------ ------------------

<S>                                             <C>                        <C>           <C>                <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                           845,960.694              $13.24       $ 11,200,520       $ 11,380,242
   Growth                                          350,585.486              $37.27         13,066,321          8,836,640
   Partners                                      1,493,418.911              $19.64         29,330,747         28,931,311

Fred Alger Management, Inc.:
   American Small Capitalization                   503,139.614              $55.15         27,748,150         21,103,331
   American MidCap Growth                          536,166.146              $32.23         17,280,636         13,903,676
   American Growth                                 642,460.430              $64.38         41,361,603         32,482,027
   American Leveraged AllCap                       397,806.619              $57.97         23,060,850         16,645,127

Fidelity Management & Research Co.:
   Asset Manager                                   727,657.184              $18.67         13,585,360         12,533,037
   Growth                                        1,058,669.574              $54.93         58,152,709         48,588,495
   Overseas                                      1,271,285.820              $27.44         34,884,083         25,474,948
   Money Market                                 34,799,038.450               $1.00         34,799,038         34,799,038
   Index 500                                       913,352.492             $167.41        152,904,343        119,231,939

INVESCO Funds Group, Inc.:
   Total Return                                    666,657.538              $15.58         10,386,525         11,019,270
   Equity Income                                   770,554.123              $21.01         16,189,342         14,534,380
   High Yield                                      818,379.460              $11.51          9,419,547          9,910,525
   Utilities                                       197,458.930              $20.97          4,140,713          3,647,584
   Small Company Growth                            200,033.388              $22.01          4,402,735          2,793,624

Van Eck Associates Corporation:
   Worldwide Hard Assets                           210,388.243              $10.96          2,305,855          2,157,787
   Worldwide Bond                                   31,407.502              $10.69            335,746            341,712
   Worldwide Emerging Markets                      215,083.218              $14.26          3,067,087          2,209,985
   Worldwide Real Estate                            60,091.435               $9.15            549,837            567,839

AIM Advisors, Inc.:
   Capital Appreciation                            149,210.483              $35.58          5,308,909          3,932,316
   Government Securities                           695,609.783              $10.63          7,394,332          7,579,908
                                                                                   ------------------ ------------------

Total                                                                                    $520,874,988       $432,604,741
                                                                                   ================== ==================
</TABLE>


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

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)


NOTE C. INVESTMENTS (CONTINUED)

For the year ended December 31, 1999, the cost of purchases (plus reinvested
dividends) and sales of investments are as follows:

<TABLE>
<CAPTION>

                                                 BEGINNING                                                   END
                   FUND                           OF YEAR           PURCHASES            SALES             OF YEAR
- -------------------------------------------  ----------------- ------------------- ------------------ ------------------

<S>                                               <C>                 <C>               <C>                 <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                          $ 15,334,595        $  6,135,221      $ (10,089,574)      $ 11,380,242
   Growth                                            8,510,696           5,560,097         (5,234,153)         8,836,640
   Partners                                         22,570,797           9,683,589         (3,323,075)        28,931,311

Fred Alger Management, Inc.:
   American Small Capitalization                    14,851,950          14,105,718         (7,854,337)        21,103,331
   American MidCap Growth                            7,858,579           7,048,332         (1,003,235)        13,903,676
   American Growth                                  18,608,688          18,809,746         (4,936,407)        32,482,027
   American Leveraged AllCap                         5,293,171          16,455,429         (5,103,473)        16,645,127

Fidelity Management & Research Co.:
   Asset Manager                                     9,501,494           7,672,857         (4,641,314)        12,533,037
   Growth                                           26,845,882          67,064,022        (45,321,409)        48,588,495
   Overseas                                         19,913,166          15,724,213        (10,162,431)        25,474,948
   Money Market                                     18,412,252         113,113,411        (96,726,625)        34,799,038
   Index 500                                        70,067,500          54,287,747         (5,123,308)       119,231,939

INVESCO Funds Group, Inc.:
   Total Return                                      7,814,990           5,666,870         (2,462,590)        11,019,270
   Equity Income                                    10,163,306           6,427,991         (2,056,917)        14,534,380
   High Yield                                        8,752,765           4,424,859         (3,267,099)         9,910,525
   Utilities                                         1,727,429           2,817,915           (897,760)         3,647,584
   Small Company Growth                                674,581           2,769,372           (650,329)         2,793,624

Van Eck Associates Corporation:
   Worldwide Hard Assets                             1,517,809           2,248,842         (1,608,864)         2,157,787
   Worldwide Bond                                      201,853             461,651           (321,792)           341,712
   Worldwide Emerging Markets                          414,017           5,282,900         (3,486,932)         2,209,985
   Worldwide Real Estate                                76,310             592,249           (100,720)           567,839

AIM Advisors, Inc.
   Capital Appreciation                              1,085,211           3,341,733           (494,628)         3,932,316
   Government Securities                             2,560,855           7,659,984         (2,640,931)         7,579,908
                                             ----------------- ------------------- ------------------ ------------------

Total                                             $272,757,896        $377,354,748      $(217,507,903)      $432,604,741
                                             ================= =================== ================== ==================
</TABLE>

Aggregate proceeds from sales of investments for the year ended December 31,
1999 were $235,699,349.



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

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)


NOTE D. OTHER POLICY DEDUCTIONS

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

NOTE E. POLICY LOANS

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

NOTE F. FEDERAL INCOME TAXES

The Separate Account is not taxed separately because the operations of the
Separate Account are part of the total operations of the Company. The Company is
taxed as a life insurance company under the Internal Revenue Code. The Separate
Account is not taxed as a "Regulated Investment Company" under subchapter "M" of
the Internal Revenue Code.








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

<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, 1999:

<TABLE>
<CAPTION>

                                                                                      (DECREASE)
                                                                                         FOR
                                               OUTSTANDING         INCREASE          WITHDRAWALS         OUTSTANDING
                                              AT BEGINNING       FOR PAYMENTS         AND OTHER             AT END
                 DIVISION                        OF YEAR           RECEIVED           DEDUCTIONS           OF YEAR
- ------------------------------------------- -----------------  ----------------- -------------------- ------------------

<S>                                             <C>                <C>                <C>                  <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                        1,245,559.121        421,349.898        (777,749.415)        889,159.604
   Growth                                         447,486.376        233,319.969        (246,467.977)        434,338.368
   Partners                                       986,298.018        385,667.451        (159,832.021)      1,212,133.448

Fred Alger Management, Inc.:
   American Small Capitalization                  838,692.418        603,898.891        (386,833.825)      1,055,757.484
   American MidCap Growth                         402,532.472        225,361.191         (51,155.349)        576,738.314
   American Growth                                923,696.066        585,374.403        (251,698.832)      1,257,371.637
   American Leveraged AllCap                      221,642.446        410,084.371        (206,445.718)        425,281.099

Fidelity Management & Research Co.:
   Asset Manager                                  600,255.213        393,745.577        (271,282.884)        722,717.906
   Growth                                       1,293,480.338      2,233,512.279      (1,850,755.971)      1,676,236.646
   Overseas                                     1,429,659.907        963,512.218        (676,554.498)      1,716,617.627
   Money Market                                 1,526,404.399      9,068,762.545      (7,831,518.647)      2,763,648.297
   Index 500                                    3,215,990.519      1,840,375.191        (283,881.113)      4,772,484.597

INVESCO Funds Group, Inc.:
   Total Return                                   450,557.216        300,554.107        (148,923.709)        602,187.614
   Equity Income                                  473,616.752        252,971.948        (105,540.763)        621,047.937
   High Yield                                     486,858.648        226,071.484        (176,066.186)        536,863.946
   Utilities                                      110,379.616        140,069.045         (61,038.677)        189,409.984
   Small Company Growth                            67,506.441        210,114.805         (65,118.036)        212,503.210

Van Eck Associates Corporation:
   Worldwide Hard Assets                          132,513.824        246,466.322        (142,007.717)        236,972.429
   Worldwide Bond                                  18,656.317         43,237.412         (28,779.651)         33,114.078
   Worldwide Emerging Markets                      67,354.295        582,654.548        (421,189.648)        228,819.195
   Worldwide Real Estate                            8,765.232         67,514.147         (11,312.206)         64,967.173

AIM Advisors, Inc.:
   Capital Appreciation                           105,457.867        263,795.629         (45,407.464)        323,846.032
   Government Securities                          246,150.062        723,064.769        (253,309.682)        715,905.149
</TABLE>


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

<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, 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
   Equity 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                   162

<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
   Equity 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                   163

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)

NOTE H. NET ASSETS

Net assets at December 31, 1999 consisted of the following:

<TABLE>
<CAPTION>

                                                                           ACCUMULATED          NET
                                                          ACCUMULATED     NET REALIZED      UNREALIZED
                                                          INVESTMENT          GAINS            GAINS
                                         PRINCIPAL          INCOME         (LOSSES) ON      (LOSSES) ON
              DIVISION                 TRANSACTIONS         (LOSS)         INVESTMENTS      INVESTMENTS     NET ASSETS
- ------------------------------------ -----------------  --------------- ----------------- --------------- ---------------

<S>                                       <C>               <C>               <C>             <C>            <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                  $ 10,334,928      $ 1,357,452       $ (311,830)     $ (179,722)    $ 11,200,828
   Growth                                    6,662,216        2,132,968            51,289       4,229,681      13,076,154
   Partners                                 24,515,009        2,799,524         1,706,031         399,436      29,420,000

Fred Alger Management, Inc.:
   American Small Capitalization            16,912,254        3,798,599           424,083       6,644,819      27,779,755
   American MidCap Growth                   10,911,311        2,117,608           881,608       3,376,960      17,287,487
   American Growth                          24,684,957        4,633,321         3,185,644       8,879,576      41,383,498
   American Leveraged AllCap                12,723,008          733,681         3,191,248       6,415,723      23,063,660

Fidelity Management & Research Co.:
   Asset Manager                            10,710,354        1,643,524           184,257       1,052,323      13,590,458
   Growth                                   32,968,928        5,944,777         9,679,911       9,564,214      58,157,830
   Overseas                                 22,436,070        1,918,003         1,221,073       9,409,135      34,984,281
   Money Market                             32,057,869        2,739,539                 -               -      34,797,408
   Index 500                               108,954,555        2,164,790         8,124,017      33,672,404     152,915,766

INVESCO Funds Group, Inc.:
   Total Return                              9,954,690          564,724           499,981       (632,745)      10,386,650
   Equity Income                            12,471,276        1,096,169           998,146       1,654,962      16,220,553
   High Yield                                8,030,598        1,920,186          (39,129)       (490,978)       9,420,677
   Utilities                                 3,156,961           58,753           432,472         493,129       4,141,315
   Small Company Growth                      2,644,377         (14,924)           230,652       1,609,111       4,469,216

Van Eck Associates Corporation:
   Worldwide Hard Assets                     2,458,760          148,762         (449,512)         148,068       2,306,078
   Worldwide Bond                              356,209            9,684          (25,724)         (5,966)         334,203
   Worldwide Emerging Markets                1,960,631         (12,622)           308,948         857,102       3,114,059
   Worldwide Real Estate                       568,214            (162)             (213)        (18,002)         549,837

AIM Advisors, Inc.:
   Capital Appreciation                      3,725,157          118,230            88,942       1,376,593       5,308,922
   Government Securities                     7,353,846          226,373             (310)       (185,576)       7,394,333

                                     -----------------  --------------- ----------------- --------------- ---------------
Total                                     $366,552,178      $36,098,959       $30,381,584     $88,270,247    $521,302,968
                                     =================  =============== ================= =============== ===============
</TABLE>


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

<PAGE>





                                   APPENDIX A

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


                                 MALE NONSMOKER



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

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

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

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

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

                                                                                                            100             1.000
</TABLE>

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

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

<PAGE>




                               APPENDIX A (CONT.)

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

                                   MALE SMOKER

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

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

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

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

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

                                                                                                            100             1.000
</TABLE>

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

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

<PAGE>




                               APPENDIX A (CONT.)

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


                                FEMALE NONSMOKER


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

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

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

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

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

                                                                                                            100             1.000
</TABLE>

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

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

<PAGE>




                               APPENDIX A (CONT.)

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

                                  FEMALE SMOKER

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

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

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

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

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

                                                                                                            100             1.000
</TABLE>

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

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

<PAGE>




                               APPENDIX A (CONT.)

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


                               UNISEX 1 NONSMOKER


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

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

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

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

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

                                                                                                            100             1.000
</TABLE>

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

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

<PAGE>




                               APPENDIX A (CONT.)

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

                                 UNISEX 1 SMOKER

<TABLE>
<CAPTION>
    Attained                          Attained                          Attained                          Attained
       Age            Factor             Age            Factor            Age             Factor            Age            Factor
<S>                   <C>                <C>             <C>               <C>            <C>               <C>             <C>
        0             0.511              25              4.963             50             2.267              75             1.330
        1             0.508              26              4.811             51             2.205              76             1.312
        2             0.203              27              4.661             52             2.145              77             1.295
        3             9.897              28              4.515             53             2.088              78             1.280
        4             9.597              29              4.371             54             2.034              79             1.265

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

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

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

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

                                                                                                            100             1.000
</TABLE>

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

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

<PAGE>




                               APPENDIX A (CONT.)

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


                               UNISEX 2 NONSMOKER


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

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

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

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

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

                                                                                                            100             1.000
</TABLE>

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

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

<PAGE>




                               APPENDIX A (CONT.)

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

                                 UNISEX 2 SMOKER

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

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

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

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

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

                                                                                                            100             1.000
</TABLE>

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

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

<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                   173

<PAGE>




                                   APPENDIX C

PERFORMANCE INFORMATION

POLICY PERFORMANCE


The following hypothetical illustrations demonstrate how the actual investment
experience of each variable investment option of the separate 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 separate 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, received
at the beginning of each year, for a hypothetical policy with a $300,000 stated
death benefit, the cash value accumulation test, death benefit option 1, issued
to a nonsmoker male, age 45. It is assumed that all premiums are allocated to
the variable investment option illustrated for the period shown. The benefits
are calculated for a specific date. The amount and timing of premium payments
and the use of other policy features, such as policy loans, would affect
individual policy benefits.

The amounts shown for the cash surrender values, account values and death
benefits take into account the charges against premiums, current cost of
insurance and monthly deductions, the daily charge against the separate account
for mortality and expense risks, and each portfolio's charges and expenses. SEE
CHARGES, DEDUCTIONS AND REFUNDS, PAGE 43. This prospectus also contains
illustrations based on assumed rates of return. SEE ILLUSTRATIONS OF DEATH
BENEFITS, ACCOUNT VALUES, CASH SURRENDER VALUES AND ACCUMULATED PREMIUMS, PAGE
53.

Past performance is not an indication of future results. Actual investment
results may be more or less than those shown in the hypothetical illustrations.





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

<PAGE>




                           HYPOTHETICAL ILLUSTRATIONS


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


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


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
12/31/99           44.61%               55,344            55,344        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%               24,117            24,117        300,000
12/31/99           -1.32%               27,748            27,748        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%               17,936            17,936        300,000
12/31/93           22.47%               26,593            26,593        300,000
12/31/94            1.45%               30,651            30,651        300,000
12/31/95           36.37%               47,451            47,451        300,000
12/31/96           13.35%               58,333            58,333        300,000
12/31/97           25.75%               78,447            78,447        300,000
12/31/98           48.07%              122,161           122,161        300,000
12/31/99           33.74%              168,326           168,326        397,250

The assumptions underlying these values are described in Performance
Information, page 174.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

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


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


ALGER AMERICAN LEVERAGED 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
12/31/99           78.06%               48,310            48,310        300,000

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%               12,244            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
12/31/99           31.85%               54,537            54,537        300,000

ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO
 Year           Annual Total        Cash Surrender        Account        Death
Ended:            Return*               Value              Value        Benefit
12/31/90            8.71%                4,969             4,682        300,000
12/31/91           57.54%               14,132            13,988        300,000
12/31/92            3.55%               18,416            18,416        300,000
12/31/93           13.28%               25,092            25,092        300,000
12/31/94           -4.38%               27,425            27,425        300,000
12/31/95           44.31%               45,613            45,613        300,000
12/31/96            4.18%               51,660            51,660        300,000
12/31/97           11.39%               62,020            62,020        300,000
12/31/98           15.53%               76,288            76,288        300,000
12/31/99           43.42%              115,202           115,202        300,000

The assumptions underlying these values are described in Performance
Information, page 174.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

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


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


FIDELITY VIP GROWTH PORTFOLIO

 Year           Annual Total        Cash Surrender        Account        Death
Ended:            Return*               Value              Value        Benefit
12/31/90          -11.73%                4,024             3,737        300,000
12/31/91           45.51%               11,655            11,511        300,000
12/31/92            9.32%               16,778            16,778        300,000
12/31/93           19.37%               24,527            24,527        300,000
12/31/94           -0.02%               28,140            28,140        300,000
12/31/95           35.36%               43,709            43,709        300,000
12/31/96           14.71%               54,763            54,763        300,000
12/31/97           23.48%               72,630            72,630        300,000
12/31/98           39.49%              106,967           106,967        300,000
12/31/99           37.44%              152,316           152,316        359,467

FIDELITY VIP MONEY MARKET PORTFOLIO
 Year           Annual Total        Cash Surrender        Account        Death
Ended:            Return*               Value              Value        Benefit
12/31/90            8.04%                4,938             4,651        300,000
12/31/91            6.09%                9,367             9,224        300,000
12/31/92            3.90%               13,551            13,551        300,000
12/31/93            3.23%               17,808            17,808        300,000
12/31/94            4.25%               22,391            22,391        300,000
12/31/95            5.87%               27,991            27,991        300,000
12/31/96            5.41%               33,773            33,773        300,000
12/31/97            5.51%               39,919            39,919        300,000
12/31/98            5.46%               46,378            46,378        300,000
12/31/99            5.17%               52,992            52,992        300,000

The assumptions underlying these values are described in Performance
Information, page 174.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

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


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



FIDELITY VIP OVERSEAS PORTFOLIO

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

12/31/90           -1.67%                4,489             4,201        300,000
12/31/91            8.00%                9,059             8,915        300,000
12/31/92          -10.72%               11,293            11,293        300,000
12/31/93           37.35%               20,816            20,816        300,000
12/31/94            1.72%               24,881            24,881        300,000
12/31/95            9.74%               31,758            31,758        300,000
12/31/96           13.15%               40,540            40,540        300,000
12/31/97           11.56%               49,759            49,759        300,000
12/31/98           12.81%               60,703            60,703        300,000
12/31/99           42.55%               92,371            92,371        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%               35,324            35,324        300,000
12/31/96           14.60%               45,138            45,138        300,000
12/31/97           20.65%               59,385            59,385        300,000
12/31/98           15.05%               72,949            72,949        300,000
12/31/99           11.09%               85,407            85,407        300,000

The assumptions underlying these values are described in Performance
Information, page 174.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

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


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



FIDELITY VIP 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%               56,332            56,332        300,000
12/31/99           20.51%               72,717            72,717        300,000

INVESCO VIF-EQUITY INCOME FUND
 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
12/31/99           14.84%               36,025            36,025        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
12/31/99            9.20%               27,182            27,182        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
12/31/99           91.06%               17,904            17,760        300,000

The assumptions underlying these values are described in Performance
Information, page 174.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

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


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


INVESCO VIF-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
12/31/99           -3.40%               26,203            26,203        300,000

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
12/31/99           19.13%               35,539            35,539        300,000

NEUBERGER BERMAN GROWTH PORTFOLIO
 Year           Annual Total        Cash Surrender        Account        Death
Ended:            Return*               Value              Value        Benefit
12/31/90           -8.19%                4,188             3,900        300,000
12/31/91           29.73%               10,562            10,418        300,000
12/31/92            9.54%               15,620            15,620        300,000
12/31/93            6.79%               20,644            20,644        300,000
12/31/94           -4.99%               23,037            23,037        300,000
12/31/95           31.73%               35,822            35,822        300,000
12/31/96            9.14%               43,502            43,502        300,000
12/31/97           29.01%               61,437            61,437        300,000
12/31/98           15.53%               75,617            75,617        300,000
12/31/99           50.40%              119,833           119,833        300,000

The assumptions underlying these values are described in Performance
Information, page 174.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

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


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


NEUBERGER BERMAN LIMITED MATURITY BOND PORTFOLIO

 Year           Annual Total        Cash Surrender        Account        Death
Ended:            Return*               Value              Value        Benefit
12/31/90            8.32%                4,951             4,664        300,000
12/31/91           11.34%                9,862             9,718        300,000
12/31/92            5.18%               14,242            14,242        300,000
12/31/93            6.63%               19,149            19,149        300,000
12/31/94           -0.15%               22,754            22,754        300,000
12/31/95           10.94%               29,760            29,760        300,000
12/31/96            4.31%               35,253            35,253        300,000
12/31/97            6.74%               41,965            41,965        300,000
12/31/98            4.39%               48,028            48,028        300,000
12/31/99            1.48%               52,782            52,782        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
12/31/99            7.37%               32,988            32,988        300,000

The assumptions underlying these values are described in Performance
Information, page 174.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

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


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


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%               21,946            21,946        300,000
12/31/95           17.30%               30,556            30,556        300,000
12/31/96            2.53%               35,454            35,454        300,000
12/31/97            2.38%               40,434            40,434        300,000
12/31/98           12.75%               50,198            50,198        300,000
12/31/99           -7.82%               49,889            49,889        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             5,523        300,000
12/31/97          -11.61%                8,520             8,377        300,000
12/31/98          -34.15%                7,845             7,845        300,000
12/31/99          100.28%               23,805            23,805        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%               38,547            38,547        300,000
12/31/97           -1.67%               41,807            41,807        300,000
12/31/98          -30.93%               31,487            31,487        300,000
12/31/99           21.00%               43,130            43,130        300,000

The assumptions underlying these values are described in Performance
Information, page 174.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>




                     HYPOTHETICAL ILLUSTRATIONS (continued)

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


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


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
12/31/99          -2.01%                 7,754             7,611        300,000

The assumptions underlying these values are described in Performance
Information, page 174.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<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 44 in this

prospectus.



You should read this prospectus and keep it for future reference. A prospectus
for each underlying investment 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 if you are not
           satisfied.

YOUR PREMIUM PAYMENTS

     o     are flexible, so the premium amount and frequency may vary;
     o     are allocated to variable investment options and the guaranteed

           interest division, based on your instructions;
     o     are invested in shares of the underlying investment portfolios

           under each variable investment option; and
     o     can be invested in as many as eighteen investment options over the
           policy's lifetime.


YOUR ACCOUNT VALUE

     o     is the sum of your holdings in the variable division, the guaranteed
           interest division and the loan division;
     o     has no guaranteed minimum value under the variable division. The
           value varies with the value of the underlying investment portfolio;
     o     has a minimum guaranteed rate of return for amounts in the guaranteed
           interest division; and
     o     is subject to specified expenses and charges.


DEATH PROCEEDS

     o     are paid if the policy is in force when the insured person dies;
     o     are equal to the death benefit minus an outstanding policy loan,

           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.


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

                         DATE OF PROSPECTUS MAY 1, 2000




<PAGE>




ISSUED BY: Security Life of Denver   UNDERWRITTEN BY: ING America Equities, Inc.
               Insurance Company                      1290 Broadway

           ING 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 II                  2

<PAGE>



                                TABLE OF CONTENTS



POLICY SUMMARY.................................................................4
      Your Policy..............................................................4
      Free Look Period.........................................................4
      Premium Payments.........................................................4
      Charges, Deductions and Refunds..........................................4
      Variable Division........................................................6
      Fees and Expenses of the Investment Portfolios...........................6
      Guaranteed Interest Division.............................................8
      Policy Values............................................................8
      Transfers of Account Value...............................................8
      Special Policy Features..................................................8
      Policy Modification, Termination and Continuation
           Features............................................................9
      Death Benefits..........................................................10
      Tax Considerations......................................................10

SECURITY LIFE, THE SEPARATE ACCOUNT
      AND THE INVESTMENT OPTIONS..............................................12
      Security Life of Denver Insurance Company...............................12
      Security Life Separate Account L1.......................................12
      Investment Portfolio Objectives.........................................13
      Guaranteed Interest Division............................................17
      Maximum Number of Investment Options....................................18


DETAILED INFORMATION ABOUT THE

      POLICY..................................................................18
      Applying for a Policy...................................................18
      Temporary Insurance.....................................................18
      Policy Issuance.........................................................19
      Premiums................................................................19
      Premium Payments Affect Your Coverage...................................21
      Death Benefits..........................................................22
      Riders..................................................................27
      Special Features........................................................28
      Policy Values...........................................................30
      Transfers of Account Value..............................................31
      Dollar Cost Averaging...................................................32
      Automatic Rebalancing...................................................33
      Policy Loans............................................................34
      Partial Withdrawals.....................................................35
      Lapse...................................................................36
      Reinstatement...........................................................37
      Surrender...............................................................37
      General Policy Provisions...............................................38
           Free Look Period...................................................38
           Your Policy........................................................38
           Guaranteed Issue...................................................38
           Age  ..............................................................38
           Ownership..........................................................39
           Beneficiary(ies)...................................................39
           Collateral Assignment..............................................39
           Incontestability...................................................39
           Misstatements of Age or Gender.....................................39
           Suicide............................................................39
           Transaction Processing.............................................40
           Notification and Claims Procedures.................................40
           Telephone Privileges...............................................40
           Non-participation..................................................41
           Distribution of the Policies.......................................41
           Advertising Practices and Sales Literature
                 .............................................................41
           Settlement Provisions..............................................42
      Administrative Information About the Policy.............................42

CHARGES, DEDUCTIONS AND REFUNDS...............................................44
      Deductions from Premiums................................................44
      Daily Deductions from the Separate Account..............................44
      Monthly Deductions from Account Value...................................45
      Policy Transaction Fees.................................................46
      Persistency Refund......................................................46
      Refund of Sales Charges.................................................47
      Group or Sponsored Arrangements, or Corporate
           Purchasers.........................................................47

TAX CONSIDERATIONS............................................................48
      Tax Status of the Policy................................................48
      Diversification Requirements............................................49
      Tax Treatment of Policy Death Benefits..................................49
      Modified Endowment Contracts............................................49
      Multiple Policies.......................................................50
      Distributions Other than Death Benefits from
           Modified Endowment Contracts.......................................50
      Distributions Other than Death Benefits from

           Policies That Are Not Modified Endowment

           Contracts..........................................................50
      Investment in the Policy................................................50
      Policy Loans............................................................50
      Section 1035 Exchanges..................................................51
      Tax-exempt Policy Owners................................................51
      Possible Tax Law Changes................................................51
      Changes to Comply with the Law..........................................51
      Other...................................................................51

ILLUSTRATIONS.................................................................53

ADDITIONAL INFORMATION........................................................61
      Directors and Officers..................................................61
      Regulation..............................................................62
      Legal Matters...........................................................62
      Legal Proceedings.......................................................62
      Experts.................................................................62
      Registration Statement..................................................62

INDEX OF SPECIAL TERMS........................................................63

FINANCIAL STATEMENTS..........................................................64

APPENDIX A...................................................................165

APPENDIX B...................................................................166

APPENDIX C...................................................................167




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

<PAGE>




POLICY SUMMARY


YOUR POLICY


Your policy provides life insurance protection on the insured person. The policy
includes the basic policy, applications and riders or endorsements. As long as
the policy remains in force, we pay a death benefit at the death of the insured
person. While your policy is in force, you may access a portion of your policy
value by taking loans or partial withdrawals. You may surrender your policy for
its net cash surrender value. At the policy anniversary nearest the insured
person's 100th birthday, if the insured person is still alive you may surrender
your policy or continue it under the continuation of coverage option. SEE
CONTINUATION OF COVERAGE, PAGE 29.


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


Within limits as specified by law, you have the right to examine your policy and
return it for a refund of all premium payments we have received or the account
value, if you are not satisfied for any reason. The policy is then void. SEE
FREE LOOK PERIOD, PAGE 38.


PREMIUM PAYMENTS


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.


Depending on the amount of premium you choose to pay, it may not be enough to
keep your policy or certain riders in force. SEE PREMIUMS, PAGE 19.


ALLOCATION OF NET PREMIUMS


This policy has premium-based charges which are subtracted from your payments.
We add the balance, or net premium, to your policy based on your investment
instructions. You may allocate the net premium among one or more variable
investment options and the guaranteed interest division. SEE ALLOCATION OF NET
PREMIUMS, PAGE 21.


CHARGES, DEDUCTIONS AND REFUNDS

All charges presented here are current unless stated otherwise.


- --------
This summary highlights some important points about your policy. The policy is
more fully described in the attached, complete prospectus. Please read it
carefully. "We," "us," "our" and the "company" refer to Security Life of Denver
Insurance Company. "You" and "your" refer to the policy owner. The owner is the
individual, entity, partnership, representative or party who may exercise all
rights over the policy and receive the policy benefits during the insured
person's lifetime.

State variations are covered in a special policy form used 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 or your
agent/registered representative.

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

<PAGE>





                                     CHARGES

                 Other Than Investment Portfolio Annual Expenses
                 (SEE CHARGES, DEDUCTIONS AND REFUNDS, PAGE 44)


<TABLE>
<CAPTION>
- ---------------------------------- --------------------------------------- -----------------------------------------
CHARGE                             WHEN CHARGE IS DEDUCTED                 AMOUNT DEDUCTED
- ---------------------------------- --------------------------------------- -----------------------------------------
<S>                                <C>                                     <C>
Tax Charges                        Each premium payment received           2.5% for state and local taxes; 1.5%
                                                                           for estimated federal income tax
                                                                           treatment of deferred acquisition costs.
- ---------------------------------- --------------------------------------- -----------------------------------------
Sales Charge                       Each premium payment received           Percentage of policy or segment premium
                                                                           up to target premium and above target
                                                                           premium: year 1-10 up to target 12%,
                                                                           above target 3%, year 11 + 3% of all
                                                                           premium received.
- ---------------------------------- --------------------------------------- -----------------------------------------
Mortality & Expense Risk Charge    Daily, included in unit value           0.002055% daily (0.75% annually)
- ---------------------------------- --------------------------------------- -----------------------------------------
Policy Charge                      Monthly from account value              $10 per month for first three
                                                                           policy years.
- ---------------------------------- --------------------------------------- -----------------------------------------
Monthly Administrative Charge      Monthly from account value              $3 per month plus $0.025 per $1,000 of
                                                                           stated death benefit or target death
                                                                           benefit, if greater. $30 current
                                                                           monthly maximum.
- ---------------------------------- --------------------------------------- -----------------------------------------
Cost of Insurance Charge           Monthly from account value              Varies based on current cost of
                                                                           insurance rates and net amount at risk.
- ---------------------------------- --------------------------------------- -----------------------------------------
Rider Charges                      Monthly from account value              Varies depending on the rider benefits
                                                                           you choose.
- ---------------------------------- --------------------------------------- -----------------------------------------
Partial Withdrawal Fee             Transaction date from account value     Up to $25.
- ---------------------------------- --------------------------------------- -----------------------------------------
Transfer Fee                       Transaction date from account value     Twelve free transfers per policy year,
                                                                           then $25 per transfer.
- ---------------------------------- --------------------------------------- -----------------------------------------
Illustration Fee                   Transaction date from account value     One free illustration per policy year,
                                                                           then a $25 fee may apply.
- ---------------------------------- --------------------------------------- -----------------------------------------
Premium Allocation Change          Transaction date from account value     Twelve free premium allocation changes
                                                                           per policy year, then $25 per change.
- ---------------------------------- --------------------------------------- -----------------------------------------
Continuation of Coverage           Policy anniversary nearest  insured     One-time $200 administrative fee.
                                   person1s 100th birthday from
                                   account value
- ---------------------------------- --------------------------------------- -----------------------------------------
</TABLE>



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

<PAGE>




VARIABLE DIVISION

If you invest in the variable investment options, you may make or lose money
depending on market conditions. The variable investment options are described in
the prospectuses for the underlying investment portfolios. Each investment
portfolio has its own investment objective. SEE INVESTMENT PORTFOLIO OBJECTIVES,
PAGE 13.


FEES AND EXPENSES OF THE INVESTMENT PORTFOLIOS

The separate account purchases shares of the underlying investment portfolios,
at net asset value. This price reflects investment management fees and other
direct expenses deducted from the portfolio assets. This table describes these
fees and expenses in gross amounts and net amounts after waiver or reimbursement
of fees or expenses by the investment portfolio advisers. Waivers or
reimbursements are voluntary and subject to change. The portfolio expense
information was provided to us by the portfolios and we have not independently
verified this information.

These expenses are not direct charges against variable division assets or
reductions from contract values; rather these expenses are included in computing
each underlying portfolio's net asset value, which is the share price used to
calculate the unit values of the variable investment options. For a more
complete description of the portfolios' costs and expenses, see the prospectuses
for the portfolios.



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

<PAGE>





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



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

<S>                                                       <C>          <C>            <C>          <C>           <C>
AIM VARIABLE INSURANCE FUNDS

AIM V.I. Capital Appreciation Fund                        0.62%        0.11%          0.73%         NA           0.73%
AIM V.I. Government Securities Fund                       0.50%        0.40%/1/       0.90%         NA           0.90%
THE ALGER AMERICAN FUND
Alger American Growth Portfolio                           0.75%        0.04%          0.79%         NA           0.79%
Alger American Leveraged AllCap Portfolio                 0.85%        0.08%/2/       0.93%         NA           0.93%
Alger American MidCap Growth Portfolio                    0.80%        0.05%          0.85%         NA           0.85%
Alger American Small Capitalization Portfolio             0.85%        0.05%          0.90%         NA           0.90%
FIDELITY VARIABLE INSURANCE PRODUCTS FUND
VIP Growth Portfolio                                      0.58%        0.08%          0.66%         NA           0.66%/3/
VIP Money Market Portfolio                                0.18%        0.09%          0.27%          NA          0.27%
VIP Overseas Portfolio                                    0.73%        0.18%          0.91%         NA           0.91%/3/
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
VIP II Asset Manager Portfolio                            0.53%        0.10%          0.63%         NA           0.63%/3/
VIP II Index 500 Portfolio                                0.24%        0.10%          0.34%        0.06%         0.28%
INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF-Equity Income Fund                            0.75%        0.44%          1.19%         NA           1.19%
INVESCO VIF-High Yield Fund                               0.60%        0.48%          1.08%         NA           1.08%
INVESCO VIF-Small Company Growth Fund                     0.75%        3.35%          4.10%        2.34%/4/      1.76%
INVESCO VIF-Total Return Fund                             0.75%        0.55%          1.30%         NA           1.30%
INVESCO VIF-Utilities Fund                                0.60%        1.08%          1.68%        0.32%/5/      1.36%
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Growth Portfolio                                          0.84%        0.08%          0.92%         NA           0.92%
Limited Maturity Bond Portfolio                           0.65%        0.11%          0.76%         NA           0.76%
Partners Portfolio                                        0.80%        0.07%          0.87%         NA           0.87%
VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond Fund                                       1.00%        0.22%          1.22%         NA           1.22%
Worldwide Emerging Markets Fund                           1.00%        0.54%          1.54%        0.20%/6/      1.34%
Worldwide Hard Assets Fund                                1.00%        0.26%          1.26%         NA           1.26%
Worldwide Real Estate Fund                                1.00%        2.23%          3.23%        1.79%/7/      1.44%
</TABLE>
- ----------------------------

/1/   Included in AIM V.I. Government Securities Fund's "Other Expenses" is
      0.10% of interest expense.

/2/   Included in Alger American Leveraged AllCap portfolio's "Other Expenses"
      is 0.01% of interest expense.



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

<PAGE>




/3/   Fidelity absorbed a portion of the portfolio and custodian expenses for
      some portfolios with part of the brokerage commissions and un-invested
      cash balances. After this absorption, "Total Portfolio Expenses" are 0.65%
      for Growth portfolio, 0.87% for Overseas portfolio and 0.62% for Asset
      Manager portfolio.

/4/   INVESCO absorbed a portion of VIF Small Company Growth Fund's "Other
      Expenses" and "Total Portfolio Expenses." After this absorption, these
      expenses are 1.01% and 1.76%, respectively.

/5/   INVESCO absorbed a portion of VIF Utilities Fund's "Other Expenses" and
      "Total Portfolio Expenses." After this absorption, these expenses are
      0.76% and 1.36%, respectively.

/6/   Van Eck Associates Corporation absorbed expenses exceeding 1.30% of the
      Fund's average daily assets, effective May 13, 1999.

/7/   Van Eck Associates Corporation absorbed certain expenses exceeding 1.50%.
      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 potion of the fund's expenses.


GUARANTEED INTEREST DIVISION

The guaranteed interest division guarantees principal and is part of our general
account. Any amount you direct into the guaranteed interest division is credited
with interest at a fixed rate. SEE GUARANTEED INTEREST DIVISION, PAGE 17.



POLICY VALUES


Your policy account value is the amount you have in the guaranteed interest
division, plus the amount you have in each variable investment option. If you
have an outstanding policy loan, your account value includes the amount in the
loan division. SEE POLICY VALUES, PAGE 30 AND PARTIAL WITHDRAWALS, PAGE 35.

YOUR ACCOUNT VALUE IN THE VARIABLE DIVISION

Accumulation units are the way we measure value in the variable division.
Accumulation unit value is the value of one unit of a variable investment option
on a valuation date. Each variable investment option has a different
accumulation unit value. SEE DETERMINING VALUES IN THE VARIABLE DIVISION, PAGE
30.

The accumulation unit value for each variable investment option reflects the
investment performance of the underlying investment portfolio during the
valuation period. Each accumulation unit value reflects asset-based charges
under the policy and the expenses of the investment portfolios. SEE DETERMINING
VALUES IN THE VARIABLE DIVISION, PAGE 30 AND HOW WE CALCULATE ACCUMULATION UNIT
VALUES, PAGE 31.


TRANSFERS OF ACCOUNT VALUE


With some limitations, you may make twelve free transfers among the variable
investment options or to the guaranteed interest division each policy year. We
charge $25 for each transfer over twelve in a policy year. There are
restrictions on transfers from the guaranteed interest division. SEE TRANSFERS
OF ACCOUNT VALUE, PAGE 31 AND POLICY TRANSACTION FEES, PAGE 46.



SPECIAL POLICY FEATURES


DESIGNATED DEDUCTION INVESTMENT OPTION

You may designate one investment option from which we will deduct all of your
monthly deductions. SEE DESIGNATED DEDUCTION INVESTMENT OPTION, PAGE 28.

RIDERS

You may attach additional benefits to your policy by rider. In most cases, we
deduct a monthly charge from your account value for these benefits. SEE RIDERS,
PAGE 27.


DOLLAR COST AVERAGING


Dollar cost averaging is a systematic plan of transferring account values to
selected investment options. It is intended to protect your policy's value from
short-term price fluctuations. However, dollar cost averaging does not assure a
profit, nor does it protect against a loss in a declining market. Dollar cost
averaging is free. SEE DOLLAR COST AVERAGING, PAGE 32.


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

<PAGE>



AUTOMATIC REBALANCING


Automatic rebalancing periodically reallocates your net account value among your
selected investment options to maintain your specified distribution of account
value among those investment options. Automatic rebalancing is free. SEE
AUTOMATIC REBALANCING, PAGE 33.


LOANS


You may take loans against your policy's net account 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 34.

Loans may have tax consequences. SEE TAX CONSIDERATIONS, PAGE 48.


PARTIAL WITHDRAWALS


You may withdraw part of your net account value any time after your first policy
anniversary. You may make only one partial withdrawal per policy year. Partial
withdrawals may reduce your policy's death benefit and will reduce your account
value. SEE PARTIAL WITHDRAWALS, PAGE 35.

Partial withdrawals may have tax consequences. SEE TAX CONSIDERATIONS, PAGE 48.


PERSISTENCY REFUND


After your tenth policy anniversary, where permitted by law, we add a
persistency refund to your account value. SEE PERSISTENCY REFUND, PAGE 46.

REFUND OF SALES CHARGE

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 we have received in the first policy year. SEE REFUND
OF SALES CHARGES, PAGE 47.



POLICY MODIFICATION, TERMINATION AND CONTINUATION FEATURES

RIGHT TO EXCHANGE POLICY


For 24 months after the policy date you may exchange your policy for a
guaranteed policy, unless law requires differently. There is no charge for this
exchange. SEE RIGHT TO EXCHANGE POLICY, PAGE 28.


SURRENDER


You may surrender your policy for its net cash surrender value at any time
before the death of the insured person. All insurance coverage ends on the date
we receive your request. SEE SURRENDER, PAGE 37.


LAPSE


In general, insurance coverage continues as long as your 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 36
AND SPECIAL CONTINUATION PERIOD, PAGE 20.


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 meets our underwriting
requirements.

You will need to give proof of insurability as at policy issue. 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.


If you had a policy loan existing when coverage ended, we will reinstate it with
accrued loan interest to the date of the lapse. SEE REINSTATEMENT, PAGE 37.

POLICY MATURITY

If the insured person is still living on the maturity date or the policy
anniversary nearest the insured person's 100th birthday and you do not choose to
let the continuation of coverage feature become effective, you must surrender
your policy. We will pay the net account value. Your policy then ends. SEE
POLICY MATURITY, PAGE 28.


CONTINUATION OF COVERAGE

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

<PAGE>




At the policy anniversary nearest the insured person's 100th birthday, you may
choose to let the continuation of coverage feature become effective. If you do
so, we will deduct a one-time administrative fee of $200 and keep your policy in
force. SEE CONTINUATION OF COVERAGE, PAGE 29.



DEATH BENEFITS


After the death of the insured person, we pay death proceeds to the
beneficiary(ies) if your policy is still in force. Based on the death benefit
option you have chosen, the base death benefit varies.

We generally require a minimum stated death benefit of $50,000 to issue your
policy. However, we may lower this minimum for group or sponsored arrangements,
or corporate purchasers. SEE DEATH BENEFITS, PAGE 22.

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



TAX CONSIDERATIONS


Under current federal income tax law, death benefits of life insurance policies
generally are not subject to income tax. In order for this treatment to apply,
the policy must qualify as a life insurance contract. We believe it is
reasonable to conclude that the policy will qualify as a life insurance
contract. SEE TAX STATUS OF THE POLICY, PAGE 48.


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, if your policy is a modified endowment contract, a loan 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 49.

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.


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


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

<PAGE>



                              HOW THE POLICY WORKS


<TABLE>

<S>                                                                               <C>                      <C>
YOUR PREMIUM             Premium Deductions
You make a premium  ---------------------------->
payment
                                                     o  sales charge
                                                     o  tax charges

                    <----------------------------
NET PREMIUM
We allocate the net
premium to the investment
options you choose
        |
        |
   -----------------------------------------
   |                                       |
   \/                                      \/
GUARANTEED                                VARIABLE INVESTMENT                     INVESTMENT PORTFOLIOS           The investment
INTEREST DIVISION                         OPTIONS                                 The variable investment         manager deducts
Amounts you allocate                      Amounts you allocate are      <--       options invest in               investment
are held in our general account           held in our separate account     -->    investment portfolios   ------> management fees
   |                                       |                                                                      and other
   -----------------------------------------                                                                      portfolio expenses
                                      |
                                      |
o  persistency refund                 |
o  refund of sales          Refunds   |
   charge (if            ------------>|                       Monthly Deductions   o  initial policy charge
   surrendered in years               |                    --------------------->  o  cost of insurance
   1 - 2)                             |                   |                           charge
                                      |                   |                        o  monthly administrative
                                      \/                  |                           charge
                               ACCUMULATED VALUE          |                        o  rider charges
                               The total value of your  --|
                               policy                     |
                                 |                        |    Separate Account
                                 |                        |      Deductions
                                 |                        |--------------------->  o  mortality and expense
                                 \/                       |                           risk charge
                        LOAN DIVISION                     |
                        Amount set aside to               |
                        secure a policy loan              |
                                                          |
                                                          |   Transaction Fees     o  partial withdrawal fee
                                                           --------------------->  o  transfer fee
                                                                                   o  illustration fee
                                                                                   o  premium allocation
                                                                                      change charge
                                                                                   o  continuation of
                                                                                      coverage administrative
                                                                                      fee
</TABLE>




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

<PAGE>





SECURITY LIFE, THE SEPARATE ACCOUNT AND THE INVESTMENT

OPTIONS


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 1999, the company and its consolidated subsidiaries had
over $184.2 billion of life insurance in force. As of December 31, 1999 our
total assets were over $11.3 billion and our shareholder's equity was over $899
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 $495.0 billion on a Dutch (modified U.S.) generally
accepted accounting principles basis, as of December 31, 1999.

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 registered as a broker-dealer with the SEC and the NASD.
ING America Equities, Inc. is located at 1290 Broadway, Denver, Colorado
80203-5699.





SECURITY LIFE SEPARATE ACCOUNT L1


SEPARATE ACCOUNT STRUCTURE

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

The separate account is used to support our variable life insurance policies and
for other purposes allowed by law and regulation. We keep the separate 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 separate account. We do not discuss these contracts
in this prospectus. The separate account may invest in other securities not
available for the policy described in this prospectus.

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

ORDER OF SEPARATE ACCOUNT LIABILITIES

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

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

INVESTMENT OPTIONS

Investment options include the variable and the guaranteed interest divisions,
but not the loan division. The separate account has several variable investment
options which invest in shares of underlying investment portfolios. This means
that


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

<PAGE>




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 available only as 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 separate account. There are certain
risks with mixed and shared funding, and with selling shares to qualified
pension and retirement plans. See the investment portfolios' prospectuses.


INVESTMENT PORTFOLIO OBJECTIVES


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. 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 or less than others
and our affiliates may pay us significantly more.



<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------
                                              INVESTMENT PORTFOLIO OBJECTIVES
- --------------------------------- --------------------------------- --------------------------------------------------------
Variable Investment Option        Investment Company/ Adviser/      Investment Objective
                                  Manager/ Sub-Adviser
- --------------------------------- --------------------------------- --------------------------------------------------------
<S>                               <C>                               <C>
AIM V.I. Capital Appreciation     Investment Company:               Seeks growth of capital through investment in common
Fund                              AIM Variable Insurance Funds      stocks.
                                  Investment Adviser:
                                  A I M Advisors, Inc.
- --------------------------------- --------------------------------- --------------------------------------------------------
AIM V.I. Government Securities    Investment Company:               Seeks to achieve high current income consistent with
Fund                              AIM Variable Insurance Funds      reasonable concern for safety of principal.
                                  Investment Adviser:
                                  A I M Advisors, Inc.
- --------------------------------- --------------------------------- --------------------------------------------------------



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

<PAGE>



<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------
                                              INVESTMENT PORTFOLIO OBJECTIVES
- --------------------------------- --------------------------------- --------------------------------------------------------
Variable Investment Option        Investment Company/ Adviser/      Investment Objective
                                  Manager/ Sub-Adviser
- --------------------------------- --------------------------------- --------------------------------------------------------
<S>                               <C>                               <C>
Alger American Growth Portfolio   Investment Company:               Seeks long-term capital appreciation by focusing on
                                  The Alger American Fund           growing companies that generally have broad product
                                  Investment Adviser:               lines, markets, financial resources and depth of
                                  Fred Alger Management, Inc.       management.  Under normal circumstances, the portfolio
                                                                    invests primarily in the 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   Investment Company:               Seeks long-term capital appreciation by investing,
Portfolio                         The Alger American Fund           under normal circumstances, in the equity securities
                                  Investment Adviser:               of companies of any size which demonstrate promising
                                  Fred Alger Management, Inc.       growth potential.  The portfolio can leverage, that
                                                                    is, borrow money, up to one-third of its total assets
                                                                    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
                                                                    on the money borrowed.
- --------------------------------- --------------------------------- --------------------------------------------------------
Alger American MidCap Growth      Investment Company:               Seeks long-term capital appreciation by focusing on
Portfolio                         The Alger American Fund           midsize companies with promising growth potential.
                                  Investment Adviser:               Under normal circumstances, the portfolio invests
                                  Fred Alger Management, Inc.       primarily in the equity securities of companies having
                                                                    a market capitalization within the range of companies
                                                                    in the S&P MidCap 400 Index.
- --------------------------------- --------------------------------- --------------------------------------------------------
Alger American Small                                                Seeks long-term capital appreciation by focusing on
Capitalization Portfolio          Investment Company:               small, fast-growing companies that offer innovative
                                  The Alger American Fund           products, services or technologies to a rapidly
                                  Investment Adviser:               expanding marketplace.  Under normal circumstances,
                                  Fred Alger Management, Inc.       the portfolio invests primarily in the equity
                                                                    securities of small capitalization companies.  A small
                                                                    capitalization company is one that has a market
                                                                    capitalization within the range of the Russell 2000
                                                                    Growth Index or the S&P SmallCap 600 Index.
- --------------------------------- --------------------------------- --------------------------------------------------------
VIP Growth Portfolio              Investment Company: Fidelity      Seeks capital appreciation by investing in common
                                  Variable Insurance Products       stocks of companies that it believes have
                                  Fund                              above-average growth potential, either domestic or
                                  Investment Manager:               foreign issuers.
                                  Fidelity Management & Research
                                  Company
- --------------------------------- --------------------------------- --------------------------------------------------------
VIP Money Market Portfolio        Investment Company: Fidelity      Seeks as high a level of current income as is
                                  Variable Insurance Products       consistent with the preservation of capital and
                                  Fund                              liquidity by investing in U.S. dollar-denominated
                                  Investment Manager:               money market securities, including U.S. Government
                                  Fidelity Management & Research    securities and repurchase agreements, and entering
                                  Company                           into reverse repurchase agreements.
- --------------------------------- --------------------------------- --------------------------------------------------------



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

<PAGE>




<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------
                                              INVESTMENT PORTFOLIO OBJECTIVES
- --------------------------------- --------------------------------- --------------------------------------------------------
Variable Investment Option        Investment Company/ Adviser/      Investment Objective
                                  Manager/ Sub-Adviser
- --------------------------------- --------------------------------- --------------------------------------------------------
<S>                               <C>                               <C>
VIP Overseas Portfolio            Investment Company: Fidelity      Seeks long-term growth of capital by investing at
                                  Variable Insurance Products       least 65% of total assets in foreign securities.
                                  Fund
                                  Investment Manager:
                                  Fidelity Management & Research
                                  Company
- --------------------------------- --------------------------------- --------------------------------------------------------
VIP II Asset Manager Portfolio    Investment Company: Fidelity      Seeks high total return with reduced risk over the
                                  Variable Insurance Products       long term by allocating its assets among stocks,
                                  Fund II                           bonds, and short-term instruments.
                                  Investment Manager:
                                  Fidelity Management & Research
                                  Company
- --------------------------------- --------------------------------- --------------------------------------------------------
VIP II Index 500 Portfolio        Investment Company: Fidelity      Seeks investment results that correspond to the total
                                  Variable Insurance Products       return of common stocks publicly traded in the United
                                  Fund II                           States as represented by the S&P(R) 500.
                                  Investment Manager:
                                  Fidelity Management & Research
                                  Company
                                  Sub-Adviser:
                                  Bankers Trust Company
- --------------------------------- --------------------------------- --------------------------------------------------------
VIF-Equity Income Fund            Investment Company: INVESCO       Seeks high current income, with growth of capital as a
                                  Variable Investment Funds, Inc.   secondary objective by investing at least 65% of its
                                  Investment Adviser:               assets in dividend-paying common and preferred
                                  INVESCO Funds Group, Inc.         stocks.  The rest of the fund's assets are invested in
                                  Sub-Adviser:                      debt securities, and lower-grade debt securities.
                                  INVESCO Capital Management, Inc.
- --------------------------------- --------------------------------- --------------------------------------------------------
VIF-High Yield Fund               Investment Company: INVESCO       Seeks to provide a high level of current income by
                                  Variable Investment Funds, Inc.   investing substantially all of its assets in
                                  Investment Adviser:               lower-rated debt securities and preferred stock,
                                  INVESCO Funds Group, Inc.         including securities issued by foreign companies.
                                  Sub-Adviser:
                                  INVESCO Capital Management, Inc.
- --------------------------------- --------------------------------- --------------------------------------------------------



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

<PAGE>




<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------
                                              INVESTMENT PORTFOLIO OBJECTIVES
- --------------------------------- --------------------------------- --------------------------------------------------------
Variable Investment Option        Investment Company/ Adviser/      Investment Objective
                                  Manager/ Sub-Adviser
- --------------------------------- --------------------------------- --------------------------------------------------------
<S>                               <C>                               <C>
VIF-Small Company Growth Fund     Investment Company: INVESCO       Seeks long-term capital growth by investing at least
                                  Variable Investment Funds, Inc.   65% of its assets in equity securities of companies
                                  Investment Adviser:               with market capitalizations of $2 billion or less.
                                  INVESCO Funds Group, Inc.         The remainder of the fund's assets can be invested in
                                  Sub-Adviser:                      a wide range of securities that may or may not be
                                  INVESCO Capital Management, Inc.  issued by small companies.
- --------------------------------- --------------------------------- --------------------------------------------------------
VIF-Total Return Fund             Investment Company: INVESCO       Seeks to provide high total return through both growth
                                  Variable Investment Funds, Inc.   and current income by investing at least 30% of its
                                  Investment Adviser:               assets in common stocks of companies with a strong
                                  INVESCO Funds Group, Inc.         history of paying regular dividends and 30% of its
                                  Sub-Adviser:                      assets in debt securities.  The remaining 40% of the
                                  INVESCO Capital Management, Inc.  fund is allocated among these and other investments at
                                                                    INVESCO's discretion, based upon current business,
                                                                    economic and market conditions.
- --------------------------------- --------------------------------- --------------------------------------------------------
VIF-Utilities Fund                Investment Company: INVESCO       Seeks capital appreciation and income by investing at
                                  Variable Investment Funds, Inc.   least 80% of its assets in companies doing business in
                                  Investment Adviser:               the utilities economic sector.  The remainder of the
                                  INVESCO Funds Group, Inc.         fund's assets are not required to be invested in the
                                  Sub-Adviser:                      utilities economic sector.
                                  INVESCO Capital Management,
                                  Inc..
- --------------------------------- --------------------------------- --------------------------------------------------------
Growth Portfolio                  Investment Company: Neuberger     Seeks growth of capital by investing mainly in common
                                  Berman Advisers Management Trust  stock mid-capitalization companies.
                                  Investment Adviser:
                                  Neuberger Berman Management Inc.
                                  Sub-Adviser:
                                  Neuberger Berman, LLC
- --------------------------------- --------------------------------- --------------------------------------------------------
Limited Maturity Bond Portfolio   Investment Company: Neuberger     Seeks the highest available current income consistent
                                  Berman Advisers Management Trust  with liquidity and low risk to principal by investing
                                  Investment Adviser:               mainly in investment-grade bonds and other debt
                                  Neuberger Berman Management Inc.  securities from U.S. Government and
                                  Sub-Adviser:                      corporate issuers.
                                  Neuberger Berman, LLC
- --------------------------------- --------------------------------- --------------------------------------------------------



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

<PAGE>



<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------
                                              INVESTMENT PORTFOLIO OBJECTIVES
- --------------------------------- --------------------------------- --------------------------------------------------------
Variable Investment Option        Investment Company/ Adviser/      Investment Objective
                                  Manager/ Sub-Adviser
- --------------------------------- --------------------------------- --------------------------------------------------------
<S>                               <C>                               <C>
Partners Portfolio                Investment Company: Neuberger     Seeks growth of capital by investing mainly in common
                                  Berman Advisers Management Trust  stock of mid-to large-capitalization companies.
                                  Investment Adviser:
                                  Neuberger Berman Management Inc.
                                  Sub-Adviser:
                                  Neuberger Berman, LLC
- --------------------------------- --------------------------------- --------------------------------------------------------
Worldwide Bond Fund               Investment Company:               Seeks high total return--income plus capital
                                  Van Eck Worldwide Insurance       appreciation--by investing globally, primarily in a
                                  Trust                             variety of debt securities.
                                  Investment Adviser and Manager:
                                  Van Eck Associates Corporation
- --------------------------------- --------------------------------- --------------------------------------------------------
Worldwide Emerging Markets Fund   Investment Company:               Seeks long-term capital appreciation by investing in
                                  Van Eck Worldwide Insurance       equity securities in emerging markets around
                                  Trust                             the world.
                                  Investment Adviser and Manager:
                                  Van Eck Associates Corporation
- --------------------------------- --------------------------------- --------------------------------------------------------
Worldwide Hard Assets Fund        Investment Company:               Seeks long-term capital appreciation by investing
                                  Van Eck Worldwide Insurance       primarily in "hard asset securities."  Hard assets
                                  Trust                             include precious metals, natural resources, real
                                  Investment Adviser and Manager:   estate and commodities.  Income is a secondary
                                  Van Eck Associates Corporation    consideration.
- --------------------------------- --------------------------------- --------------------------------------------------------
Worldwide Real Estate Fund        Investment Company:               Seeks high total return by investing in equity
                                  Van Eck Worldwide Insurance       securities of companies that own significant real
                                  Trust                             estate or that principally do business in real estate.
                                  Investment Adviser and Manager:
                                  Van Eck Associates Corporation
- --------------------------------- --------------------------------- --------------------------------------------------------
</TABLE>




GUARANTEED INTEREST DIVISION

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

The general account contains all of our assets other than those held in the
separate account (variable investment options) or other separate accounts.


The general account supports our non-variable insurance and annuity obligations.
We have not registered interests in the guaranteed interest division

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

<PAGE>



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 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.


The amount you have in the guaranteed interest division is all of the net
premium you allocate to that division, plus transfers you make 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. This interest rate is never less than the minimum guaranteed
interest rate of 4% and will be in effect for at least twelve months. Interest
compounds daily at an effective annual rate that equals the declared rate. We
credit interest to the guaranteed interest division on a daily basis. We pay
interest regardless of the actual investment performance of our account. We bear
all of the investment risk for the guaranteed interest division.


MAXIMUM NUMBER OF INVESTMENT OPTIONS

There are three divisions: the variable division, the guaranteed interest
division and the loan division. Under the variable division, there are numerous
variable investment options. SEE SECURITY LIFE SEPARATE ACCOUNT L1, PAGE 12 AND
INVESTMENT PORTFOLIO OBJECTIVES , PAGE 13.

You may invest in a total of eighteen investment options over the life of your
policy. Investment options include the variable and the guaranteed interest
divisions, but not the loan division. As an example, if you have had funds in
seventeen variable investment options and the guaranteed interest division,
these are the only investment options to which you may later add or transfer
funds. However, you could still take a policy loan and access the loan division.

You may want to use fewer investment options in the early years of your policy,
so that you can invest in others in the future. If you invest in eighteen
variable investment options, you will not be able to invest in the guaranteed
interest division.



DETAILED INFORMATION ABOUT THE 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 52 show how the policies work.



APPLYING FOR A POLICY


You purchase this variable universal life policy by submitting an application to
us. The policy is issued on a guaranteed and fully-underwritten basis. On the
policy date, the insured person must be no less than age 15. For a
fully-underwritten policy, the insured person must be no more than age 85. For a
guaranteed issued policy, the insured person must be no more than age 70. The
insured person is the person on whose life we issue the policy. SEE AGE, PAGE
38.

You may request that we 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.

We may reduce the minimum death benefit for group or sponsored arrangements, or
corporate purchasers. Our underwriting and reinsurance procedures in effect at
the time you apply limit the maximum death benefit.


TEMPORARY INSURANCE



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

<PAGE>




If you apply and qualify, we may issue temporary insurance in an amount equal to
the face amount of the permanent insurance for which you applied. The maximum
amount of temporary insurance for binding limited life insurance coverage is $3
million, which includes any other in-force coverage you have with us.

Temporary 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 complete.

Temporary life insurance coverage ends on the earliest of:
     o     the date we return your premium payments;
     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 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 intended to be the insured person dies by suicide or
           self-inflicted injury; or
     o     the bank does not honor your premium check.



POLICY ISSUANCE

Before we issue a policy, 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 policy date shown on your policy schedule determines:

     o     monthly processing dates;
     o     policy months;
     o     policy years; and
     o     policy anniversaries.


The policy date is not affected by when you receive the policy. We charge
monthly deductions from the policy date unless your policy specifies otherwise.

The policy date is determined one of three ways:

     1.    the date you designate on your application, subject to our approval;

     2.    the back-date of the policy to save age, subject to our approval and
           law; or

     3.    if there is no designated date or back-date, the policy date is:
           o    the date all underwriting and administrative requirements have
                been met if we receive your initial premium
           o    the date we receive your initial premium if it is after we
                approve your policy for issue.


DEFINITION OF LIFE INSURANCE CHOICE


At policy issue, you may 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 under this test. SEE TAX
STATUS OF THE POLICY, PAGE 48.



PREMIUMS


You may choose the amount and frequency of premium payments, within limits. You
cannot make premium payments after the death of the insured person or after the
continuation of coverage period begins. SEE CONTINUATION OF COVERAGE, PAGE 29.

We consider any payment we receive to be a premium if you do not have an
outstanding loan and your policy is not in the continuation of coverage period.
After we deduct certain charges from your premium payment, we add the remaining
net premium to your policy.



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

<PAGE>




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 quarterly,
semi-annual or annual basis. You are not required to pay the scheduled premium.

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 25.


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 have
           acknowledged in writing the new modified endowment contract status
           for your policy.

SEE MODIFIED ENDOWMENT CONTRACTS, PAGE 49 AND CHANGES TO COMPLY WITH THE LAW,
PAGE 51.

If you have an outstanding policy loan and you make an unscheduled payment, we
will consider it a loan repayment, unless you tell us otherwise. If your payment
is a loan repayment, we do not take tax or sales charges which apply to premium
payments.

TARGET PREMIUM

Target premium is not based on your scheduled premium. Target premium is
actuarially determined based on the age, gender and premium class of the insured
person. The target premium is used in determining your sales charge and the
distribution allowance we pay. It may or may not be enough to keep your policy
in force. You are not required to pay the target premium and there is no penalty
for paying more or less. The target premium for your policy and additional
segments are listed in the policy schedule we provide to you. SEE PREMIUMS, PAGE
19.


MINIMUM ANNUAL PREMIUM


To qualify for the special continuation period, you must pay a minimum annual
premium during each of your first three policy years.

Your minimum annual premium is based on:
     o     the insured person's age, gender and

           premium class;

     o     the stated death benefit of your policy; and
     o     riders on your policy.


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 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,

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

<PAGE>



           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 from the first
           month of your policy through the current policy monthly processing
           date.




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 allow your policy to lapse. We do not permanently waive policy charges.
Instead, we continue to deduct these charges which may result in a 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 36.

INVESTMENT DATE AND ALLOCATION OF NET PREMIUMS

The net premium is the balance remaining after we deduct tax and sales charges
from your premium payment.

Insurance coverage does not begin until we receive your initial premium. It must
be at least equal to the sum of scheduled premiums due from your policy date
through your investment date.

The investment date is the first date we apply the net premium we have received
to your policy.

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

Amounts you designate for the guaranteed interest division will be allocated to
that division on the investment date. If your state requires the return of your
premium during the free look period, we initially invest amounts you have
designated for the variable division in the Fidelity VIP Money Market Portfolio.
We later transfer these amounts from the Money Market Portfolio to your selected
variable investment options, based on your most recent premium allocation
instructions, at the earlier of the following dates:
     o     five days after we mailed your policy plus your state free look
           period has ended; or
     o     we have received your delivery receipt plus your state free look
           period has ended.

If your state provides for return of account value during the free look period
or no free look period, we invest amounts you designated for the variable
division directly into your selected variable investment options.

We allocate all later premium payments to your policy on the valuation date of
receipt. We use your most recent premium allocation instructions specified in
whole numbers totaling 100% and using up to eighteen investment options over the
life of your policy. SEE MAXIMUM NUMBER OF INVESTMENT OPTIONS, PAGE 18.

You may make twelve free premium allocation changes per year, after which a $25
transaction fee applies. If you change your designated deduction investment
option from which monthly deductions are taken, we consider this a premium
allocation change for which there may be a charge. SEE DESIGNATED DEDUCTION
INVESTMENT OPTION, PAGE 28 AND POLICY TRANSACTION FEES, PAGE 46.



PREMIUM PAYMENTS AFFECT YOUR COVERAGE


Unless you have the guaranteed minimum death benefit feature or your policy is
in the special continuation period, your coverage lasts only as long as your net
account value is enough to pay the monthly charges and your account value is
more than your outstanding policy loan plus accrued loan interest. If you do not
meet these conditions, your policy will enter the 61-day grace period and you
must make a premium payment to avoid lapse. SEE LAPSE, PAGE 36 AND GRACE PERIOD,
PAGE 36.

If you pay your minimum premium each year during the first three policy years
and take no policy loan, 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 20.


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

<PAGE>




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 25.


MODIFIED ENDOWMENT CONTRACTS


There are special federal income tax rules for distributions from life insurance
policies which are modified endowment contracts. These rules apply to policy
loans, surrenders and partial withdrawals. Whether or not these rules apply
depends upon whether or not the premiums we receive are greater than the
"seven-pay" limit.

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.
SEE MODIFIED ENDOWMENT CONTRACTS, PAGE 49.



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 with your one policy. The stated
death benefit is the permanent element of your policy. The adjustable term
insurance rider is the term insurance element of your policy. SEE ADJUSTABLE
TERM INSURANCE RIDER, PAGE 27.

Generally we require a minimum stated death benefit of $50,000 to issue a
policy.

It may be to your economic advantage to include part of your insurance coverage
under the adjustable term insurance rider. Both the cost of insurance under the
adjustable term insurance rider and the cost of insurance for the base death
benefit are deducted monthly from your account value and generally increase with
the age of the insured person. Use of the adjustable term insurance rider may
reduce the distribution allowance, but may increase the monthly cost of
insurance. SEE ADJUSTABLE TERM INSURANCE RIDER, PAGE 27.

Your death benefit is calculated as of the date of death of the insured person.



- --------------------------------------------------------------------------------
Strategic Advantage II                  22

<PAGE>




                              DEATH BENEFIT SUMMARY


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



<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 policy.            stays level throughout the life of the policy.
BASE DEATH             The greater of the stated death benefit or the            The greater of the stated death benefit plus
BENEFIT                account value multiplied by the appropriate               the account value or the account value
                       factor from the definition of life                        multiplied by the appropriate factor from the
                       insurance factors.                                        definition of life insurance factors.

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            It is the greater of the target death benefit or          It is the greater of the target death benefit plus
BENEFIT                the base death benefit.                                   the account value or the base death benefit.

ADJUSTABLE             The adjustable term insurance rider benefit is            The adjustable term insurance rider benefit is
TERM                   the total death benefit minus base death                  the total death benefit minus the base death
INSURANCE              benefit, but it will not be less than zero.  If the       benefit, but it will not be less than zero.  If the
RIDER BENEFIT          account value multiplied by the death benefit             account value multiplied by the death benefit
                       corridor factor is greater than the stated death          corridor factor is greater than the stated death
                       benefit, the adjustable term insurance benefit            benefit plus the account value, the adjustable
                       will be decreased.  It will be decreased so that          term insurance rider benefit will be decreased.
                       the sum of the base death benefit and the                 It will be decreased so that the sum of the
                       adjustable term insurance rider benefit is not            base death benefit and the adjustable term
                       greater than the target death benefit.  If the            insurance rider benefit is not greater than the
                       base death benefit becomes greater than the               target death benefit plus the account value.  If
                       target death benefit, then the adjustable term            the base death benefit becomes greater than
                       insurance rider benefit is zero.                          the target 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     increases or decreases in the stated death benefit; or

     o     a change in your death benefit option.

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 cash value accumulation test for the federal income tax law
           definition of life insurance. SEE APPENDIX A, PAGE 165.

As long as your policy is in force, we will pay the death proceeds to your
beneficiary(ies) calculated at the death of the insured person. 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     rider benefits; minus
     o     your outstanding policy loan with accrued loan interest; minus

     o     outstanding policy charges incurred before the death of the insured
           person.


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

<PAGE>



There could be outstanding policy charges if the insured person dies while your
policy is in the grace period or in the three-year special continuation period.


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 base death benefit being greater than
your stated death benefit.


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.

With option 1, positive investment performance generally reduces your net amount
at risk, which lowers your policy's cost of insurance charge. Option 1 offers
insurance coverage that is a set amount with potentially lower cost of insurance
charges over time.


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.


With option 2, investment performance is reflected in your insurance coverage.

Death benefit option 2 is not available during the continuation of coverage
period. If you select option 2 on your policy, it automatically converts to
death benefit option 1 when the continuation of coverage period begins. SEE
CONTINUATION OF COVERAGE, PAGE 29.


CHANGES IN DEATH BENEFIT OPTIONS

You may request a change in your death benefit option at any time on or after
your first monthly processing date and before the continuation of coverage
period begins. A death benefit option change applies to your entire stated or
base death benefit. Changing your death benefit option may reduce or increase
your target death benefit, as well as your stated death benefit.

Your death benefit option change is effective on your next monthly processing
date after we approve it, so long as at least one day remains before your
monthly processing date. If less than one day remains before your monthly
processing date, your death benefit option change will be effective on your
second following monthly processing date.

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

You may change from death benefit option 1 to option 2 or from option 2 to
option 1. For you to change from death benefit option 1 to option 2, we may
require proof that the insured person is insurable under our normal rules of
underwriting.

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 make this change for you.

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


    Change         Change          Stated Death Benefit
     From            To              Following Change:
     ----            --              ----------------


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

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


We increase or decrease your stated death benefit on the date of your death
benefit option change to keep the net amount at risk the same. There is no
change to the amount of term insurance if you have an adjustable term insurance
rider. SEE COST OF INSURANCE CHARGE, PAGE 45.


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

<PAGE>



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.


Changing your death benefit option may have tax consequences. You should consult
a tax adviser before making changes.


CHANGES IN DEATH BENEFIT AMOUNTS


Contact your agent/registered representative or our customer service center to
request a change in your policy's death benefit. The request is effective on the
next monthly processing date after we receive and approve your request. There
may be underwriting or other requirements which must be met before your request
can be approved. Your requested change must be for at least $1,000.

After we make your requested change, we will send you a new policy schedule
page. Keep it with your policy. We may ask you to send your policy to us so that
we can make the change for you.

We may not approve a requested change if it will disqualify your policy as life
insurance under federal income tax law. If we disapprove a change for any
reason, we provide you with a notice of our decision. SEE TAX CONSIDERATIONS,
PAGE 48.

You may change your policy's target or stated death benefit on or after your
first policy anniversary (or first monthly processing date for an increase), and
before the policy anniversary when the insured person turns age 86. You may
change the target death benefit once each policy year.

You cannot decrease the stated death benefit below $50,000 or the minimum we
require to issue your policy.

Requested reductions in the death benefit will be applied first 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 decreases in stated death benefit among your benefit
segments pro rata unless law requires differently.

You must provide satisfactory evidence that the insured person is still
insurable to increase your death benefit amount. You should consult a tax
adviser before changing your death benefit amount. Unless you tell us
differently, we assume your request for an increase in your target death benefit
is also a request for an increase to your stated death benefit. Thus, the amount
of your adjustable term insurance rider will not change.

The initial death benefit segment, or first segment, is the stated death benefit
on your policy's effective date. A requested increase in stated death benefit
will cause a new segment to be created. Once we create a new segment, it is
permanent unless law requires differently. The segment year runs from the
segment effective date to its anniversary.

Each new segment may have:
     o     a new minimum annual premium during the special continuation period;

     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.


We allocate the net amount at risk among segments in the same proportion that
each segment bears to the total stated death benefit. Premiums we receive after
an increase are applied to your policy segments in the same proportion as the
target premium for each segment bears to the total target premium for all
segments. For each coverage segment, your schedule shows your target premium
which is used to determine your sales charges.

There may be tax consequences as a result of a change in your death benefit
amount, as well as a possible surrender charge. You should consult a tax adviser
before changing your death benefit amount. SEE TAX STATUS OF THE POLICY, PAGE 48
AND MODIFIED ENDOWMENT CONTRACTS, PAGE 49.


GUARANTEED MINIMUM DEATH BENEFIT


Usually, your coverage lasts only as long as your net account value is enough to
pay the monthly charges and your account value is more than your outstanding
policy loan plus accrued loan interest. Your account


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

<PAGE>




value depends on:


     1.    timing and amount of any premium payments;


     2.    the investment performance of the variable investment options;


     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.


The guaranteed minimum death benefit may be put in force only at policy issue.
This option extends the period that your policy's stated death benefit remains
in effect even if the variable investment options perform poorly. It has a
guarantee period that lasts until the continuation of coverage period begins, so
long as you meet all requirements.


The guaranteed minimum death benefit coverage does not apply to 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.


Charges for your base coverage are deducted each month to the extent that there
is sufficient net account value to pay these charges. If there is not sufficient
net account value to pay a charge, it is not permanently waived. Deduction of
charges will resume once there is sufficient net account value.

The guaranteed minimum death benefit feature 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
one-twelfth of the guarantee period annual premium. Your net account value must
meet certain diversification requirements.

Your guarantee period annual premium is based on a percentage of the guideline
level premium calculated under the federal tax laws. Your guideline level 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 we receive; minus
     o     the amount of any partial withdrawals you

           make; minus

     o     policy loan amounts 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.


In addition, the guarantee period ends if your net account value on any monthly
processing date is not diversified as follows:

     1.    your net account value is invested in at least five investment
           options; and

     2.    no more than 35% of your net account value is in any one investment
           option.


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 investment options with no more than 35% of any transfer
           directed to any one.

SEE DOLLAR COST AVERAGING, PAGE 32 AND AUTOMATIC REBALANCING, PAGE 33.


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

<PAGE>




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


RIDERS

Your policy may include benefits, attached by rider. A rider may have an
additional cost. You may cancel rider benefits at any time.

Periodically we may offer riders not listed here. Contact your agent/registered
representative for a complete list of riders available.

ADDING OR CANCELING RIDERS MAY HAVE TAX CONSEQUENCES. SEE MODIFIED ENDOWMENT
CONTRACTS, PAGE 49.


ADJUSTABLE TERM INSURANCE RIDER


You may increase your death proceeds by adding an adjustable term insurance
rider. This rider allows you to schedule the pattern of death benefits
appropriate for anticipated needs. As the name suggests, the adjustable term
insurance rider adjusts over time to maintain your desired level of coverage.

You specify a target death benefit when you apply for this rider. The target
death benefit can be level for the life of your policy or can be scheduled to
change at the beginning of a selected policy year(s). SEE DEATH BENEFITS, PAGE
22.

We generally require a minimum stated death benefit of $50,000 to issue a
policy. A separate cost of insurance applies to your base death benefit. If you
have an adjustable term insurance rider, we generally restrict your target death
benefit to 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 adjustable term insurance rider death benefit is the difference between your
target death benefit and your base death benefit, but not less than zero. The
rider's death benefit automatically adjusts daily as your base death benefit
changes. Your 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 changes as a result
of a change in your account value. The adjustable term insurance rider adjusts
to provide death benefits equal to your target death benefit in each year:


   Base Death      Target Death         Adjustable Term

    Benefit          Benefit         Insurance Rider Amount
    -------          -------         ----------------------

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

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.


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 drops below your target death benefit, the adjustable term
insurance rider coverage reappears to maintain your target death benefit.

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


We may deny 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

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

<PAGE>




1 to option 2 and base decreases may reduce your target death benefit. SEE
PARTIAL WITHDRAWALS, PAGE 35 AND CHANGES IN DEATH BENEFIT OPTIONS, PAGE 24.

There is no defined premium for a given amount of adjustable term insurance
coverage. Instead, we deduct a separate 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 at the monthly processing date. The cost
of insurance rates are determined by us from time to time. They are based on the
issue age, gender and premium class of the insured person, as well as your
policy date.

If the target death benefit is increased by you after the adjustable term
insurance rider is issued, we use the same cost of insurance rate schedule for
the entire coverage for this rider. These rates are based on the original
premium class even though satisfactory new evidence of insurability is required
for the increased schedule. The monthly guaranteed maximum cost of insurance
rates for this rider will be stated in the policy. SEE COST OF INSURANCE CHARGE,
PAGE 45.

Not all policy features apply to the adjustable term insurance rider. The rider
does not contribute to the policy account value nor to surrender value. It does
not affect investment performance and cannot be used for a policy loan. The
adjustable term insurance rider provides benefits only at the insured person's
death.


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, cost of insurance and
rider charges during the disability period. The insured person must be no less
than age 15 and no more than age 55. This rider is available only for fully
underwritten policies. If you add this rider to your policy, you may not add the
waiver of specified premium rider. The monthly charge for this rider is included
as part of your monthly cost of insurance charge. SEE COST OF INSURANCE CHARGE,
PAGE 45.


WAIVER OF SPECIFIED PREMIUM RIDER


If the insured person becomes totally disabled while your policy is in force,
this rider provides that after a waiting period, we credit a specified premium
amount monthly to your policy during the disability period. The insured person
must be no less than age 15 and no more than age 55. 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. The monthly charge for
this rider is $0.017 to $0.020 per $1 of rider coverage depending on issue age.
If your policy was a guaranteed issue policy, the monthly charge for this rider
is $0.034 to $0.04 per $1 of coverage depending on issue age.



SPECIAL FEATURES


DESIGNATED DEDUCTION INVESTMENT OPTION

You may designate an investment option from which we will deduct your monthly
charges. You may make this designation at any time. You may not use the loan
division as your designated deduction option.

You may elect not to choose a designated deduction investment option or the
amount in your designated deduction investment option may not be enough to cover
the monthly deductions. If so, these charges are taken from the variable and
guaranteed interest divisions in the same proportion that your account value in
each has to your total net account value on the monthly processing date.

If you change your designated deduction investment option, we consider this a
premium allocation change for which there may be a charge. SEE POLICY
TRANSACTION FEES, PAGE 46.


RIGHT TO EXCHANGE POLICY


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

We will not charge you for this exchange. SEE GUARANTEED INTEREST DIVISION, PAGE
17.

POLICY MATURITY

You may surrender your policy at any time. At the policy anniversary nearest the
insured person's 100th birthday if you do not choose to let the continuation of
coverage feature become effective, the policy matures.


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

<PAGE>




You may then surrender the policy for the net account value and end coverage.
Part of this payment may be taxable. You should consult your tax adviser.


CONTINUATION OF COVERAGE


The continuation of coverage feature allows your insurance coverage to continue
in force beyond policy maturity. If on the policy anniversary nearest the
insured person's 100th birthday you choose to allow the continuation of coverage
feature to become effective, we:
     o     convert target death benefit to stated death benefit;
     o     convert death benefit option 2 to death benefit option 1, if
           applicable;
     o     terminate all riders;
     o     deduct a one-time $200 administrative fee to cover future expenses;
     o     transfer your net account value (excluding the amount in the loan
           division) into the guaranteed interest division; and
     o     terminate dollar cost averaging and automatic rebalancing.

Your insurance coverage continues until the death of
the insured person, unless the policy lapses or is
surrendered.  However:
     o     we accept no further premium payments;
     o     we deduct no further charges;
     o     your monthly deductions cease; and
     o     you may not make transfers into the variable division.

SEE CONTINUATION OF COVERAGE ADMINISTRATIVE FEE, PAGE 46.

During the continuation of coverage period, you may take policy loans or partial
withdrawals from your policy. If we pay a persistency refund on the guaranteed
interest division, it will be credited to your policy. SEE PERSISTENCY REFUND,
PAGE 46.

If you have an outstanding policy loan, interest continues to accrue. If you
fail to make sufficient loan or loan interest payments, it is possible that the
loan balance plus accrued interest may become greater than your account value
and cause your policy to lapse. To avoid this lapse, you may make loan and loan
interest payments during the continuation of coverage period.

If you wish to stop coverage during the continuation of coverage period, you may
surrender your policy and receive the net account value. All normal consequences
of surrender apply. SEE SURRENDER, PAGE 37.


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 the insured person's 100th
birthday 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.

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 24.


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

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

<PAGE>



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. RIGHT TO EXCHANGE POLICY, PAGE
28.



POLICY VALUES

ACCOUNT VALUE


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

     o     interest earned on the guaranteed interest division; and
     o     interest earned on the loan division.

NET ACCOUNT VALUE


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


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 loan and accrued loan interest, if any.

DETERMINING VALUES IN THE VARIABLE DIVISION

The amounts in the variable division are measured by accumulation units and
accumulation unit values. The value of each variable investment option is the
accumulation unit value for that option multiplied by the number of accumulation
units you own in that option. Each variable investment option has a different
accumulation unit value.

The accumulation unit value is the value of one accumulation unit determined on
each valuation date. The accumulation unit value of each variable investment
option varies with the investment performance of the underlying portfolio. It
reflects:
     o     investment income;
     o     realized and unrealized gains and losses;
     o     investment portfolio expenses; and
     o     daily mortality and expense risk charges we take from the separate
           account.

SEE HOW WE CALCULATE ACCUMULATION UNIT VALUES,
PAGE 31.

You purchase accumulation units when you allocate premium or make transfers to a
variable investment option, including transfers from the loan division.

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

We calculate the number of accumulation units purchased or sold by:


     1.    dividing the dollar amount of your transaction by:


     2.    the accumulation unit value for that variable investment option
           calculated at the close of business on the valuation date of the
           transaction.


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

<PAGE>




A valuation date is one on which the net asset value of the investment portfolio
shares and unit values of the variable investment options are determined. A
valuation date is each day the New York Stock Exchange and the company's
customer service center are open for business, except for days on which an
investment portfolio does not value its shares or any other day as required by
law. Each valuation date ends at 4:00 p.m. Eastern time.

The date of a transaction is the date we receive your premium or transaction
request at our customer service center, so long as the date of receipt is a
valuation date. 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 on the monthly processing
date. If your monthly processing date is not a valuation date, the monthly
deduction is processed on the next valuation date.

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

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


HOW WE CALCULATE ACCUMULATION UNIT VALUES

We determine accumulation unit values on each valuation date.


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


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


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


Every valuation period begins at 4:00 p.m. Eastern time on a valuation date and
ends at 4:00 p.m. Eastern time on the next valuation date.


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


     1.    We take the share value of the underlying portfolio shares 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.


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

     4.    We then subtract the mortality and expense risk charge under your
           policy. The daily charge is .002055% (.75% annually) of the
           accumulation unit value. If the previous day was not a valuation
           date, the charge is multiplied by the number of days since the last
           valuation date.





TRANSFERS OF ACCOUNT VALUE


You may make twelve free transfers among the variable investment options or the
guaranteed interest division in each policy year, with a $25 fee per transaction
after that. If your state requires a refund of premium during the free look
period, you may not make transfers until after your free look period ends. We do
not limit the number of transfers you may make. Transfers for automatic
rebalancing or dollar cost averaging do not count toward your twelve free
transfers. You may not make transfers during the continuation of coverage
period. SEE POLICY TRANSACTION FEES, PAGE 46 AND CONTINUATION OF COVERAGE, PAGE
29.

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 investment option or be
transferred to one investment option as long as the total amount you transfer is
at least $100. However, if the amount remaining in an investment


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

<PAGE>




option is less than $100 and you make a transfer request from that investment
option, we transfer the entire amount.


EXCESSIVE TRADING


Excessive trading activity can disrupt investment portfolio management
strategies and increase portfolio expenses through:
     o     increased trading and transaction costs;
     o     forced and unplanned portfolio turnover;
     o     lost opportunity costs; and
     o     large asset swings that decrease the investment portfolio's 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 market timing
services. We will refuse or place restrictions on transfers when we determine,
in our sole discretion, that transfers are harmful to the investment portfolios
or to policyowners as a whole.


GUARANTEED INTEREST DIVISION TRANSFERS


Transfers into the guaranteed interest division are not restricted.

You may transfer amounts 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 will be processed on your policy anniversary. A request
received by us within 30 days after your policy anniversary is effective on the
valuation date we receive it. Transfer requests made at any other time will not
be processed.

Transfers from the guaranteed interest division in each year are limited to the
largest of:

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




DOLLAR COST AVERAGING


If your policy has at least $10,000 invested in either qualifying source
investment portfolio, you may elect dollar cost averaging. The qualifying source
investment portfolios are the Fidelity VIP Money Market Portfolio or the
Neuberger Berman AMT Limited Maturity Bond Portfolio. 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 is intended to reduce the risk of investing too little when the price
of an investment portfolio's shares is low. Since you transfer the same dollar
amount to other investment options each period, you purchase more units in an
investment option when the unit value is low and you purchase fewer units if the
unit value is high.

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 add dollar cost averaging to your policy at any time. The first dollar
cost averaging date must be at least one day after we receive your dollar cost
averaging request. If your state requires refund of all premiums we receive
during the free look period, dollar cost averaging cannot begin until your free
look period has ended.

With dollar cost averaging, you designate either a dollar amount or a percentage
of your account value for automatic transfer from a qualifying source investment
portfolio. Each period we automatically transfer the amount you select from your
chosen source investment portfolio to one or more other variable investment
options. You may not use the guaranteed interest division or the loan division
in dollar cost averaging.

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

Dollar cost averaging may occur on the same day of the month on a monthly,
quarterly, semi-annual or annual basis. Unless you tell us otherwise, dollar
cost


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

<PAGE>



averaging automatically takes place monthly on the
monthly processing date.




You may have both dollar cost averaging and automatic rebalancing at the same
time. However, the dollar cost averaging source investment portfolio 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 change the program by telephoning our
customer service center. SEE TELEPHONE PRIVILEGES, PAGE 40.


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 one day before the next
dollar cost averaging date.

Dollar cost averaging will terminate on the date:


     1.    you specify; or


     2.    your balance in the source investment portfolio reaches a dollar
           amount you set; or

     3.    the amount in the source investment portfolio is equal to or less
           than the amount to be transferred on a dollar cost averaging date. We
           will transfer the remaining amount and dollar cost averaging ends.



AUTOMATIC REBALANCING


Automatic rebalancing is a method of maintaining a consistent approach to
investing account values over time and simplifying the process of asset
allocation among your chosen investment options.


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


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

You may choose the automatic rebalancing feature on your application or later by
completing our customer service form. Automatic rebalancing may occur on the
same day of the month on a monthly, quarterly, semi-annual or annual basis. If
you do not specify a frequency, automatic rebalancing will occur quarterly.

The first transfer occurs on the date you select (after your free look period
ends if your state requires return of premium we receive during the free look
period). If you do not request a date, processing is on the last valuation date
of the calendar quarter we receive your request.

When you choose automatic rebalancing allocations, you may choose up to eighteen
total investment options. SEE MAXIMUM NUMBER OF INVESTMENT OPTIONS, PAGE 18.

You may have both automatic rebalancing and dollar cost averaging at the same
time. However, the source investment portfolio for your dollar cost averaging
cannot be included in your automatic rebalancing program. You may not include
the loan division in your automatic rebalancing program.


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 31.

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. SEE GUARANTEED


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

<PAGE>




MINIMUM DEATH BENEFIT, PAGE 25.


TERMINATING AUTOMATIC REBALANCING


You may terminate automatic rebalancing at any time, as long as we receive your
notice of termination at least one day 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 25.


POLICY LOANS

The loan division is part of our general account specifically designed to hold
money used as collateral for loans and loan interest.

You may borrow from 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.    policy loan interest that is capitalized when due; minus


     3.    policy loan or interest repayments you make.

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

Your request for a policy loan must be directed to our customer service center.
If you have telephone privileges, you may request a policy loan of less than
$25,000 by telephoning our customer service center. SEE TELEPHONE PRIVILEGES,
PAGE 40.

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

When you take a policy loan, we transfer an amount equal to your policy loan to
the loan division. We follow this same process for loan interest due at your
policy anniversary. We credit the loan division with interest at an annual rate
of 4%.

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

LOAN REPAYMENT

You may repay your policy loan at any time while your policy is in force. We
assume that payments you make, other than scheduled premiums, are policy loan
repayments. You must tell us if you want payments to be premium payments.

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

EFFECTS OF A POLICY LOAN ON YOUR POLICY

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

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

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


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

<PAGE>




payments your policy could lapse. POLICY LOANS MAY CAUSE YOUR POLICY TO LAPSE IF
YOUR NET ACCOUNT VALUE MINUS POLICY LOAN AMOUNTS AND ACCRUED LOAN INTEREST IS
NOT ENOUGH TO PAY YOUR DEDUCTIONS EACH MONTH. SEE LAPSE, PAGE 36.

Policy loans may have tax consequences. If your policy lapses with a loan
outstanding, you may have further tax consequences. SEE DISTRIBUTIONS OTHER THAN
DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 50, AND DISTRIBUTIONS
OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED ENDOWMENT
CONTRACTS, PAGE 50.


If you use the continuation of coverage feature and you have a policy loan, loan
interest continues to accrue.


PARTIAL WITHDRAWALS


You may request a partial withdrawal to be processed on any valuation date after
your first policy anniversary by contacting our customer service center. You
make a partial withdrawal when you withdraw part of your net account value. If
your request is by telephone, it must be for less than $25,000 and may not cause
a decrease in your death benefit. Otherwise, your request must be in writing.
SEE TELEPHONE PRIVILEGES, PAGE 40.

You may take only one partial withdrawal per policy year. The minimum partial
withdrawal you may take is $100. The maximum partial withdrawal you may take is
the amount which leaves $500 as your net account value. If you request a
withdrawal of more than this maximum, we require you to surrender your policy or
reduce the withdrawal.

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
44.

Unless you tell us otherwise, we will make a partial withdrawal from the
guaranteed interest division and the variable investment options in the same
proportion that each has to your net account value immediately before your
withdrawal. You may select one investment option from which your partial
withdrawal will be taken. If you select the guaranteed interest division,
however, the amount withdrawn from it 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.

Partial withdrawals may have adverse tax consequences. SEE DISTRIBUTIONS OTHER
THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 49, AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 50.


PARTIAL WITHDRAWALS UNDER DEATH BENEFIT OPTION 1


If you selected death benefit option 1, it is your first partial withdrawal of
the policy year, 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 your stated death benefit.

Otherwise, amounts you withdraw will reduce your stated death benefit by the
amount of the withdrawal unless your policy death benefit has been increased due
to the federal income tax definition of life insurance. If your policy death
benefit has been increased due to the federal income tax definition of life
insurance at the time of the partial withdrawal, then at least part of your
partial withdrawal may be made without reducing your stated death benefit.


PARTIAL WITHDRAWALS UNDER DEATH BENEFIT OPTION 2


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


STATED DEATH BENEFIT AND TARGET DEATH BENEFIT
REDUCTIONS


Regardless of your chosen death benefit option, partial withdrawals do not
reduce your stated death benefit if:
     o     your base death benefit has been increased to qualify your policy as
           life insurance under the federal income tax laws; and
     o     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
           48.


We require a minimum stated death benefit and a

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

<PAGE>




minimum target death benefit to issue your policy. You may not take a partial
withdrawal if it reduces your stated death benefit or target death benefit below
this minimum. SEE POLICY ISSUANCE, PAGE 47.

We will send a new policy 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.

In order 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 50, AND DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES
THAT ARE NOT MODIFIED ENDOWMENT CONTRACTS, PAGE 50.



LAPSE


Your insurance coverage continues as long as your net account value is enough to
pay your 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 20 AND
GUARANTEED MINIMUM DEATH BENEFIT, PAGE 25.

If the continuation of coverage feature is active, your policy could still lapse
if there is an outstanding policy loan even though there are no further monthly
deductions.


GRACE PERIOD


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


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

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


     3.    you do not have the guaranteed minimum death benefit or it has
           expired or terminated.

We notify you that your policy is in a grace period at least 30 days before it
ends. We send this notice to you (or a person to whom you have assigned your
policy) at your last known address in our records. We notify you of the premium
payment necessary to prevent your policy from lapsing. This amount is generally
the past due charges, plus your estimated monthly policy and rider deductions
for the next two months. If the death of the insured person occurs during the
grace period we do pay death proceeds to your beneficiary(ies), but with
reductions for your policy loan balance, 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 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 deduct the overdue amounts from your account balance.

If you do not pay the full amount within the 61-day grace period, your policy
and its riders lapse without value. We withdraw your remaining account balance
from the variable and guaranteed interest divisions. We deduct amounts you owe
us and inform you that your policy coverage 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 25.




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

<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 OR IT IS NO     |          REQUIREMENTS                 REQUIREMENTS OR IT IS NO
                                       LONGER IN EFFECT         |                                           LONGER IN EFFECT

<S>                           <C>                                <C>                               <C>
Your policy does not lapse    Your policy enters the            |Your policy does not lapse        Your policy enters the
if you do not have enough     grace period if your net          |if you do not have enough         grace period if your net
net account value to pay      account value is not              |net account value to pay          account value is not
the monthly charges.  The     enough to pay the monthly         |the monthly charges.              enough to pay the monthly
charges are deducted and      charges, or if your loan          |However, if you have any          charges, or if your loan
may cause a negative          plus accrued loan interest        |riders, they lapse after the      plus accrued loan interest
account value until the       is more than your account         |grace period and only your        is more than your account
earlier of: 1) the date you   value.  If you do not pay         |base coverage remains in          value.  If you do not pay
have enough net  account      enough premium to cover           |force.  Charges for your          enough premium to cover
value, or 2) until the end    the past due monthly              |base coverage are then            the past due monthly
of the special continuation   charges and interest due          |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          |sufficient net account            and interest due through
                              the end of the grace              |value to pay these charges.       the end of the grace
                              period, your policy lapses.       |If there is not sufficient        period, your policy lapses.
                                                                |net account value to pay a
                                                                |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 of the end of the grace
period if you still own the policy and the insured person meets our underwriting
requirements.

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


     1.    you have not surrendered your policy;


     2.    you provide satisfactory evidence to us that the insured person (and
           any people insured under your riders) is alive and still insurable
           according to our normal rules of underwriting; 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 on 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 at the time of reinstatement are adjusted to reflect the time
since the lapse.

We apply net premiums received after reinstatement according to your most recent
instructions which may be the premium allocation instructions in effect at the
start of the grace period.



SURRENDER


You may surrender your policy for its net cash surrender value any time before
the death of the insured person. You may take your net cash surrender value in
other than one payment. We compute your net cash surrender value as of the
valuation date we receive your written surrender request and policy at our
customer service center.


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

<PAGE>




All insurance coverage ends on the date we receive your surrender request and
policy. SEE POLICY VALUES, PAGE 30 AND SETTLEMENT PROVISIONS, PAGE 42.

We do not pro-rate or add back charges or expenses which were deducted before
your surrender to your account value.

A surrender of your policy may have adverse tax consequences. SEE DISTRIBUTIONS
OTHER THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 50, AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 50.



GENERAL POLICY PROVISIONS

FREE LOOK PERIOD


You have the right to examine your policy. The right to examine your policy,
often called the free look period, starts on the date you receive your policy
and is a length of time specified by law. If for any reason you do not want it,
you may return your policy to us or your agent/registered representative within
the period shown on the policy's face page. If you return your policy to us
within that time period, 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 law. Generally, there are two types of free look
refunds:
     o     some states require a return of all premiums we receive;
     o     other states require payment of account value plus a refund of all
           charges deducted.

Your policy will specify what type of free look refund applies in your state.
The type of free look refund in your state will affect when the net premium we
receive before the end of the free look period is invested into the variable
investment options. SEE ALLOCATION OF NET PREMIUMS, PAGE 21.


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     policy 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 policy schedules. If you send your policy to us, we attach
these items to your policy and return it to you. Otherwise, you need to attach
them to your policy.


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

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


GUARANTEED ISSUE

We 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.

AGE

The age stated in your policy schedule is the age of the insured person we use
to issue your policy. This is based on the insured person's age as of the
nearest birthday to the policy date.

The policy is issued on a guaranteed and fully-underwritten basis. On the policy
date, the


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

<PAGE>




insured person must be no less than age 15. For a fully-underwritten policy, the
insured person must be no more than age 85. For a guaranteed issued policy, the
insured person must be no more than age 70.

We generally use age to calculate rates, charges and values. 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.

The policy anniversary nearest the insured person's 100th birthday is the date
used for policy maturity and continuation of coverage.


OWNERSHIP


The original owner is the person named as the owner in the policy application.
The owner can exercise all rights and receive benefits during the insured
person's lifetime while the policy is still in force. This includes the right to
change the owner, beneficiary(ies) or the method designated to pay death
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(ies) any time before death of the insured
person. We pay the death proceeds to the beneficiary(ies) whom you have most
recently named according to our records. We do not make payments to multiple
sets of beneficiaries.


COLLATERAL ASSIGNMENT


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


INCONTESTABILITY


If your policy has been in force and the insured person is alive for two years
from your policy date, we will not question the validity of the statements in
your application. If your policy has been in force and the insured person is
alive for two years from the effective date of a new segment or from the
effective date of an increase in any other benefit, with respect to the insured
person (such as an increase in stated death benefit) we will not contest the
statements in your application for the new segment or other increase.

If this policy has been in force and the insured person is alive for two years
from the effective date of 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 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 death of the insured person, or as otherwise required
by 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 law,
we limit death proceeds payable in one sum to:



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

<PAGE>




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

     2.    outstanding policy loan amounts and accrued loan interest; minus


     3.    partial withdrawals you have taken.




We make a limited payment to the beneficiary(ies) for a new segment or other
increase if the death of the insured person is due to suicide (while that
insured person is 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 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 investment options or to determine the
           value of a variable investment option's assets; or

     o     a governmental body with jurisdiction over the separate account
           allows suspension by its order.

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


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

We determine the death benefit as of the date of the death of the insured
person. The death proceeds are not affected by changes in the value of the
variable investment options after that date.

We may delay payment from our guaranteed interest division for up to six months,
unless law requires otherwise, of surrender proceeds, withdrawal amounts or loan
amounts. If we delay payment more than 30 days, we pay interest at our declared
rate (or at a higher rate if required by law) from the date we receive your
complete request.


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 changes and at the time of surrender.

If the insured person dies while your policy is in force, please let us or your
agent/registered representative know as soon as possible. We will immediately
send you instructions on how to make a claim at the insured person's death. As
proof of the insured person's death, we may require you to provide proof of the
deceased insured person's age and a certified copy of the 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 you and your agent/registered representative, unless
you 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/registered
representative, if applicable, to call our customer service center to:

     o     make transfers;
     o     change premium allocations;
     o     change features in your dollar cost averaging and automatic
           rebalancing programs;

     o     request partial withdrawals; or
     o     request a policy loan.


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

<PAGE>





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 with 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., 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 licensed insurance agents who are registered
representatives of other broker-dealers including, but not limited to:

     1.    VESTAX Securities Corporation, an indirect affiliate of Security Life
           of Denver Insurance Company;

     2.    Locust Street Securities, Inc., an indirect affiliate of Security
           Life of Denver

           Insurance Company;


     3.    Multi-Financial Securities, Corp., an indirect affiliate of Security
           Life of Denver Insurance Company; and

     4.    IFG Network Securities, Inc., an indirect
           affiliate of Security Life of Denver
           Insurance Company.

All broker-dealers who sell this policy have entered into selling agreements
with us. Under these selling agreements, we pay a distribution allowance to
broker-dealers, who pay commissions to their agents/registered representatives
who sell this policy.

During the first policy year, the distribution allowance is 15% of premium we
receive up to target premium and 3% of premium we receive in excess of target
premium. For policy years two through ten, the distribution allowance is 12% of
premium we receive up to target premium and 3% of premiums we receive in excess
of target premium. For policy years after the tenth, the distribution allowance
is 3% of all premiums we receive (does not apply to some firms). Some
broker-dealers receive a slightly lower distribution allowance because we
provide them with greater marketing and administrative support.

Broker-dealers receive annual renewal payments (trails) of 0.15% of the average
net account value at the beginning of the sixth policy year.

In addition to the distribution allowances, we may pay wholesaler fees or
marketing and training allowances. We pay all allowances from our resources
which include 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; and

     o     indices or rankings of investment securities;
     o     comparisons with other investment vehicles, including tax
           considerations.


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

We may feature certain investment options and their managers, as well as
describe asset levels and sales volumes. 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.



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

<PAGE>



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 before the death of
the insured person. If you have not made this election, the beneficiary(ies) may
do so within 60 days after we receive proof of the death of the insured person.


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


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

OPTION I:       PAYOUTS FOR A DESIGNATED PERIOD

OPTION II:      LIFE INCOME WITH PAYOUTS GUARANTEED
                FOR A DESIGNATED PERIOD

OPTION III:     HOLD AT INTEREST

OPTION IV:      PAYOUTS OF A DESIGNATED AMOUNT

OPTION V:       OTHER OPTIONS WE OFFER AT THE TIME
                WE PAY THE BENEFIT



ADMINISTRATIVE INFORMATION ABOUT THE POLICY

VOTING PRIVILEGES


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


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


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


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

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

     2.    approval of an investment advisory agreement.

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

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


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


MATERIAL CONFLICTS

We are required to track events to identify any material conflicts arising from
using investment portfolios for both variable life and variable annuity separate
accounts. The boards of the investment portfolios, Security Life and other
insurance companies participating in the investment portfolios, have this same
duty. There may be a material

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

<PAGE>



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 it, 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 our next semi-annual report to owners.

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


RIGHT TO CHANGE OPERATIONS

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

        1. Change the investment objective.


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

        3. Eliminate variable investment options.

     4.    Combine two or more variable investment options.


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

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

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

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


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


     10.   Stop selling these policies.

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

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

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


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





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

<PAGE>


REPORTS TO OWNERS

At the end of each policy year we send a report to you that shows:
     o     your total net policy death benefit (your stated death benefit plus
           adjustable term insurance rider death benefit, if any);

     o     your account value;
     o     your policy loan, if any, plus accrued

           interest;

     o     your net cash surrender value;
     o     information about the variable investment options; and
     o     your account transactions during the policy year showing net
           premiums, transfers, deductions, loan amounts and 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 correspond to the cost incurred by us to provide
the service or benefit. For example, the sales charge may not cover all of our
sales and distribution expenses. Some proceeds from other charges, including the
mortality and expense risk charge or cost of insurance charges, may be used to
cover such expenses.



DEDUCTIONS FROM PREMIUMS


We treat payments we receive as premium payments if you do not have an
outstanding loan and your policy is not in the continuation of coverage period.
After we deduct certain charges from your premium payment, we add the remaining
net premium to your policy.


SALES CHARGE


We deduct a percentage from each premium payment to compensate us for the costs
we incur in selling the policies. The sales charge helps cover the costs of
distribution, preparing our sales literature, promotional expenses and other
direct and indirect expenses.

We base the percentage on the length of time since your policy or a segment
becomes effective:


                              Sales Charge Percentage

                                               Above Policy
                         Up To Policy or        or Segment
      Policy or              Segment              Target
    Segment Year          Target Premium          Premium
    ------------          --------------          -------
       1 - 10                  12%                  3%
        11 +                    3%                  3%

These premium deductions are a part of the total sales charge. To determine your
applicable sales charge, premiums we receive 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
bears to the total guideline annual premium for your stated death benefit.



We may reduce or waive the sales charge for certain group or sponsored
arrangements, or for corporate purchasers. SEE GROUP OR SPONSORED ARRANGEMENTS,
OR CORPORATE PURCHASERS, PAGE 47.

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 deduct 2.5% of each premium payment to
cover these taxes. This rate approximates the average tax rate we expect to pay
in all states.

We also deduct 1.5% of each premium payment 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 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.





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

<PAGE>


DAILY DEDUCTIONS FROM THE SEPARATE ACCOUNT

MORTALITY AND EXPENSE RISK CHARGE


We deduct 0.002055% per day (0.75% annually) of the amount you have in the
variable investment options for the mortality and expense risks we assume. This
charge is deducted as part of the calculation of the daily unit values for the
variable investment options and does not appear as a separate charge on your
statement or confirmation.

The mortality risk is that insured people, as a group, may live less time than
we estimated. The expense risk is that the costs of issuing and administering
the policies and in operating the variable division are greater than the amount
we estimated.


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


MONTHLY DEDUCTIONS FROM ACCOUNT VALUE


We deduct charges from your account value on each monthly processing date until
the maturity date or until the continuation of coverage period begins.


POLICY CHARGE

The 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


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. We currently
limit the charge to $30 per month.

This 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 may be more than your account value at the insured person's death.

The cost of insurance charge is equal to our current monthly cost of insurance
rate multiplied by 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 your account value after we deduct your policy and rider
charges due on that date other than cost of insurance charges for the base death
benefit, adjustable term insurance and waiver of cost of insurance riders.


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 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 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 base your current cost of insurance rates on the insured person's age, gender
and premium class on the policy and each segment 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;
     o     your adjustable term insurance rider; and


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

<PAGE>




     o     your waiver of cost of insurance rider.

We may make changes in the cost of insurance or rider charges 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.


These rates are never more than the guaranteed maximum rates shown in your
policy. The guaranteed maximum rates are based on the 1980 Commissioner's
Standard Ordinary Sex Distinct Mortality Table.

The maximum rates for the initial and each new segment will be printed in your
policy schedule pages.

RIDER CHARGES

On each monthly processing date, we deduct the cost of benefits under your
riders. Rider charges do not include the adjustable term insurance and waiver of
cost of insurance riders. SEE RIDERS, PAGE 27.



POLICY TRANSACTION FEES


We charge fees for certain transactions under your policy. We deduct these fees
from the variable and guaranteed interest divisions pro rata to the account
value in each.


PARTIAL WITHDRAWALS


We deduct the lesser of a $25 service fee or 2% of the requested partial
withdrawal from your account value for each partial withdrawal you take to cover
our costs. We may also deduct a surrender charge from your account value. SEE
PARTIAL WITHDRAWALS, PAGE 35.


TRANSFERS


There is a $25 fee to cover our costs for each transfer over twelve free
transfers per policy year. If you include multiple transfers in one transfer
request, it counts as one transfer. SEE TRANSFERS OF ACCOUNT VALUE, PAGE 31.


ILLUSTRATIONS

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

PREMIUM ALLOCATION CHANGE


You may make twelve free premium allocation changes per policy year. After the
twelve free changes, we charge $25 for each additional premium allocation change
in that policy year. If you change your designated deduction investment option,
we consider it a premium allocation change. SEE MONTHLY DEDUCTIONS FROM ACCOUNT
VALUE, PAGE 45.

CONTINUATION OF COVERAGE ADMINISTRATIVE FEE

At the policy anniversary nearest the insured person's 100th birthday, if your
policy has not been surrendered, the continuation of coverage period begins.

We 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 monthly charges.

                         DIVISIONS FROM WHICH WE DEDUCT
                     CHARGES, LOANS AND PARTIAL WITHDRAWALS


<TABLE>
<CAPTION>
                         MONTHLY CHARGES: COST OF                                                           LOANS AND
                         INSURANCE CHARGES, RIDER                    TRANSACTION FEES                  PARTIAL WITHDRAWALS
                       CHARGES, ADMINISTRATIVE FEES

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

<S>            <C>                                           <C>                            <C>
   Choice      May choose a designated deduction             Proportionally among           May choose any investment
               investment option, including                  variable and guaranteed        option or combination of
               guaranteed interest division                  interest divisions             investment options

   Default     Proportionally among variable and             Proportionally among           Proportionally among variable
               guaranteed interest divisions                 variable and guaranteed        and guaranteed interest divisions
                                                             interest divisions


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

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

<PAGE>



PERSISTENCY REFUND


Where 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 of 0.05% of account value. This refund
is 0.6% of your account value on an annual basis.

We do not guarantee that we will pay a persistency refund on the guaranteed
interest division. If we pay a persistency refund on the guaranteed interest
division, we will pay it even if your policy is in the continuation of coverage
period.

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 investment option 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:

EXAMPLE 1:  YOUR POLICY HAS NO LOAN:


     o     account value = $10,000 (all in the variable division)


     o     monthly persistency refund rate = .0005

     o     persistency refund = 10,000 x .0005 = $5.00



                    Value Before          Value After

                    Persistency           Persistency
                    Refund                Refund
                    ------                ------


Variable

Division            $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 division =

           $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



                     Value Before         Value After

                     Persistency          Persistency
                     Refund               Refund
                     ------               ------

Variable

Division             $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 we received. In the first policy year, the amount of
the refund is guaranteed to be at least 5% of the premiums we receive. In the
second policy year, the refund is guaranteed to be at least 2.5% of the premiums
we receive in the first policy year. The refund of sales charge is guaranteed
only for the first two policy years. The refund of sales charge is not available
if your policy was purchased with the proceeds of a policy issued by use or one
of our affiliates.

OTHER CHARGES

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


GROUP OR SPONSORED ARRANGEMENTS, OR CORPORATE PURCHASERS

Individuals, corporations or other institutions may purchase this policy. For
group or sponsored arrangements (including employees and certain family members
of employees of Security Life, 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;

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

<PAGE>



     o     sales charges;
     o     cost of insurance charges; or
     o     other charges normally assessed.


We can reduce or waive these items based on expected economies under a group or
sponsored arrangement or with a corporate purchaser. 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. We may change these rules from time
to time.

Group arrangements include those in which there is a trustee, an employer or an
association. The group may purchase multiple policies covering a group of
individuals on a group basis or endorse a policy to a group of individuals.
Sponsored arrangements include those in which an employer or association allows
us to offer policies to its employees or members on an individual basis.

Each sponsored arrangement or corporation may have different group premium
payments and premium requirements.

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



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. While there is little guidance as to how these requirements
are applied, 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."


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 165, 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 166, 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

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

<PAGE>




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 49.



DIVERSIFICATION REQUIREMENTS


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


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


Your ownership rights under your policy are similar to, but different in some
ways from those described by the IRS in rulings in which it determined that
policy owners are not owners of separate account assets. For example, you have
flexibility in allocating your premium payments and in your policy values. These
differences could result in the IRS treating you as the owner of a pro rata
share of the separate 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 separate account assets, or to
otherwise qualify your policy for favorable tax treatment. 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 49.


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 account value
until there is a distribution. When distributions from a policy occur, or when
loan amounts are taken from or secured by a policy, the tax consequences depend
on whether or not the policy is a "modified endowment contract."


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


MODIFIED ENDOWMENT CONTRACTS

Under the Internal Revenue Code, certain life insurance contracts are classified
as "modified endowment contracts" and are given less favorable tax treatment
than other life insurance contracts. Due to the flexibility of the policies as
to premiums and benefits, the individual circumstances of each policy will
determine whether or not it is classified as a modified endowment contract. The
rules are too complex to be summarized here, but generally

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

<PAGE>




depend on the amount of premiums we receive 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.

If a policy becomes a modified endowment contract, distributions that occur
during the policy year will be taxed as distributions from a modified endowment
contract. In addition, distributions for a policy within two years before it
becomes a modified endowment contract will be taxed in this manner. This means
that a distribution made from a policy that is not a modified endowment contract
could later become taxable as a distribution from 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.    Loan amounts 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.


Loan amounts from or secured by a policy that is not a modified endowment
contract are generally not treated as distributions. Finally, neither
distributions from, nor loan amounts 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, 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. Moreover, the tax
consequences associated with a low-cost loan such as the loan available in the
policy are uncertain. Before taking out a policy loan, you should consult a tax
adviser as to the tax consequences.



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

<PAGE>




If a loan from a policy is outstanding when the policy is canceled or lapses,
then the amount of the outstanding indebtedness will be added to the amount
treated as a distribution from the policy and will be taxed accordingly.



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.


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 as permitted, 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

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

<PAGE>



policies in this type of arrangement, you should consult a qualified tax adviser
regarding the tax issues of your particular arrangement.

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

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

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

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


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

<PAGE>





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

PREMIUMS



The following tables are intended to show how the policy works, including how
benefits and values can vary over time. Each table compares these values with
total premiums we receive with interest. The policy illustrated uses the
following assumptions:



<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        Nonsmoker         1              CVAT           300,000         $5,750          300,000

                           Preferred

     Male        45        Nonsmoker         1              CVAT           150,000         $5,750          300,000
                           Preferred

     Male        45        Nonsmoker         1               GP            300,000         $5,750          300,000
                           Preferred
</TABLE>

- -------------------
* "Smoker" includes the use of cigarettes, cigars, pipes, chewing tobacco,
nicotine chewing gum or patch, snuff or any other tobacco or nicotine-based
product.

The tables show how death benefits, account values and net cash surrender values
of a hypothetical policy could vary over an extended period of time, assuming
the variable division 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 is no policy loan.


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 investment options as a result of the mortality and
expense risk charge, the portfolio management fees and portfolio expenses. We
show the effect of the net investment return in the amounts for death benefits,
account values and cash surrender values.

The tables reflect annual investment management fees of 0.66% 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, 1999. We assume other portfolio expenses at the rate of
0.31% of the portfolios' average daily net assets. This is an average of all the
portfolios' other expenses for the year ending December 31, 1999 after any
expense reimbursements or waivers by investment portfolio managers has been
made. The average of all portfolios' total expenses is 0.97%.


Actual fees vary by portfolio. The portfolio fees and expenses used in the
illustrations are the net amounts shown

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

<PAGE>




after absorption of fees and expenses by the portfolio's investment manager.
Absent such expense reimbursements or waivers, the total average investment
management fees, average other portfolio expenses and the average of all
portfolios' total expenses used in the illustrations would have been higher
(0.71%, 0.47% and 1.18%, respectively). The tables assume that the current
expense reimbursement arrangements will continue. However, they may not continue
through 2000.

The effect of these portfolio charges and expenses, and mortality and expense
risk charges result in a net rate of return of:
     o     (1.71)% on a 0% gross rate of return;
     o     10.20 % on a 12% gross rate of return; and
     o     4.25% on a 6% gross rate of return.

The tables assume that charges have been deducted including deductions for
premiums, cost of insurance rider charges, monthly deductions, mortality and
expense risk charge, 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 45. The tables reflect that we do not
currently charge against the separate account for state or federal taxes. If we
charge for the taxes in the future, it will take a higher gross rate of return
than the rates shown to produce the same death benefits, account values and 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                  54

<PAGE>





PROSPECT:  INSURED'S NAME

MALE 45 NONSMOKER                                              PRESENTED BY:

PREFERRED
                                  SECURITY LIFE
                 STRATEGIC ADVANTAGE II VARIABLE UNIVERSAL LIFE


STATED DEATH BENEFIT:  $300000                      DEATH BENEFIT OPTION 1
                                                    ANNUAL PREMIUM:  $5750
                                                    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         3174      3461     300000         3649      3936    300000         3411      3698    300000
    2       5750          12377         6200      6343     300000         7574      7718    300000         6872      7016    300000
    3       5750          19033         9074      9074     300000        11800     11800    300000        10379     10379    300000
    4       5750          26022        11914     11914     300000        16483     16483    300000        14056     14056    300000
    5       5750          33361        14589     14589     300000        21535     21535    300000        17775     17775    300000
    6       5750          41067        17095     17095     300000        26994     26994    300000        21535     21535    300000
    7       5750          49157        19412     19412     300000        32883     32883    300000        25314     25314    300000
    8       5750          57653        21524     21524     300000        39237     39237    300000        29101     29101    300000
    9       5750          66573        23412     23412     300000        46095     46095    300000        32874     32874    300000
   10       5750          75939        25054     25054     300000        53495     53495    300000        36614     36614    300000
   15       5750         130281        32611     32611     300000       107854    107854    300000        59144     59144    300000
   20       5750         199636        31146     31146     300000       197311    197311    341743        80617     80617    300000
   25       5750         288152        13966     13966     300000       334851    334851    519020        96904     96904    300000
   30       5750         401125         --        --         --         536259    536259    753981        99958     99958    300000

   AGE 65   5750         215655        29229     29229     300000       220643    220643    373327        84437     84437    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 are not a
representation of past or future investment results. Actual investment results
may be different from those shown and will depend on a number of factors,
including selected investment allocations and investment experience. No
representation is made that these hypothetical gross investment returns can be
achieved 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                  55

<PAGE>





PROSPECT:  INSURED'S NAME

MALE 45 NONSMOKER                                              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         4324      4899     300000         4872      5447    300000         4598      5173    300000
    2       5750          12377         8456      9218     300000        10117     10879    300000         9270     10032    300000
    3       5750          19033        12436     12954     300000        15812     16330    300000        14057     14575    300000
    4       5750          26022        16404     16404     300000        22152     22152    300000        19107     19107    300000
    5       5750          33361        20257     20257     300000        29095     29095    300000        24326     24326    300000
    6       5750          41067        23999     23999     300000        36705     36705    300000        29722     29722    300000
    7       5750          49157        27632     27632     300000        45056     45056    300000        35307     35307    300000
    8       5750          57653        31161     31161     300000        54230     54230    300000        41092     41092    300000
    9       5750          66573        34585     34585     300000        64314     64314    300000        47084     47084    300000
   10       5750          75939        37917     37917     300000        75415     75415    300000        53306     53306    300000
   15       5750         130281        56443     56443     300000       157791    157791    309587        93039     93039    300000
   20       5750         199636        70561     70561     300000       292104    292104    505925       141084    141084    300000
   25       5750         288152        79305     79305     300000       507158    507158    786095       200793    200793    311229
   30       5750         401125        80899     80899     300000       849799    849799   1194817       273751    273751    384893

 AGE 65     5750         215655        72764     72764     300000       327438    327438    554025       151939    151939    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 are not a
representation of past or future investment results. Actual investment results
and policy charges may be different from those shown and will depend on a number
of factors, including the investment allocations and investment experience. No
representation is made that these hypothetical gross investment returns can be
achieved 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                  56

<PAGE>





PROSPECT:  INSURED'S NAME

MALE 45 NONSMOKER                                              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         3171      3459     300000         3646      3934    300000         3408      3696    300000
    2       5750          12377         6195      6339     300000         7569      7713    300000         6867      7011    300000
    3       5750          19033         9067      9067     300000        11791     11791    300000        10372     10372    300000
    4       5750          26022        11904     11904     300000        16471     16471    300000        14045     14045    300000
    5       5750          33361        14576     14576     300000        21518     21518    300000        17761     17761    300000
    6       5750          41067        17079     17079     300000        26971     26971    300000        21516     21516    300000
    7       5750          49157        19393     19393     300000        32854     32854    300000        25291     25291    300000
    8       5750          57653        21501     21501     300000        39202     39202    300000        29072     29072    300000
    9       5750          66573        23385     23385     300000        46050     46050    300000        32840     32840    300000
   10       5750          75939        25022     25022     300000        53441     53441    300000        36573     36573    300000
   15       5750         130281        32548     32548     300000       107722    107722    300000        59053     59053    300000
   20       5750         199636        31032     31032     300000       197066    197066    341319        80434     80434    300000
   25       5750         288152        13762     13762     300000       334478    334478    518441        96542     96542    300000
   30       5750         401125         --        --         --         535698    535698    753192        99224     99224    300000

 AGE 65     5750         215655        29102     29102     300000       220376    220376    372876        84227     84227    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 are not a
representation of past or future investment results. Actual investment results
may be different from those shown and will depend on a number of factors,
including selected investment allocations and investment experience. No
representation is made that these hypothetical gross investment returns can be
achieved 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                  57

<PAGE>





PROSPECT:  INSURED'S NAME

MALE 45 NONSMOKER                                              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         4344      4919     300000         4894      5469    300000         4619      5194    300000
    2       5750          12377         8526      9288     300000        10194     10956    300000         9343     10105    300000
    3       5750          19033        12567     13084     300000        15963     16480    300000        14197     14715    300000
    4       5750          26022        16600     16600     300000        22390     22390    300000        19324     19324    300000
    5       5750          33361        20520     20520     300000        29432     29432    300000        24624     24624    300000
    6       5750          41067        24328     24328     300000        37152     37152    300000        30106     30106    300000
    7       5750          49157        28021     28021     300000        45620     45620    300000        35776     35776    300000
    8       5750          57653        31600     31600     300000        54912     54912    300000        41638     41638    300000
    9       5750          66573        35060     35060     300000        65111     65111    300000        47699     47699    300000
   10       5750          75939        38409     38409     300000        76319     76319    300000        53973     53973    300000
   15       5750         130281        56908     56908     300000       159325    159325    312596        93891     93891    300000
   20       5750         199636        70998     70998     300000       294601    294601    510248       142194    142194    300000
   25       5750         288152        79715     79715     300000       511192    511192    792347       202250    202250    313488
   30       5750         401125        81278     81278     300000       856279    856279   1203928       275525    275525    387388

 AGE 65     5750         215655        73197     73197     300000       330187    330187    558676       153113    153113    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 are not a
representation of past or future investment results. Actual investment results
and policy charges may be different from those shown and will depend on a number
of factors, including the investment allocations and investment experience. No
representation is made that these hypothetical gross investment returns can be
achieved 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                  58

<PAGE>





PROSPECT:  INSURED'S NAME

MALE 45 NONSMOKER                                             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         3174      3461     300000         3649      3936    300000         3411      3698    300000
    2       5750          12377         6200      6343     300000         7574      7718    300000         6872      7016    300000
    3       5750          19033         9074      9074     300000        11800     11800    300000        10379     10379    300000
    4       5750          26022        11914     11914     300000        16483     16483    300000        14056     14056    300000
    5       5750          33361        14589     14589     300000        21535     21535    300000        17775     17775    300000
    6       5750          41067        17095     17095     300000        26994     26994    300000        21535     21535    300000
    7       5750          49157        19412     19412     300000        32883     32883    300000        25314     25314    300000
    8       5750          57653        21524     21524     300000        39237     39237    300000        29101     29101    300000
    9       5750          66573        23412     23412     300000        46095     46095    300000        32874     32874    300000
   10       5750          75939        25054     25054     300000        53495     53495    300000        36614     36614    300000
   15       5750         130281        32611     32611     300000       107854    107854    300000        59144     59144    300000
   20       5750         199636        31146     31146     300000       198013    198013    300000        80617     80617    300000
   25       5750         288152        13966     13966     300000       355771    355771    412694        96904     96904    300000
   30       5750         401125         --        --         --         616641    616641    659805        99958     99958    300000

 AGE 65     5750         215655        29229     29229     300000       222974    222974    300000        84437     84437    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 are not a
representation of past or future investment results. Actual investment results
may be different from those shown and will depend on a number of factors,
including selected investment allocations and investment experience. No
representation is made that these hypothetical gross investment returns can be
achieved 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                  59

<PAGE>





PROSPECT:  INSURED'S NAME

MALE 45 NONSMOKER                                             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         4324      4899     300000         4872      5447    300000         4598      5173    300000
    2       5750          12377         8456      9218     300000        10117     10879    300000         9270     10032    300000
    3       5750          19033        12436     12954     300000        15812     16330    300000        14057     14575    300000
    4       5750          26022        16404     16404     300000        22152     22152    300000        19107     19107    300000
    5       5750          33361        20257     20257     300000        29095     29095    300000        24326     24326    300000
    6       5750          41067        23999     23999     300000        36705     36705    300000        29722     29722    300000
    7       5750          49157        27632     27632     300000        45056     45056    300000        35307     35307    300000
    8       5750          57653        31161     31161     300000        54230     54230    300000        41092     41092    300000
    9       5750          66573        34585     34585     300000        64314     64314    300000        47084     47084    300000
   10       5750          75939        37917     37917     300000        75415     75415    300000        53306     53306    300000
   15       5750         130281        56443     56443     300000       157797    157797    300000        93039     93039    300000
   20       5750         199636        70561     70561     300000       296308    296308    361496       141084    141084    300000
   25       5750         288152        79305     79305     300000       526907    526907    611212       200862    200862    300000
   30       5750         401125        80899     80899     300000       909871    909871    973562       279050    279050    300000

 AGE 65     5750         215655        72764     72764     300000       333654    333654    400385       151939    151939    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 are not a
representation of past or future investment results. Actual investment results
and policy charges may be different from those shown and will depend on a number
of factors, including the investment allocations and investment experience. No
representation is made that these hypothetical gross investment returns can be
achieved 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                  60

<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


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


Michael W. Cunningham*      Director, Executive Vice President


Mark A. Tullis*             Director

P. Randall Lowery*          Director


Thomas F. Conroy            President, ING Reinsurance International

Gregory G. McGreevey        President, ING Institutional Markets

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


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


Jeffrey R. Messner          Executive Vice President and Chief Marketing Officer


John R. Barmeyer*           Senior Vice President, ING US Legal Services


Peter Bell                  Senior Vice President, Risk Selection and Medical
                                Director, ING Reinsurance


Wayne D. Bidelman           Senior Vice President, CCRC, ING Reinsurance

R. Thomas Daniel*           Senior Vice President, Marketing

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

Charles E. LeDoyen**        Senior Vice President, Structured Settlements

Terry L. Morrison           Senior Vice President, New Business Operations

Derek J. Reynolds*          Senior Vice President and Chief Information Officer


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


Mark A. Smith               Senior Vice President, Insurance Services

Lawrence D. Taylor          Senior Vice President, Product Management

Gretta Ytterbo              Senior Vice President, ING US Legal Services


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


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

<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 separate 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, 1999 and 1998, and for each of the
three years in the period ended December 31, 1999, and the financial statements
of the Security Life Separate Account L1 at December 31, 1999, and for each of
the three years in the period ended December 31, 1999, 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 James L. Livingston,
Jr., F.S.A., M.A.A.A., who is Executive Vice President, CFO 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 separate 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                  62

<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..............................................8
Accumulation unit.........................................30
Accumulation unit value....................................8
Adjustable term insurance rider...........................22
Base death benefit........................................23
Beneficiary(ies)..........................................23
Cash surrender value......................................30
Continuation of coverage..................................29
Death proceeds............................................23
Divisions.................................................18
Free look period..........................................38
General account...........................................17
Guarantee period..........................................26
Guarantee period annual premium...........................26
Guaranteed interest division..............................17
Guaranteed minimum death benefit..........................25
Initial premium...........................................21
Insured person's 100th birthday............................4
Investment date...........................................21
Investment options........................................13
Loan division.............................................34
Minimum annual premium....................................20
Net account value.........................................30
Net amount at risk........................................45
Net cash surrender value..................................30
Net premium............................................4, 21
Partial withdrawal........................................21
Policy.....................................................4
Policy date...............................................19
Policy loan...............................................34
Portfolios............................................12, 13
Scheduled premium.........................................20
Segment...................................................25
Special continuation period...............................20
Stated death benefit......................................18
Target death benefit......................................27
Target premium............................................20
Total death benefit.......................................27
Transaction date..........................................31
Valuation date............................................30
Valuation period..........................................31
Variable division.........................................18
Variable investment option................................12



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

<PAGE>




                              FINANCIAL STATEMENTS





The consolidated financial statements of Security Life of Denver Insurance
Company and Subsidiaries ("Security Life and Subsidiaries") at December 31, 1999
and 1998, and for each of the three years in the period ended December 31, 1999,
are prepared in accordance with accounting principles generally accepted in the
United States and start on page 65.

The financial statements included for the Security Life Separate Account L1 at
December 31, 1999 and for each of the three years in the period ended December
31, 1999, are prepared in accordance with accounting principles generally
accepted in the United States and represent those divisions that had commenced
operations by that date.

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


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

<PAGE>







                                    Consolidated Financial Statements

                                    Security Life of Denver
                                    Insurance Company
                                    and Subsidiaries


                                    Years ended December 31, 1999, 1998 and 1997
                                    with Report of Independent Auditors








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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                        Consolidated Financial Statements


                  Years ended December 31, 1999, 1998 and 1997





                                    CONTENTS

Report of Independent Auditors ...............................................61

Audited Consolidated Financial Statements

Consolidated Balance Sheets ..................................................68
Consolidated Statements of Income ............................................70
Consolidated Statements of Comprehensive Income...............................71
Consolidated Statements of Stockholder's Equity ..............................72
Consolidated Statements of Cash Flows ........................................73
Notes to Consolidated Financial Statements ...................................75



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

<PAGE>











                         Report of Independent Auditors

Board of Directors and Stockholder
Security Life of Denver Insurance Company

We have audited the accompanying consolidated balance sheets of Security Life of
Denver Insurance Company (a wholly owned subsidiary of ING America Insurance
Holdings, Inc.) and subsidiaries as of December 31, 1999 and 1998, 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, 1999. 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 auditing standards generally accepted
in the United States. 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, 1999 and 1998, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1999, in conformity with accounting
principles generally accepted in the United States.


                                        /s/ Ernst & Young LLP
April 14, 2000



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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                           Consolidated Balance Sheets

                             (Dollars in Thousands)



<TABLE>
<CAPTION>
                                                                    DECEMBER 31
                                                                 1999            1998
                                                              ------------ ---------------
<S>                                                            <C>             <C>
ASSETS
Investments (Notes 2 and 3):
   Fixed maturities, at fair value (amortized cost:
     1999--$3,649,485; 1998--$3,383,582)                       $ 3,486,939     $ 3,503,530
   Equity securities, at fair value (cost: 1999--$5,161;
     1998--$6,761)                                                   7,944           8,400
   Mortgage loans on real estate                                 1,006,443         784,108
   Investment real estate, at cost, less accumulated
     depreciation (1999--$561; 1998--$706)                           1,028           1,740
   Policy loans                                                    961,586         925,623
   Other long-term investments                                      37,284          17,671
   Short-term investments                                          186,917             747
                                                              ------------ ---------------
Total investments                                                5,688,141       5,241,819

Cash                                                                48,630          31,644
Accrued investment income                                           78,866          52,440
Reinsurance recoverable:
   Paid benefits                                                    19,738          11,364
   Unpaid benefits                                                  28,060          24,312
Prepaid reinsurance premiums (Note 8)                            3,666,882       3,329,901
Deferred policy acquisition costs (DPAC)                           982,713         778,126
Property and equipment, at cost, less accumulated
   depreciation (1999--$28,522; 1998--$25,981)                      34,704          36,141
Federal income tax recoverable (Note 9)                             27,663               -
Indebtedness from related parties                                   33,220           4,339
Other assets                                                       134,913         113,019
Separate account assets (Note 6)                                   644,975         423,474





                                                              ------------ ---------------
Total assets                                                   $11,388,505     $10,046,579
                                                              ============ ===============
</TABLE>



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

<PAGE>


<TABLE>
<CAPTION>

                                                                                   DECEMBER 31
                                                                            1999                 1998
                                                                    -------------------- --------------------
<S>                                                                          <C>                  <C>
LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
   Future policy benefits:
     Life and annuity reserves                                               $ 5,313,006          $ 4,857,141
     Guaranteed investment contracts                                           3,885,219            3,210,012
     Policyholders' funds                                                         79,648               81,064
     Advance premiums                                                                192                  272
     Accrued dividends and dividends on deposit                                   21,603               21,268
     Policy and contract claims                                                  155,679              130,100
                                                                    -------------------- --------------------
   Total future policy benefits                                                9,455,347            8,299,857

   Accounts payable and accrued expenses                                         126,857              108,165
   Indebtedness to related parties                                                34,231               13,755
   Long-term debt to related parties (Note 10)                                   100,000              100,000
   Accrued interest on long-term debt to related
     parties (Note 10)                                                            11,098                5,387
   Other liabilities                                                              98,225              109,593
   Federal income taxes payable (Note 9)                                               -                  106
   Deferred federal income taxes (Note 9)                                         18,679               60,062
   Separate account liabilities (Note 6)                                         644,975              423,474
                                                                    -------------------- --------------------
Total liabilities                                                             10,489,412            9,120,399

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                                                    345,722              315,722
   Retained earnings                                                             614,785              563,553
   Accumulated other comprehensive income (loss)                                 (64,294)              44,025
                                                                    -------------------- --------------------
Total stockholder's equity                                                       899,093              926,180
                                                                    -------------------- --------------------
Total liabilities and stockholder's equity                                   $11,388,505          $10,046,579
                                                                    ==================== ====================
</TABLE>


See accompanying notes.

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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                        Consolidated Statements of Income

                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                                                                YEAR ENDED DECEMBER 31
                                                                         1999             1998             1997
                                                                   ---------------- ---------------- ----------------

<S>                                                                      <C>               <C>             <C>
Revenues:
   Traditional life insurance premiums                                  $   104,133        $ 120,675       $  122,429
   Universal life and investment product charges                            247,066          229,226          217,108
   Reinsurance premiums assumed                                             526,563          431,267          446,434
                                                                   ---------------- ---------------- ----------------
                                                                            877,762          781,168          785,971
   Reinsurance premiums ceded                                              (147,068)        (143,211)        (124,815)
                                                                   ---------------- ---------------- ----------------
                                                                            730,694          637,957          661,156

   Net investment income                                                    394,167          361,996          340,898
   Net realized gains (losses) on investments                               (39,495)          10,818           28,645
   Other revenues                                                            18,304           11,771            6,743
                                                                   ---------------- ---------------- ----------------
                                                                          1,103,670        1,022,542        1,037,442
Benefits and expenses:
   Benefits:
     Traditional life insurance:
       Death benefits                                                       357,472          239,921          299,305
       Other benefits                                                        72,286           77,209           79,849
     Universal life and investment contracts:
       Interest credited to account balances                                258,167          236,136          217,614
       Death benefits incurred in excess of account
         balances                                                            95,444           63,103           73,260
     Increase in future policy benefits                                      95,511          102,875           72,685
     Reinsurance recoveries                                                (127,238)         (84,506)         (98,376)
     Product conversions                                                      3,701           10,578            7,014
                                                                   ---------------- ---------------- ----------------
                                                                            755,343          645,316          651,351
   Expenses:
     Commissions                                                             81,539           49,569           46,516
     Insurance operating expenses                                            91,172          125,194           89,075
     Amortization of deferred policy acquisition costs                       98,051          105,639          116,495
                                                                   ---------------- ---------------- ----------------
                                                                          1,026,105          925,718          903,437
                                                                   ---------------- ---------------- ----------------

Income before federal income taxes                                           77,565           96,824          134,005
Federal income taxes (Note 9)                                                26,333           34,066           47,019
                                                                   ---------------- ---------------- ----------------
Net income                                                               $   51,232        $  62,758       $   86,986
                                                                   ================ ================ ================
</TABLE>


See accompanying notes.


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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                 Consolidated Statements of Comprehensive Income

                             (Dollars in Thousands)



<TABLE>
<CAPTION>
                                                                                 YEAR ENDED DECEMBER 31
                                                                         1999             1998             1997
                                                                   ---------------- ---------------- ----------------

<S>                                                                       <C>               <C>              <C>
Net income                                                                $  51,232         $ 62,758         $ 86,986
                                                                   ---------------- ---------------- ----------------

Other comprehensive income:
   Unrealized gains (losses) on securities:
     Net change in unrealized holding gains (losses), net of tax           (150,423)         (11,251)          28,367
     Reclassification adjustment for realized gains
       included in net income, net of tax                                   (32,454)          (5,010)          (4,601)
     Effect on DPAC of unrealized gains and
       losses on fixed maturities, net of tax                                82,098            7,236          (37,522)
     Reclassification effect on DPAC of realized gains
       and losses included in net income, net of tax                         (7,073)           3,075            5,976
   Net change in pension liability, net of tax                                 (467)            (963)               -
                                                                   ---------------- ---------------- ----------------

Total other comprehensive income (loss)                                    (108,319)          (6,913)          (7,780)
                                                                   ---------------- ---------------- ----------------

Comprehensive income (loss)                                               $ (57,087)        $ 55,845         $ 79,206
                                                                   ================ ================ ================
</TABLE>


See accompanying notes.


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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                 Consolidated Statements of Stockholder's Equity

                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                                                              YEAR ENDED DECEMBER 31
                                                                     1999               1998              1997
                                                              ================== ================= ==================

<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          $315,722           $302,722
   Capital contributions                                                  30,000                 -             13,000
                                                              ------------------ ----------------- ------------------
   Balance at end of year                                               $345,722          $315,722           $315,722
                                                              ================== ================= ==================

Accumulated other comprehensive income (loss):
   Net unrealized gains on investments:
     Balance at beginning of year                                       $ 44,988          $ 50,938           $ 58,718
     Unrealized gains (losses) on securities:
       Change in unrealized gains (losses),
         net of tax                                                     (182,877)          (16,261)            23,766
       Effect on DPAC of unrealized gains and
         losses on fixed maturities, net of tax                           75,025            10,311            (31,546)
                                                              ------------------ ----------------- ------------------
     Balance at end of year                                              (62,864)           44,988             50,938

   Accumulated net pension liability:
     Balance at beginning of year                                           (963)                -                  -
     Net change in pension liability, net of tax                            (467)             (963)                 -
                                                              ------------------ ----------------- ------------------
     Balance at end of year                                               (1,430)             (963)                 -
                                                              ------------------ ----------------- ------------------

Total accumulated other comprehensive
   income (loss)                                                        $(64,294)         $ 44,025           $ 50,938
                                                              ================== ================= ==================

Retained earnings:
   Balance at beginning of year                                         $563,553          $500,795           $413,809
   Net income                                                             51,232            62,758             86,986
                                                              ------------------ ----------------- ------------------
   Balance at end of year                                               $614,785          $563,553           $500,795
                                                              ================== ================= ==================

Total stockholder's equity                                              $899,093          $926,180           $870,335
                                                              ================== ================= ==================
</TABLE>


See accompanying notes.


- --------------------------------------------------------------------------------
Strategic Advantage II                  72

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                      Consolidated Statements of Cash Flows

                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                                                             YEAR ENDED DECEMBER 31
                                                                  1999               1998                1997
                                                            ----------------- ------------------- -------------------
<S>                                                                <C>                 <C>                 <C>
OPERATING ACTIVITIES

Net income                                                         $   51,232          $   62,758          $   86,986
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Increase in future policy benefits                               624,769             874,765             995,632
     Net (increase) decrease in federal income taxes                  (69,152)             12,061             (12,317)
     Increase in accounts payable and accrued
       expenses                                                         6,088              55,361              21,033
     Increase in accrued interest on long-term debt                     5,711                 259               1,428
     Increase in accrued investment income                            (26,426)             (2,714)             (4,300)
     (Increase) decrease in reinsurance recoverable                   (12,122)             (9,518)              3,733
     Increase in prepaid reinsurance premiums                        (336,981)           (585,038)           (793,851)
     Net realized investment (gains) losses                            39,495             (10,818)            (28,645)
     Depreciation and amortization expense                              2,567               3,174               3,630
     Policy acquisition costs deferred                               (187,214)           (184,993)           (174,374)
     Amortization of deferred policy acquisition
       costs                                                           98,049             105,639             116,495
     Increase in accrual for postretirement benefits                      769                 675                 557
     Other, net                                                        51,980              (7,053)             43,538
                                                            ----------------- ------------------- -------------------
Net cash provided by operating activities                             248,765             314,558             259,545

INVESTING ACTIVITIES
Securities available-for-sale:
   Sales:
     Fixed maturities                                               2,300,734           5,015,989           2,279,598
     Equity securities                                                  2,053               2,251                 648
   Maturities--fixed maturities                                       193,664             274,463             410,632
   Purchases:
     Fixed maturities                                              (2,816,711)         (5,670,994)         (2,919,145)
     Equity securities                                                      -              (2,089)             (2,561)
Sale, maturity or repayment of investments:
   Mortgage loans on real estate                                       47,851              51,235              38,756
   Investment real estate                                               1,109                   -                   -
   Other long-term investments                                         70,790              10,678               2,002
</TABLE>


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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                Consolidated Statements of Cash Flows (continued)

                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                                                             YEAR ENDED DECEMBER 31
                                                                  1999               1998                1997
                                                            ----------------- ------------------- -------------------
<S>                                                                 <C>                 <C>                 <C>
Investing activities (continued)
Purchase or issuance of investments:
   Mortgage loans on real estate                                    $(271,686)          $(259,945)          $(163,528)
   Investment real estate                                                   -                 (13)                (35)
   Policy loans, net                                                  (35,963)            (50,218)            (80,094)
   Other long-term investments                                        (88,661)            (14,042)             (5,248)
   Short-term investments, net                                       (186,174)             55,115             (48,447)
Additions to property and equipment                                    (1,247)             (1,418)             (2,687)
Disposals of property and equipment                                       147                  68                 145
                                                            ----------------- ------------------- -------------------
Net cash used by investing activities                                (784,094)           (588,920)           (489,964)

Financing activities
(Decrease) increase in indebtedness to related parties                 (8,406)             29,156               5,217
Cash contributions from parent                                         30,000                   -              13,000
Receipts from interest-sensitive products
   credited to policyholder account balances                          829,493             505,728             555,223
Return of policyholder account balances on
   interest-sensitive policies                                       (298,772)           (251,177)           (334,543)
                                                            ----------------- ------------------- -------------------
Net cash provided by financing activities                             552,315             283,707             238,897
                                                            ----------------- ------------------- -------------------

Net increase in cash                                                   16,986               9,345               8,478
Cash at beginning of year                                              31,644              22,299              13,821
                                                            ----------------- ------------------- -------------------
Cash at end of year                                                 $  48,630           $  31,644           $  22,299
                                                            ================= =================== ===================
</TABLE>


See accompanying notes.


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

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                   Notes to Consolidated Financial Statements

                                December 31, 1999

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;
Tailored Investment Notes Trust 1999-1 (Trust); 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 three markets, the advanced market, reinsurance to other
insurers, and the investment products market. 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.
In the investment products market, the Company offers guaranteed investment
contracts, funding agreements and Trust notes to institutional buyers.

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 accounting principles generally accepted in the United States
(U.S. 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 U.S. 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.

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

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)



1.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

ACCOUNTING CHANGES

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.

During 1999, the Company adopted Statement of Position 97-3, Accounting by
Insurance and Other Enterprises for Insurance-Related Assessments. This
Statement is effective for fiscal years beginning after December 31, 1998 and
requires a liability to be recognized for the 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
premiums written in each state. The Statement also requires that when it is
probable a paid or accrued assessment will result in an amount that is
recoverable from premium tax offsets or policy surcharges, an asset be
recognized at the time the liability is recorded. Additional disclosures are
also required, including the amount of the liability, the amount of the related
asset for premium tax offsets or policy surcharges, the periods over which the
assessments are expected to be paid, and the period over which the recorded
premium tax offsets or policy surcharges are expected to be realized. Prior
period financial statements presented for comparative purposes are not restated.
The adoption of this Statement had no effect on the valuation of total
stockholder's equity.


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

<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. During 1999, the
FASB issued Statement 137 which delays the implementation of Statement 133 to
years beginning after June 15, 2000. Upon the initial application of Statement
133, all derivatives are required to be recognized in the balance sheet as
either assets or liabilities and measured at fair value. The Company plans to
adopt this Statement during 2001, 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.

         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                  77

<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 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 hedging fixed maturity assets are reported on the balance
         sheet at market value with fixed maturity securities. Derivatives
         hedging liabilities are reported on the balance sheet at amortized cost
         with other investments.

         Realized gains and losses, and declines in value judged to be
         other-than-temporary are included in net realized gains on investments.
         The cost of securities sold is based on the specific identification
         method.

RECOGNITION OF PREMIUM REVENUES

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

DEFERRED POLICY ACQUISITION COSTS

Commissions, reinsurance allowances, and other costs of acquiring traditional
life insurance, including reinsurance assumed, universal life insurance
(including interest-sensitive products) and investment products that vary with
and are primarily related to the production of new and renewal business, have
been deferred. Traditional life insurance acquisition costs are being amortized
using assumptions consistent with those used in computing policy benefit
reserves. The period of amortization is normally over the premium-paying period.
In the case of policies with no first-year premium, the period of amortization
includes the first year, in addition to the premium-paying period. For universal
life insurance and investment products, acquisition costs are being amortized
generally in proportion to the present value (using the assumed crediting rate)
of expected 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.

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

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)



1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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 3.51% to 7.61% during 1999, 3.80% to 7.81% during
1998, and 4.60% to 7.81% during 1997.

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


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

<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 $5,497,000 and $5,816,000 at
December 31, 1999 and 1998, respectively. Participating business approximates
 .2% of the Company's ordinary life insurance in force and 1.5% 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 $3,424,000, $3,233,000,
and $3,377,000 were incurred in 1999, 1998, and 1997, 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                  80

<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 $2,672,000, $10,121,000, and
$10,110,000 for 1999, 1998, and 1997, 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 guaranty fund assessment liability at December 31, 1999 and 1998
was $17,644,000 and $13,338,000, respectively. The assessment is expected to be
paid over the next five or more years. The related premium tax credit offsets
are $15,339,000 and $11,891,000 at December 31, 1999 and 1998, respectively. The
premium tax credit offsets are expected to be realized over the next five years.

RECLASSIFICATIONS

Certain amounts in the 1997 financial statements have been reclassified to
conform to the 1999 and 1998 presentation.











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

<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, 1999 and 1998:


<TABLE>
<CAPTION>
                                                                        DECEMBER 31, 1999
                                              ------------------------------------------------------------------------
                                                      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                                      $   98,354            $    42          $  7,795        $   90,601
   States, municipalities and political
       subdivisions                                      21,412                  -             4,408            17,004
   Public utilities securities                          276,742                272            19,532           257,482
   Debt securities issued by foreign
       governments                                          452                  -                 -               452
   Corporate securities                               1,431,446              4,131            77,293         1,358,284
   Mortgage-backed securities                         1,075,807             24,064            56,493         1,043,378
   Other asset-backed securities                        745,231              7,626            33,635           719,222
   Redeemable preferred stocks                                -                  -                 -                 -
   Derivatives hedging fixed maturities
       (Note 3)                                              41                475                 -               516
                                              ----------------- ------------------ ----------------- -----------------
   Total fixed maturities                             3,649,485             36,610           199,156         3,486,939

   Preferred stocks (nonredeemable)                       2,651                329                24             2,956
   Common stocks                                          2,510              2,573                95             4,988
                                              ----------------- ------------------ ----------------- -----------------
   Total equity securities                                5,161              2,902               119             7,944
                                              ----------------- ------------------ ----------------- -----------------
Total                                                $3,654,646            $39,512          $199,275        $3,494,883
                                              ================= ================== ================= =================
</TABLE>


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

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)



2. INVESTMENTS (CONTINUED)


<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                  83

<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, 1999, 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                    $       9,637        $       9,174
   Due after one year through five years            247,473              245,401
   Due after five years through ten years           749,169              716,715
   Due after ten years                              822,127              752,532
                                            --------------- --------------------
                                                  1,828,406            1,723,822

Mortgage-backed securities                        1,075,807            1,043,379
Other asset-backed securities                       745,231              719,222
Derivatives                                              41                  516
                                            --------------- --------------------
Total available-for-sale                         $3,649,485           $3,486,939
                                            =============== ====================

Changes in unrealized gains (losses) on investments in available-for-sale
securities for the years ended December 31, 1999, 1998 and 1997 are summarized
as follows (in thousands):


<TABLE>
<CAPTION>
                                                                      DECEMBER 31, 1999
                                                 --------------------------------------------------------------
                                                            Fixed                Equity               Total
                                                 -------------------- -------------------- --------------------

<S>                                                         <C>                     <C>               <C>
Gross unrealized gains                                      $  36,610               $2,902            $  39,512
Gross unrealized (losses)                                    (199,156)                (119)            (199,275)
                                                 -------------------- -------------------- --------------------
Net unrealized gains (losses)                                (162,546)               2,783             (159,763)
Deferred income tax                                            56,891                 (974)              55,917
                                                 -------------------- -------------------- --------------------
Net unrealized gains (losses) after taxes                    (105,655)               1,809             (103,846)
Less:
   Balance at beginning of year                                77,966                1,065               79,031
                                                 -------------------- -------------------- --------------------
Change in net unrealized gains
   (losses)                                                 $(183,621)              $  744            $(182,877)
                                                 ==================== ==================== ====================
</TABLE>


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

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)



2. INVESTMENTS (CONTINUED)



                                                     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)
                                       ========== ============== ==============


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


As part of its overall investment management strategy, the Company has entered
into agreements to purchase $140,600,000 in mortgage loans as of December 31,
1999. These agreements were settled during 2000. The Company had no agreements
to sell securities at December 31, 1999.


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

<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):


                                         1999           1998            1997
                                   ------------ -------------- ---------------
Fixed maturities                       $288,694       $278,227        $259,936
Mortgage loans on real estate            66,687         47,567          40,908
Policy loans                             60,284         58,016          56,087
Other investments                         2,068          2,911           3,159
                                   ------------ -------------- ---------------
                                        417,733        386,721         360,090
Investment expenses                     (23,566)       (24,725)        (19,192)
                                   ------------ -------------- ---------------
Net investment income                  $394,167       $361,996        $340,898
                                   ============ ============== ===============

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


                                         1999           1998            1997
                                   ------------ -------------- ---------------
Fixed maturities                       $(41,679)      $  9,691         $27,717
Equity securities                           142            168             (57)
Real estate and other                     2,042            959             985
                                   ------------ -------------- ---------------
Net realized gains (losses) on
   investments                         $(39,495)       $10,818         $28,645
                                   ============ ============== ===============

During 1999, 1998 and 1997, fixed maturities and marketable equity securities
available-for-sale were sold with fair values at the date of sale of
$2,300,481,000, $5,018,240,000 and $2,281,886,000, respectively. Gross gains of
$20,117,000, $44,314,000 and $41,017,000 and gross losses of $61,654,000,
$34,455,000 and $13,357,000 were realized on those sales in 1999, 1998 and 1997,
respectively.

At December 31, 1999 and 1998, bonds with an amortized cost of $28,755,000 and
$29,081,000, respectively, were on deposit with various state insurance
departments to meet regulatory requirements.



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

<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                  87

<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,
1999 and 1998 (in thousands):


                                                      DECEMBER 31, 1999
                                 ----------------------------------------------
                                 Notional    Amortized       Fair      Balance
                                  amount       cost         value       sheet
                                 ---------- ----------  ----------- -----------


Interest rate contracts:
   Swaps                         $1,340,582    $  (125)     $19,014     $   311
   Swaps--affiliates              1,034,535        125      (18,869)        125
                                 ---------- ----------  ----------- -----------
Total swaps                       2,375,117          -          145         436

   Caps owned                        50,525         80           17          40
   Caps owned--affiliates            20,525        (39)         (17)        (40)
                                 ---------- ----------  ----------- -----------
Total caps owned                     71,050         41            -           -

   Floors owned                      90,500        252          172         332
   Floors owned--affiliates               -          -            -           -
                                 ---------- ----------  ----------- -----------
Total floors owned                   90,500        252          172         332

   Options owned                    302,000      4,000        7,118       4,000
   Options owned--affiliates        277,000     (3,210)      (6,198)     (3,210)
                                 ---------- ----------  ----------- -----------
Total options owned                 579,000        790          920         790
                                 ---------- ----------  ----------- -----------

   Forwards owned                   152,300          -           37           -
   Forwards owned--affiliates       144,300          -          (32)          -
                                 ---------- ----------  ----------- -----------
Total forwards owned                296,600          -            5           -
                                 ---------- ----------  ----------- -----------

Total derivatives                $3,412,267     $1,083     $  1,242      $1,558
                                 ========== ==========  =========== ===========



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

<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, 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
   Caps owned--affiliates                    -         -           -          -
                                  ------------ ---------  ---------- ----------
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         -           -          -
                                  ------------ ---------  ---------- ----------

   Forwards owned                            -         -           -          -
   Forwards owned--affiliates                -         -           -          -
                                  ------------ ---------  ---------- ----------
Total forwards owned                         -         -           -          -
                                  ------------ ---------  ---------- ----------

Total derivatives                   $3,329,619   $   312     $ 6,434    $ 6,434
                                  ============ =========  ========== ==========

4. CONCENTRATIONS OF CREDIT RISK

At December 31, 1999, the Company held less-than-investment-grade bonds
classified as available-for-sale with a carrying value and market value of
$319,122,000. These holdings amounted to 9.1% 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, 1999, the Company's mortgages involved a concentration of
properties located in Florida (15.2%), Texas (9.9%), and Georgia (6.2%). The
remaining mortgages relate to properties located in 36 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 $24,076,000.


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

<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
                                                       1999                                            1998
                                      ------------------------------------------      ------------------------------------------
                                        Qualified                     Post-             Qualified                     Post-
                                          plan          SERP        retirement            plan          SERP        retirement
                                      ------------- ------------- --------------      -------------  -----------  --------------

<S>                                        <C>           <C>            <C>                <C>           <C>            <C>
Projected benefit obligation               $(36,352)     $(11,803)      $ (6,256)          $(38,685)     $(8,320)       $ (8,949)
Less plan assets at fair value               50,495             -              -             47,230            -               -
                                      ------------- ------------- --------------      -------------  -----------  --------------
Plan assets in excess (deficient)
   of projected benefit obligation         $ 14,143      $(11,803)      $ (6,256)          $  8,545      $(8,320)       $ (8,949)
                                      ============= ============= ==============      =============  ===========  ==============

Net asset (liability)                      $  1,200      $ (6,501)      $(12,813)          $  1,240      $(4,918)       $(12,044)
                                      ============= ============= ==============      =============  ===========  ==============
</TABLE>

As of December 31, 1999 and 1998, the Company recognized an additional minimum
net liability on the SERP of $2,200,000 and $1,482,000, 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.

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

<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>
                                     1999                              1998                              1997
                         -------------------------------- --------------------------------- ---------------------------------
                         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                   $   40   $1,971       $1,236         $ 82   $1,109         $893         $607   $1,502        $755
Employer contributions            -      387          467            -      325          218            -      317         198
Plan participants'
   contributions                  -        -           94            -        -           77            -        -          71
Benefits paid                 1,238      387          561          890      325          296          811      317         268
</TABLE>

Assumptions used in accounting for the defined benefit plans as of December 31,
1999, 1998, and 1997 were as follows:


                                                1999        1998        1997
                                               -------- ----------- ------------
Weighted-average discount rate                  8.00%      6.75%       7.25%
Rate of increase in compensation level          5.00%      4.00%       4.25%
Expected long-term rate of return on assets     9.25%      9.50%       9.50%

Plan assets of the defined benefit plans at December 31, 1999 are invested
primarily in U.S. government securities, corporate bonds, mutual funds, mortgage
loans, money market funds and common stock. Certain of the Qualified Plan's
investments are held in the ING-NA Master Trust, which was established in 1998
for the investment of assets of the Plan and several other ING-NA-sponsored
retirement plans.

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 9.5% graded to 5.5%
over eight 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, 1999 by $1,217,000 and the aggregate of the service and interest
cost components of net periodic postretirement benefit cost for 1999 by
$235,000. 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, 1999 by $(981,000)

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

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)



5. EMPLOYEE BENEFIT PLANS (CONTINUED)

and the aggregate of the service and interest cost components of net periodic
postretirement benefit cost for 1999 by $(185,000).

The weighted-average discount rate used in determining the accumulated
postretirement benefit obligation was 8.00% at December 31, 1999, 6.75% at
December 31, 1998 and 7.50% at December 31, 1997.

Effective January 1, 2000, the Postretirement Benefit Plan was amended, causing
the Company's current year projected benefit obligation to decrease.

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 both 1999 and 1998, and
$9,500 for 1997. 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 $1,423,000 for 1999,
$1,343,000 for 1998, and $1,211,000 for 1997.

Plan assets of the Savings Plan at December 31, 1999 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
$28.7 million and $27.8 million at December 31, 1999 and 1998, respectively.
Effective January 1, 2000, the Plan was merged into the ING Savings Plan, a
defined contribution plan sponsored by the Company's parent.

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 benefits paid in excess of policyholder account
values and fees charged for surrender, administration services and mortality
risk.


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

<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 for the years ended December 31, 1999 and 1998, and $4,993,000
for the year ended December 31, 1997.

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, 1999, the Company's retention limit for acceptance of
risk on life insurance policies had been set at various levels up to $3,000,000.
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. The use of reinsurance pools with more than 30 retrocessionaires
from 10 different countries 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, 1999, $3.3 billion of an affiliate's invested assets were held in trust
pursuant to these agreements.



- --------------------------------------------------------------------------------
Strategic Advantage II                  93

<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>
                                                                    1999                           1998
                                                       ------------------------------ -------------------------------
                                                                           Policy                           Policy
                                                          Deposits       liabilities      Deposits       liabilities
                                                      ---------------- --------------- --------------- ----------------

<S>                                                         <C>             <C>             <C>              <C>
Direct (nonaffiliated)                                      $1,805,434      $3,787,729      $2,773,952       $3,112,460
Assumed from affiliate:
   Life Insurance Company of Georgia                                 -          97,490               -           97,552
                                                      ---------------- --------------- --------------- ----------------
                                                             1,805,434       3,885,219       2,773,952        3,210,012
Ceded to affiliates:
   Columbine Life Insurance Company                           (129,768)              -      (2,547,743)      (2,696,409)
   Life Insurance Company of Georgia                          (683,100)       (663,325)       (225,083)        (512,477)
   First Columbine Life Insurance Company                     (650,300)     (2,888,079)         (1,126)          (1,126)
                                                      ---------------- --------------- --------------- ----------------
Net                                                         $  342,266      $  333,815      $        -       $        -
                                                      ================ =============== =============== ================
</TABLE>

Ceded GIC policy liabilities totaling $3,551 and $3,210 million as of December
31, 1999 and 1998, respectively, are classified as part of prepaid reinsurance
premiums.

During 1999 and 1998, 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 U.S. GAAP, 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. 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                  94

<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
                                                     1999            1998
                                                ------------- ---------------

Deferred tax liabilities:
   Deferred policy acquisition costs                $(344,540)      $(272,970)
   Unrealized gains/losses                                  -         (42,556)
                                                ------------- ---------------
Total deferred tax liabilities                       (344,540)       (315,526)

Deferred tax assets:
   Benefit reserves and surplus relief                 90,895         102,177
   Tax-basis deferred policy acquisition costs         90,508          83,836
   Investment income                                   22,201          13,712
   Unrealized gains                                    55,917               -
   Nonqualified deferred compensation                  14,181          14,667
   Postretirement employee benefits                     2,542           2,501
   Separate accounts                                   26,961          18,775
   Other, net                                          22,656          19,796
                                                ------------- ---------------
Total deferred tax assets                             325,861         255,464
                                                ------------- ---------------
Net deferred tax liabilities                        $ (18,679)      $ (60,062)
                                                ============= ===============

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


                                                 DECEMBER 31
                                     1999             1998             1997
                                 -------------- --------------- ---------------

Current                                 $ 9,399         $24,111         $37,542
Deferred                                 16,934           9,955           9,477
                                 -------------- --------------- ---------------
Federal income tax expense              $26,333         $34,066         $47,019
                                 ============== =============== ===============

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

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

<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 of $28,723,000 during 1999, $18,283,000
during 1998, and $55,468,000 during 1997 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, 1999. 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,
1999, the Company accrued interest of $11,098,000. 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 $5,711,000, $5,387,000, and $5,096,000 for the years ended
December 31, 1999, 1998, and 1997, respectively.


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

<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 6.65%,
are as follows (in thousands):


                                                TOTAL
YEAR                                           PAYMENTS
- ----------------------------------------- ------------------

2000                                               $  26,838
2001                                                  26,838
2002                                                  26,838
2003                                                  26,838
2004                                                  26,838
                                          ------------------
Total                                                134,190
Less imputed interest                                (34,190)
                                          ------------------
Principal outstanding                               $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, and 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 anticipated that the State of Colorado will adopt Codification.


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

<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, 1999, the Company exceeded all minimum RBC
requirements.

Combined capital and surplus, determined in accordance with statutory accounting
practices (SAP), was $434,983,000 and $386,607,000 at December 31, 1999 and
1998, respectively. Combined net income, determined in accordance with SAP, was
$18,635,000, $11,712,000, and $22,261,000 for the years ended December 31, 1999,
1998, and 1997, 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, 1999. 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                  98

<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                  99

<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, 1999 and 1998 are summarized below (in thousands):


<TABLE>
<CAPTION>
                                                                          DECEMBER 31
                                                          1999                                    1998
                                           ---------------------------------- --- ------------------------------------
                                                  Carrying                               Carrying
                                                  amount          Fair value             amount          Fair value
                                          -----------------------------------    ------------------------------------
<S>                                              <C>               <C>                  <C>                <C>
ASSETS
Fixed maturities (Note 2)                        $3,486,939        $3,486,939           $3,503,530         $3,503,530
Equity securities (Note 2)                            7,944             7,944                8,400              8,400
Mortgage loans                                    1,006,443           975,436              784,108            832,629
Policy loans                                        961,586           961,586              925,623            925,623
Short-term investments                              186,917           186,917                  747                747
Cash                                                 48,630            48,630               31,644             31,644
Indebtedness from
   related parties                                   33,220            33,220                4,339              4,339
Separate account assets                             644,975           644,975              423,474            423,474

LIABILITIES
Supplemental contracts
   without life contingencies                         3,778             3,778                3,966              3,966
Other policyholder funds left
   on deposit                                       431,706           431,706               98,638             98,638
Individual and group
   annuities, net of reinsurance                    149,089           152,824               87,096             86,007
Indebtedness to related
   parties                                           34,231            34,231               13,755             13,755
Long-term debt to related
   parties                                          100,000           100,000              100,000            100,000
Accrued interest on
   long-term debt to related
   parties                                           11,098            11,098                5,387              5,387
Separate account liabilities                        644,975           644,975              423,474            423,474
</TABLE>



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

<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
    4.2% and 22.9% 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                 101

<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
    $70,000,000 and $66,480,000 in 1999 and 1998, 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 contracts had a value of
    $471,380,000 and $433,689,000 at December 31, 1999 and 1998, 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 90% 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 $198,726,000 which have a market value to the Company of $0 and two
    lines of credit totaling $307,902,000 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                 102

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


13. COMMITMENTS AND CONTINGENCIES (CONTINUED)

The Company has an accrued liability of $38,000,000 at December 31, 1999 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. 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 $167,902,000 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, 2000. The amount of funds available under this line is reduced by
borrowings of certain affiliates also party to the agreement. The outstanding
borrowings under these agreements were $16,200,000 and $0 at December 31, 1999
and 1998, respectively. The weighted-average balance outstanding of short-term
debt was $13.1 million during 1999. The weighted-average interest rate paid on
this debt during 1999 was 5.20% (see Note 12).

The Company is the beneficiary of letters of credit totaling $198,726,000 that
were established in accordance with the terms of reinsurance agreements. Such
letters of credit are unconditional and irrevocable, and provide for automatic
renewal for the following year at December 31. The letters were unused during
both 1999 and 1998.










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

<PAGE>










                                   Financial Statements

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


                                   Years ended December 31, 1999, 1998 and 1997
                                   with Report of Independent Auditors













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

<PAGE>



                        Security Life Separate Account L1

                              Financial Statements


                  Years ended December 31, 1999, 1998 and 1997





                                    CONTENTS

Report of Independent Auditors ..............................................106

Audited Financial Statements

Statement of Net Assets .....................................................107
Statement of Operations .....................................................114
Statement of Changes in Net Assets ..........................................134
Notes to Financial Statements ...............................................154





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

<PAGE>






                         Report of Independent Auditors

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

We have audited the accompanying statement of net assets of Security Life
Separate Account L1 of Security Life of Denver Insurance Company (comprising,
respectively, the Neuberger Berman Advisers Management Trust (comprising the
Limited Maturity Bond, Growth 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, Equity Income, High Yield, Utilities and Small Company Growth
Divisions) ("INVESCO"), the Van Eck Worldwide Trust (comprising the 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,
1999, 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 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 auditing standards generally accepted
in the United States. 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, 1999, 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, 1999, 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 accounting principles generally accepted in the United States.

                                                           /s/ Ernst & Young LLP
April 7, 2000


- --------------------------------------------------------------------------------
Strategic Advantage II                 106

<PAGE>



                        Security Life Separate Account L1

                             Statement of Net Assets

                                December 31, 1999


<TABLE>
<CAPTION>

                                   TOTAL
                                    ALL          TOTAL         TOTAL            TOTAL         TOTAL         TOTAL        TOTAL
                                 DIVISIONS        NB           ALGER          FIDELITY       INVESCO       VAN ECK        AIM
                                 ------------- ------------ -------------  --------------- ------------- ------------ -------------
<S>                               <C>           <C>          <C>              <C>            <C>           <C>          <C>
ASSETS
Investments in mutual funds at
   market value (Note C)          $520,874,988  $53,597,588  $109,451,239     $294,325,533   $44,538,862   $6,258,525   $12,703,241
                                 ------------- ------------ -------------  --------------- ------------- ------------ -------------
Total assets                       520,874,988   53,597,588   109,451,239      294,325,533    44,538,862    6,258,525    12,703,241
                                 ------------- ------------ -------------  --------------- ------------- ------------ -------------

LIABILITIES
Due to (from) Security Life of        (427,980)     (99,394)      (63,161)        (120,210)      (99,549)     (45,652)          (14)
   Denver
                                 ------------- ------------ -------------  --------------- ------------- ------------ -------------
Total Liabilities                     (427,980)     (99,394)      (63,161)        (120,210)      (99,549)     (45,652)          (14)
                                 ------------- ------------ -------------  --------------- ------------- ------------ -------------

Net assets                        $521,302,968  $53,696,982  $109,514,400     $294,445,743   $44,638,411   $6,304,177   $12,703,255
                                 ============= ============ =============  =============== ============= ============ =============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)         $521,302,968  $53,696,982  $109,514,400     $294,445,743   $44,638,411   $6,304,177   $12,703,255
                                 ------------- ------------ -------------  --------------- ------------- ------------ -------------

TOTAL POLICYHOLDER RESERVES       $521,302,968  $53,696,982  $109,514,400     $294,445,743   $44,638,411   $6,304,177   $12,703,255
                                 ============= ============ =============  =============== ============= ============ =============
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1999




<TABLE>
<CAPTION>

                                                                              NB
                                           --------------------------------------------------------------------------
                                                 Total              Limited
                                                   NB            Maturity Bond        Growth           Partners
                                           ------------------ ------------------- --------------- -------------------

<S>                                               <C>                 <C>             <C>               <C>
ASSETS
Investments in mutual funds at
   market value (Note C)                          $53,597,588         $11,200,520     $13,066,321         $29,330,747
                                           ------------------ ------------------- --------------- -------------------
Total assets                                       53,597,588          11,200,520      13,066,321          29,330,747
                                           ------------------ ------------------- --------------- -------------------

LIABILITIES
Due to (from) Security Life of Denver                 (99,394)               (308)         (9,833)            (89,253)
                                           ------------------ ------------------- --------------- -------------------
Total Liabilities                                     (99,394)               (308)         (9,833)            (89,253)
                                           ------------------ ------------------- --------------- -------------------

Net assets                                        $53,696,982         $11,200,828     $13,076,154         $29,420,000
                                           ================== =================== =============== ===================

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)                         $53,696,982         $11,200,828     $13,076,154         $29,420,000
                                           ------------------ ------------------- --------------- -------------------

TOTAL POLICYHOLDER RESERVES                       $53,696,982         $11,200,828     $13,076,154         $29,420,000
                                           ================== =================== =============== ===================

Number of divisional units outstanding
   (Note G)                                                           889,159.604     434,338.368       1,212,133.448
                                                              =================== =============== ===================

Value per divisional unit                                                  $12.60          $30.11              $24.27
                                                              =================== =============== ===================
</TABLE>


See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1999




<TABLE>
<CAPTION>

                                                                              ALGER
                                             --------------------------------------------------------------------------------------
                                                                   American         American                            American
                                                  Total             Small            MidCap         American           Leveraged
                                                  Alger         Capitalization       Growth          Growth             AllCap
                                             ---------------- ------------------ --------------- ---------------- -----------------

<S>                                              <C>               <C>               <C>            <C>                 <C>
ASSETS
Investments in mutual funds at
   market value (Note C)                         $109,451,239        $27,748,150     $17,280,636      $41,361,603       $23,060,850
                                             ---------------- ------------------ --------------- ---------------- -----------------
Total assets                                      109,451,239         27,748,150      17,280,636       41,361,603        23,060,850
                                             ---------------- ------------------ --------------- ---------------- -----------------

LIABILITIES
Due to (from) Security Life of Denver                (63,161)           (31,605)         (6,851)         (21,895)           (2,810)
                                             ---------------- ------------------ --------------- ---------------- -----------------
Total Liabilities                                    (63,161)           (31,605)         (6,851)         (21,895)           (2,810)
                                             ---------------- ------------------ --------------- ---------------- -----------------

Net assets                                       $109,514,400        $27,779,755     $17,287,487      $41,383,498       $23,063,660
                                             ================ ================== =============== ================ =================

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)                        $109,514,400        $27,779,755     $17,287,487      $41,383,498       $23,063,660
                                             ---------------- ------------------ --------------- ---------------- -----------------

TOTAL POLICYHOLDER RESERVES                      $109,514,400        $27,779,755     $17,287,487      $41,383,498       $23,063,660
                                             ================ ================== =============== ================ =================

Number of divisional units outstanding
   (Note G)                                                        1,055,757.484     576,738.314    1,257,371.637       425,281.099
                                                              ================== =============== ================ =================

Value per divisional unit                                                 $26.31          $29.97           $32.91            $54.23
                                                              ================== =============== ================ =================

</TABLE>


See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1999




<TABLE>
<CAPTION>
                                                                        FIDELITY
                                     ---------------------------------------------------------------------------------------------
                                         Total         Asset                                            Money
                                       Fidelity       Manager          Growth         Overseas         Market        Index 500
                                     ---------------------------------------------------------------------------------------------

<S>                                   <C>              <C>           <C>              <C>            <C>             <C>
ASSETS
Investments in mutual funds at
   market value (Note C)              $294,325,533     $13,585,360     $58,152,709      $34,884,083    $34,799,038    $152,904,343
                                     ---------------------------------------------------------------------------------------------
Total assets                           294,325,533      13,585,360      58,152,709       34,884,083     34,799,038     152,904,343
                                     ---------------------------------------------------------------------------------------------

LIABILITIES
Due to (from) Security Life of Denver    (120,210)         (5,098)         (5,121)        (100,198)          1,630        (11,423)
                                     ---------------------------------------------------------------------------------------------
Total Liabilities                        (120,210)         (5,098)         (5,121)        (100,198)          1,630        (11,423)
                                     ---------------------------------------------------------------------------------------------

Net assets                            $294,445,743     $13,590,458     $58,157,830      $34,984,281    $34,797,408    $152,915,766
                                     =============================================================================================

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)             $294,445,743     $13,590,458     $58,157,830      $34,984,281    $34,797,408    $152,915,766
                                     ---------------------------------------------------------------------------------------------

TOTAL POLICYHOLDER RESERVES           $294,445,743     $13,590,458     $58,157,830      $34,984,281    $34,797,408    $152,915,766
                                     =============================================================================================

Number of divisional units outstanding
   (Note G)                                            722,717.906   1,676,236.646    1,716,617.627  2,763,648.297   4,772,484.597
                                                  ================================================================================

Value per divisional unit                                   $18.80          $34.70           $20.38         $12.59          $32.04
                                                  ================================================================================
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1999




<TABLE>
<CAPTION>

                                                                         INVESCO
                                       ---------------------------------------------------------------------------------------------
                                                                                                                           Small
                                            Total           Total         Equity                                          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)                   $44,538,862     $10,386,525    $16,189,342     $9,419,547      $4,140,713      $4,402,735
                                       ---------------  -------------- -------------- -------------- ---------------  --------------
Total assets                                44,538,862      10,386,525     16,189,342      9,419,547       4,140,713       4,402,735
                                       ---------------  -------------- -------------- -------------- ---------------  --------------

LIABILITIES
Due to (from) Security Life of Denver         (99,549)           (125)       (31,211)        (1,130)           (602)        (66,481)
                                       ---------------  -------------- -------------- -------------- ---------------  --------------
Total Liabilities                             (99,549)           (125)       (31,211)        (1,130)           (602)        (66,481)
                                       ---------------  -------------- -------------- -------------- ---------------  --------------

Net assets                                 $44,638,411     $10,386,650    $16,220,553     $9,420,677      $4,141,315      $4,469,216
                                       ===============  ============== ============== ============== ===============  ==============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)                  $44,638,411     $10,386,650    $16,220,553     $9,420,677      $4,141,315      $4,469,216
                                       ---------------  -------------- -------------- -------------- ---------------  --------------

TOTAL POLICYHOLDER RESERVES                $44,638,411     $10,386,650    $16,220,553     $9,420,677      $4,141,315      $4,469,216
                                       ===============  ============== ============== ============== ===============  ==============

Number of divisional units outstanding
   (Note G)                                                602,187.614    621,047.937    536,863.946     189,409.984     212,503.210
                                                        ============== ============== ============== ===============  ==============

Value per divisional unit                                       $17.25         $26.12         $17.55          $21.86          $21.03
                                                        ============== ============== ============== ===============  ==============
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1999




<TABLE>
<CAPTION>

                                                                            VAN ECK
                                            ---------------------------------------------------------------------------------
                                                                Worldwide                       Worldwide        Worldwide
                                                 Total            Hard          Worldwide        Emerging          Real
                                                Van Eck          Assets           Bond           Markets          Estate
                                            ---------------- --------------- ---------------  --------------  ---------------

<S>                                               <C>            <C>              <C>            <C>                <C>
ASSETS
Investments in mutual funds at
   market value (Note C)                          $6,258,525      $2,305,855        $335,746      $3,067,087         $549,837
                                            ---------------- --------------- ---------------  --------------  ---------------
Total assets                                       6,258,525       2,305,855         335,746       3,067,087          549,837
                                            ---------------- --------------- ---------------  --------------  ---------------

LIABILITIES
Due to (from) Security Life of Denver               (45,652)           (223)           1,543        (46,972)                -
                                            ---------------- --------------- ---------------  --------------  ---------------
Total Liabilities                                   (45,652)           (223)           1,543        (46,972)                -
                                            ---------------- --------------- ---------------  --------------  ---------------

Net assets                                        $6,304,177      $2,306,078        $334,203      $3,114,059         $549,837
                                            ================ =============== ===============  ==============  ===============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)                         $6,304,177      $2,306,078        $334,203      $3,114,059         $549,837
                                            ---------------- --------------- ---------------  --------------  ---------------

TOTAL POLICYHOLDER RESERVES                       $6,304,177      $2,306,078        $334,203      $3,114,059         $549,837
                                            ================ =============== ===============  ==============  ===============

Number of divisional units outstanding
   (Note G)                                                      236,972.429      33,114.078     228,819.195       64,967.173
                                                             =============== ===============  ==============  ===============

Value per divisional unit                                              $9.73          $10.09          $13.61            $8.46
                                                             =============== ===============  ==============  ===============
</TABLE>


See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1999





                                                         AIM
                                         ---------------------------------------
                                             Total      Capital       Government
                                              AIM     Appreciation    Securities
                                         ------------ ------------ -------------

ASSETS
Investments in mutual funds at
   market value (Note C)                  $12,703,241   $5,308,909    $7,394,332
                                         ------------ ------------ -------------
Total assets                               12,703,241    5,308,909     7,394,332
                                         ------------ ------------ -------------

LIABILITIES
Due to (from) Security Life of Denver            (14)         (13)           (1)
                                         ------------ ------------ -------------
Total Liabilities                                (14)         (13)           (1)
                                         ------------ ------------ -------------

Net assets                                $12,703,255   $5,308,922    $7,394,333
                                         ============ ============ =============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)                 $12,703,255   $5,308,922    $7,394,333
                                         ------------ ------------ -------------

TOTAL POLICYHOLDER RESERVES               $12,703,255   $5,308,922    $7,394,333
                                         ============ ============ =============

Number of divisional units outstanding
   (Note G)                                            323,846.032   715,905.149
                                                      ============ =============

Value per divisional unit                                   $16.39        $10.33
                                                      ============ =============



See accompanying notes.


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

<PAGE>



                        Security Life Separate Account L1

                             Statement of Operations

                          Year Ended December 31, 1999


<TABLE>
<CAPTION>

                                         Total
                                          All          Total          Total         Total          Total         Total        Total
                                       Divisions        NB            Alger       Fidelity        INVESCO       Van Eck        AIM
                                     ------------- -------------  ------------- -------------  ------------- -----------------------

<S>                                    <C>            <C>           <C>           <C>             <C>        <C>          <C>
INVESTMENT INCOME
Dividends from mutual funds            $18,884,169    $2,123,919    $ 7,325,481   $ 7,908,482     $1,183,695 $   30,826      311,766
Less valuation period deductions
    (Note B)                             2,908,885       371,218        557,411     1,629,301        272,130     27,814       51,011
                                     ------------- -------------  ------------- -------------  ------------- ----------  -----------
Net investment income (loss)            15,975,284     1,752,701      6,768,070     6,279,181        911,565      3,012      260,755
                                     ------------- -------------  ------------- -------------  ------------- ----------  -----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                         18,191,446       557,950      5,023,269    11,358,812      1,094,239     73,144       84,032
Net unrealized gains (losses) on
    investments                         55,998,041     3,797,732     17,500,945    30,152,442      2,135,798  1,374,192    1,036,932
                                     ------------- -------------  ------------- -------------  ------------- ----------  -----------
Net realized and unrealized gains
    (losses) on investments             74,189,487     4,355,682     22,524,214    41,511,254      3,230,037  1,447,336    1,120,964
                                     ------------- -------------  ------------- -------------  ------------- ----------  -----------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS          $90,164,771    $6,108,383    $29,292,284   $47,790,435     $4,141,602 $1,450,348   $1,381,719
                                     ============= =============  ============= =============  ============= ==========  ===========
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                              NB
                                                  ---------------------------------------------------------------------
                                                        Total            Limited
                                                         NB           Maturity Bond           Growth           Partners
                                                  ---------------------------------  ----------------  ----------------

<S>                                                  <C>                   <C>             <C>               <C>
INVESTMENT INCOME
Dividends from mutual funds                          $2,123,919            $911,596        $  453,085        $  759,238
Less valuation period deductions
    (Note B)                                            371,218             108,699            70,308           192,211
                                                  ---------------------------------  ----------------  ----------------
Net investment income (loss)                          1,752,701             802,897           382,777           567,027
                                                  ---------------------------------  ----------------  ----------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                                         557,950           (293,615)           318,964           532,601
Net unrealized gains (losses) on
    investments                                       3,797,732           (423,477)         3,714,218           506,991
                                                  ---------------------------------  ----------------  ----------------
Net realized and unrealized gains
    (losses) on investments                           4,355,682           (717,092)         4,033,182         1,039,592
                                                  ---------------------------------  ----------------  ----------------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS                        $6,108,383            $ 85,805        $4,415,959        $1,606,619
                                                  =================================  ================  ================
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                            ALGER
                                          -----------------------------------------------------------------------------------------
                                                               American           American                            American
                                               Total             Small             MidCap           American          Leveraged
                                               Alger        Capitalization         Growth            Growth            AllCap
                                          --------------- ------------------- ----------------  ----------------  -----------------

<S>                                           <C>                  <C>              <C>               <C>                <C>
INVESTMENT INCOME
Dividends from mutual funds                   $ 7,325,481          $2,200,048       $1,636,538        $2,764,203         $  724,692
Less valuation period deductions
    (Note B)                                      557,411             141,734           88,955           233,373             93,349
                                          --------------- ------------------- ----------------  ----------------  -----------------
Net investment income (loss)                    6,768,070           2,058,314        1,547,583         2,530,830            631,343
                                          --------------- ------------------- ----------------  ----------------  -----------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                                 5,023,269              94,825          322,974         2,007,625          2,597,845
Net unrealized gains (losses) on
    investments                                17,500,945           5,993,398        2,015,333         4,584,649          4,907,565
                                          --------------- ------------------- ----------------  ----------------  -----------------
Net realized and unrealized gains
    (losses) on investments                    22,524,214           6,088,223        2,338,307         6,592,274          7,505,410
                                          --------------- ------------------- ----------------  ----------------  -----------------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS                 $29,292,284          $8,146,537       $3,885,890        $9,123,104         $8,136,753
                                          =============== =================== ================  ================  =================
</TABLE>



See accompanying notes.



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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                        FIDELITY
                                     ---------------------------------------------------------------------------------------------
                                          Total           Asset                                          Money
                                        Fidelity         Manager        Growth          Overseas        Market        Index 500
                                     ---------------  ------------- ---------------  -------------- --------------- --------------

<S>                                      <C>             <C>            <C>              <C>             <C>           <C>
INVESTMENT INCOME
Dividends from mutual funds              $ 7,908,482     $  798,528     $ 3,508,501      $  820,014      $1,277,704    $ 1,503,735
Less valuation period deductions
    (Note B)                               1,629,301         83,646         308,868         188,207         188,211        860,369
                                     ---------------  ------------- ---------------  -------------- --------------- --------------
Net investment income (loss)               6,279,181        714,882       3,199,633         631,807       1,089,493        643,366
                                     ---------------  ------------- ---------------  -------------- --------------- --------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                           11,358,812        122,474       7,459,882         553,230               -      3,223,226
Net unrealized gains (losses) on
    investments                           30,152,442        316,538       3,509,953       8,740,414               -     17,585,537
                                     ---------------  ------------- ---------------  -------------- --------------- --------------
Net realized and unrealized gains
    (losses) on investments               41,511,254        439,012      10,969,835       9,293,644               -     20,808,763
                                     ---------------  ------------- ---------------  -------------- --------------- --------------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS            $47,790,435     $1,153,894     $14,169,468      $9,925,451      $1,089,493    $21,452,129
                                     ===============  ============= ===============  ============== =============== ==============
</TABLE>



See accompanying notes.



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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1999



<TABLE>
<CAPTION>

                                                                         INVESCO
                                     -----------------------------------------------------------------------------------------------
                                          Total           Total          Equity                                     Small Company
                                         INVESCO         Return          Income      High Yield      Utilities          Growth
                                     --------------- --------------- --------------- -------------  ------------- ------------------

<S>                                       <C>             <C>             <C>             <C>            <C>              <C>
INVESTMENT INCOME
Dividends from mutual funds               $1,183,695      $  276,071      $  252,055      $618,531       $ 37,038         $        -
Less valuation period deductions
    (Note B)                                 272,130          71,255          97,430        65,338         23,769             14,338
                                     --------------- --------------- --------------- -------------  ------------- ------------------
Net investment income (loss)                 911,565         204,816         154,625       553,193         13,269           (14,338)
                                     --------------- --------------- --------------- -------------  ------------- ------------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                            1,094,239         286,623         506,767     (241,611)        304,911            237,549
Net unrealized gains (losses) on
    investments                            2,135,798       (923,083)         965,264       379,005        179,598          1,535,014
                                     --------------- --------------- --------------- -------------  ------------- ------------------
Net realized and unrealized gains
    (losses) on investments                3,230,037       (636,460)       1,472,031       137,394        484,509          1,772,563
                                     --------------- --------------- --------------- -------------  ------------- ------------------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS             $4,141,602      $(431,644)      $1,626,656      $690,587       $497,778         $1,758,225
                                     =============== =============== =============== =============  ============= ==================
</TABLE>



See accompanying notes.



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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                            VAN ECK
                                           ----------------------------------------------------------------------------------
                                                                                               Worldwide
                                                Total         Worldwide        Worldwide        Emerging        Worldwide
                                               Van Eck       Hard Assets         Bond           Markets        Real Estate
                                           --------------- ---------------  --------------- ---------------- ----------------

<S>                                             <C>               <C>             <C>             <C>               <C>
INVESTMENT INCOME
Dividends from mutual funds                     $   30,826        $ 16,585        $  12,446                -        $   1,795
Less valuation period deductions
    (Note B)                                        27,814          12,646            2,550           10,886            1,732
                                           --------------- ---------------  --------------- ---------------- ----------------
Net investment income (loss)                         3,012           3,939            9,896         (10,886)               63
                                           --------------- ---------------  --------------- ---------------- ----------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                                     73,144       (313,009)         (25,853)          410,384            1,622
Net unrealized gains (losses) on
    investments                                  1,374,192         592,123          (9,920)          809,962         (17,973)
                                           --------------- ---------------  --------------- ---------------- ----------------
Net realized and unrealized gains
    (losses) on investments                      1,447,336         279,114         (35,773)        1,220,346         (16,351)
                                           --------------- ---------------  --------------- ---------------- ----------------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS                   $1,450,348        $283,053        $(25,877)       $1,209,460        $(16,288)
                                           =============== ===============  =============== ================ ================
</TABLE>



See accompanying notes.



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

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1999




                                                          AIM
                                        --------------------------------------

                                          Total       Capital      Government
                                           AIM     Appreciation    Securities
                                        ---------- ------------ --------------

INVESTMENT INCOME
Dividends from mutual funds             $  311,766   $  113,467      $ 198,299
Less valuation period deductions
    (Note B)                                51,011       19,289         31,722
                                        ---------- ------------ --------------
Net investment income (loss)               260,755       94,178        166,577
                                        ---------- ------------ --------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                             84,032       92,256        (8,224)
Net unrealized gains (losses) on
    investments                          1,036,932    1,257,369      (220,437)
                                        ---------- ------------ --------------
Net realized and unrealized gains
    (losses) on investments              1,120,964    1,349,625      (228,661)
                                        ---------- ------------ --------------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS           $1,381,719   $1,443,803      $(62,084)
                                        ========== ============ ==============


See accompanying notes.



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

<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                 121

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998




<TABLE>
<CAPTION>

                                                                              NB
                                        --------------------------------------------------------------------------------
                                             Total          Limited                         Government
                                              NB           Maturity         Growth           Income         Partners
                                                             Bond
                                        --------------- --------------- ---------------  --------------- ---------------

<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                 122

<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                     $11,837,754        $1,939,738       $1,879,001       $6,098,636      $1,920,379
OPERATIONS
                                        ================ =================  =============== ================ ===============
</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>

                                                                        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                 124

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998




<TABLE>
<CAPTION>

                                                                         INVESCO
                                   -------------------------------------------------------------------------------------------
                                        Total           Total         Equity                                   Small 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                 125

<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                 126

<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                 127

<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                 128

<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                 129

<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                 130

<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                 131

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1997




<TABLE>
<CAPTION>

                                                                           INVESCO
                                          -------------------------------------------------------------------------------
                                               Total           Total           Equity
                                              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                 132

<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                 133

<PAGE>



                        Security Life Separate Account L1

                       Statement of Changes in Net Assets

                          Year Ended December 31, 1999


<TABLE>
<CAPTION>

                                     Total
                                      All            Total         Total         Total          Total       Total          Total
                                   Divisions           NB          Alger        Fidelity       INVESCO     Van Eck          AIM
                                 ------------- -------------- -------------- ------------- ------------- ----------- --------------

<S>                               <C>             <C>           <C>           <C>            <C>          <C>           <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)      $15,975,284     $ 1,752,701   $  6,768,070  $  6,279,181   $   911,565  $    3,012    $   260,755
Net realized gains (losses) on
  investments                       18,191,446        557,950      5,023,269    11,358,812     1,094,239      73,144         84,032
Net unrealized gains (losses) on
  investments                       55,998,041      3,797,732     17,500,945    30,152,442     2,135,798   1,374,192      1,036,932
                                 ------------- -------------- -------------- ------------- ------------- ----------- --------------
Increase in net assets from
  operations                        90,164,771      6,108,383     29,292,284    47,790,435     4,141,602   1,450,348      1,381,719
                                 ------------- -------------- -------------- ------------- ------------- ----------- --------------

CHANGES FROM PRINCIPAL
  TRANSACTIONS
Net premiums                       162,042,407      9,691,552     19,246,531   115,810,413    12,770,723   1,311,620      3,211,568
Cost of insurance and
  administrative charges           (20,649,015)    (2,172,531)    (3,837,369)  (11,622,709)   (2,460,819)   (173,456)      (382,131)
Benefit payments                      (542,037)             -              -      (542,037)            -           -              -
Surrenders                         (15,066,657)    (1,529,928)    (3,447,763)   (7,887,081)   (1,567,128)    (33,331)      (601,426)
Net transfers among divisions
  (including the loan division
  and guaranteed interest
  division in the general
  account)                              91,435     (5,513,893)    13,797,533   (17,535,989)    2,140,348   1,919,235      5,284,201
Other                                  231,958         45,648         34,663       146,782       (17,068)     12,762          9,171
                                 ------------- -------------- -------------- ------------- ------------- ----------- --------------
Increase from principal
  transactions                     126,108,091        520,848     25,793,595    78,369,379    10,866,056   3,036,830      7,521,383
                                 ------------- -------------- -------------- ------------- ------------- ----------- --------------

Total increase in net assets       216,272,862      6,629,231     55,085,879   126,159,814    15,007,658   4,487,178      8,903,102

Net assets at beginning of year    305,030,106     47,067,751     54,428,521   168,285,929    29,630,753   1,816,999      3,800,153
                                 ------------- -------------- -------------- ------------- ------------- ----------- --------------

Net assets at end of year         $521,302,968    $53,696,982   $109,514,400  $294,445,743   $44,638,411  $6,304,177    $12,703,255
                                 ============= ============== ============== ============= ============= =========== ==============
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1999


<TABLE>
<CAPTION>

                                                                              NB
                                             --------------------------------------------------------------------------
                                                      Total          Limited
                                                        NB        Maturity Bond           Growth             Partners
                                             ------------------ ---------------  ------------------  ------------------

<S>                                                 <C>             <C>                 <C>                 <C>
INCREASE IN NET ASSETS

OPERATIONS
Net investment income (loss)                        $ 1,752,701     $   802,897         $   382,777         $   567,027
Net realized gains (losses) on
   investments                                          557,950        (293,615)            318,964             532,601
Net unrealized gains (losses) on
   investments                                        3,797,732        (423,477)          3,714,218             506,991
                                             ------------------ ---------------  ------------------  ------------------
Increase in net assets from
   operations                                         6,108,383          85,805           4,415,959           1,606,619
                                             ------------------ ---------------  ------------------  ------------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                          9,691,552       2,691,658           1,968,259           5,031,635
Cost of insurance and
   administrative charges                            (2,172,531)       (532,487)           (382,030)         (1,258,014)
Benefit payments
Surrenders                                           (1,529,928)     (1,033,731)           (175,255)           (320,942)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                              (5,513,893)     (5,610,959)         (1,798,195)          1,895,261
Other                                                    45,648          22,193              21,256               2,199
                                             ------------------ ---------------  ------------------  ------------------
Increase from principal
   transactions                                         520,848      (4,463,326)           (365,965)          5,350,139
                                             ------------------ ---------------  ------------------  ------------------

Total increase in net assets                          6,629,231      (4,377,521)          4,049,994           6,956,758

Net assets at beginning of year                      47,067,751      15,578,349           9,026,160          22,463,242
                                             ------------------ ---------------  ------------------  ------------------

Net assets at end of year                           $53,696,982     $11,200,828         $13,076,154         $29,420,000
                                             ================== ===============  ==================  ==================
</TABLE>


See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                           ALGER
                                      ------------------------------------------------------------------------------------------
                                                             American           American                           American
                                            Total              Small             MidCap           American         Leveraged
                                            Alger         Capitalization         Growth            Growth           AllCap
                                      ------------------ -----------------  ----------------  ---------------- -----------------

<S>                                         <C>                <C>               <C>               <C>               <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)                $  6,768,070       $ 2,058,314       $ 1,547,583       $ 2,530,830       $   631,343
Net realized gains (losses) on
   investments                                 5,023,269            94,825           322,974         2,007,625         2,597,845
Net unrealized gains (losses) on
   investments                                17,500,945         5,993,398         2,015,333         4,584,649         4,907,565
                                      ------------------ -----------------  ----------------  ---------------- -----------------
Increase in net assets from
   operations                                 29,292,284         8,146,537         3,885,890         9,123,104         8,136,753
                                      ------------------ -----------------  ----------------  ---------------- -----------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                  19,246,531         4,618,903         3,508,936         7,654,291         3,464,401
Cost of insurance and
   administrative charges                     (3,837,369)         (957,053)         (661,896)       (1,597,077)         (621,343)
Benefit payments
Surrenders                                    (3,447,763)         (986,740)         (286,174)       (1,594,894)         (579,955)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                       13,797,533         1,461,610         1,637,697         4,904,801         5,793,425
Other                                             34,663            (6,873)          (17,173)          (10,341)           69,050
                                      ------------------ -----------------  ----------------  ---------------- -----------------
Increase from principal
   transactions                               25,793,595         4,129,847         4,181,390         9,356,780         8,125,578
                                      ------------------ -----------------  ----------------  ---------------- -----------------

Total increase in net assets                  55,085,879        12,276,384         8,067,280        18,479,884        16,262,331

Net assets at beginning of year               54,428,521        15,503,371         9,220,207        22,903,614         6,801,329
                                      ------------------ -----------------  ----------------  ---------------- -----------------

Net assets at end of year                   $109,514,400       $27,779,755       $17,287,487       $41,383,498       $23,063,660
                                      ================== =================  ================  ================ =================
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                        FIDELITY
                                  -----------------------------------------------------------------------------------------------
                                       Total           Asset                                         Money
                                     Fidelity         Manager         Growth        Overseas         Market         Index 500
                                  --------------- --------------- -------------- --------------- --------------  ----------------

<S>                                  <C>              <C>            <C>             <C>            <C>              <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)        $   6,279,181     $   714,882    $ 3,199,633     $   631,807    $ 1,089,493      $    643,366
Net realized gains (losses) on
   investments                         11,358,812         122,474      7,459,882         553,230              -         3,223,226
Net unrealized gains (losses) on
   investments                         30,152,442         316,538      3,509,953       8,740,414              -        17,585,537
                                  --------------- --------------- -------------- --------------- --------------  ----------------
Increase in net assets from
   operations                          47,790,435       1,153,894     14,169,468       9,925,451      1,089,493        21,452,129
                                  --------------- --------------- -------------- --------------- --------------  ----------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                          115,810,413       3,791,052      9,969,268       5,963,624     62,143,060        33,943,409
Cost of insurance and
   administrative charges             (11,622,709)       (604,489)    (1,912,531)     (1,071,163)    (2,273,369)       (5,761,157)
Benefit payments                         (542,037)              -              -               -       (542,037)                -
Surrenders                             (7,887,081)       (641,428)    (1,308,922)     (1,227,419)    (1,281,819)       (3,427,493)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)               (17,535,989)       (349,280)     4,285,808         788,107    (42,741,942)       20,481,318
Other                                     146,782           3,430         54,597          23,794         (8,230)           73,191
                                  --------------- --------------- -------------- --------------- --------------  ----------------
Increase from principal
   transactions                        78,369,379       2,199,285     11,088,220       4,476,943     15,295,663        45,309,268
                                  --------------- --------------- -------------- --------------- --------------  ----------------

Total increase in net assets          126,159,814       3,353,179     25,257,688      14,402,394     16,385,156        66,761,397

Net assets at beginning of year       168,285,929      10,237,279     32,900,142      20,581,887     18,412,252        86,154,369
                                  --------------- --------------- -------------- --------------- --------------  ----------------

Net assets at end of year            $294,445,743     $13,590,458    $58,157,830     $34,984,281    $34,797,408      $152,915,766
                                  =============== =============== ============== =============== ==============  ================
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                         INVESCO
                                         ------------------------------------------------------------------------------------------
                                            Total           Total          Equity                                      Small Company
                                           INVESCO         Return          Income        High Yield       Utilities       Growth
                                         ----------- --------------- --------------- ---------------  -------------- --------------

<S>                                      <C>             <C>             <C>              <C>             <C>            <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)             $   911,565     $   204,816     $   154,625      $  553,193      $   13,269     $  (14,338)
Net realized gains (losses) on
   investments                             1,094,239         286,623         506,767        (241,611)        304,911        237,549
Net unrealized gains (losses) on
   investments                             2,135,798        (923,083)        965,264         379,005         179,598      1,535,014
                                         ----------- --------------- --------------- ---------------  -------------- --------------
Increase (decrease) in net assets from
   operations                              4,141,602        (431,644)      1,626,656         690,587         497,778      1,758,225
                                         ----------- --------------- --------------- ---------------  -------------- --------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              12,770,723       4,580,034       4,374,844       1,987,501       1,127,118        701,226
Cost of insurance and
   administrative charges                 (2,460,819)       (764,047)       (922,117)       (471,532)       (198,877)      (104,246)
Benefit payments
Surrenders                                (1,567,128)       (239,246)       (333,959)       (155,182)       (820,016)       (18,725)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                    2,140,348        (854,496)        643,961        (518,177)      1,491,088      1,377,972
Other                                        (17,068)         (9,279)        (21,837)          4,698           3,264          6,086
                                         ----------- --------------- --------------- ---------------  -------------- --------------
Increase from principal
   transactions                           10,866,056       2,712,966       3,740,892         847,308       1,602,577      1,962,313
                                         ----------- --------------- --------------- ---------------  -------------- --------------

Total increase in net assets              15,007,658       2,281,322       5,367,548       1,537,895       2,100,355      3,720,538

Net assets at beginning of year           29,630,753       8,105,328      10,853,005       7,882,782       2,040,960        748,678
                                         ----------- --------------- --------------- ---------------  -------------- --------------

Net assets at end of year                $44,638,411     $10,386,650     $16,220,553      $9,420,677      $4,141,315     $4,469,216
                                         =========== =============== =============== ===============  ============== ==============
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1999




<TABLE>
<CAPTION>

                                                                            VAN ECK
                                          ---------------------------------------------------------------------------------
                                                             Worldwide                        Worldwide        Worldwide
                                               Total           Hard           Worldwide        Emerging          Real
                                              Van Eck         Assets            Bond           Markets          Estate
                                          --------------- ---------------  --------------- ---------------- ---------------

<S>                                            <C>             <C>                <C>            <C>               <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)                   $    3,012      $    3,939         $  9,896       $  (10,886)       $     63
Net realized gains (losses) on
   investments                                     73,144        (313,009)         (25,853)         410,384           1,622
Net unrealized gains (losses) on
   investments                                  1,374,192         592,123           (9,920)         809,962         (17,973)
                                          --------------- ---------------  --------------- ---------------- ---------------
Increase (decrease) in net assets from
   operations                                   1,450,348         283,053          (25,877)       1,209,460         (16,288)
                                          --------------- ---------------  --------------- ---------------- ---------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                    1,311,620         441,045          253,322          416,537         200,716
Cost of insurance and
   administrative charges                        (173,456)        (86,064)         (17,509)         (56,532)        (13,351)
Benefit payments
Surrenders                                        (33,331)        (23,325)               -           (5,545)         (4,461)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                         1,919,235         602,367          (80,721)       1,091,100         306,489
Other                                              12,762          15,247             (819)          (2,117)            451
                                          --------------- ---------------  --------------- ---------------- ---------------
Increase from principal
   transactions                                 3,036,830         949,270          154,273        1,443,443         489,844
                                          --------------- ---------------  --------------- ---------------- ---------------

Total increase in net assets                    4,487,178       1,232,323          128,396        2,652,903         473,556

Net assets at beginning of year                 1,816,999       1,073,755          205,807          461,156          76,281
                                          --------------- ---------------  --------------- ---------------- ---------------

Net assets at end of year                      $6,304,177      $2,306,078         $334,203       $3,114,059        $549,837
                                          =============== ===============  =============== ================ ===============
</TABLE>


See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1999




                                                          AIM
                                        --------------------------------------
                                           Total       Capital      Government
                                            AIM      Appreciation   Securities
                                        ------------ ------------- -----------

INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)             $   260,755    $   94,178  $  166,577
Net realized gains (losses) on
   investments                                84,032        92,256      (8,224)
Net unrealized gains (losses) on
   investments                             1,036,932     1,257,369    (220,437)
                                        ------------ ------------- -----------
Increase (decrease) in net assets from
   operations                              1,381,719     1,443,803     (62,084)
                                        ------------ ------------- -----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                               3,211,568     1,497,094   1,714,474
Cost of insurance and
   administrative charges                   (382,131)     (216,619)   (165,512)
Benefit payments
Surrenders                                  (601,426)      (18,584)   (582,842)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                    5,284,201     1,391,719   3,892,482
Other                                          9,171         7,073       2,098
                                        ------------ ------------- -----------
Increase from principal
   transactions                            7,521,383     2,660,683   4,860,700
                                        ------------ ------------- -----------

Total increase in net assets               8,903,102     4,104,486   4,798,616

Net assets at beginning of year            3,800,153     1,204,436   2,595,717
                                        ------------ ------------- -----------

Net assets at end of year                $12,703,255    $5,308,922  $7,394,333
                                        ============ ============= ===========

See accompanying notes.

- --------------------------------------------------------------------------------
Strategic Advantage II                 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 II                 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
                                          ----------------- ------------------- ---------------- ----------------  ----------------

<S>                                             <C>                 <C>               <C>                <C>            <C>
INCREASE (DECREASE) IN NET ASSETS

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

<S>                                             <C>                <C>              <C>              <C>                <C>
INCREASE (DECREASE) IN NET ASSETS

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

<S>                                      <C>              <C>             <C>            <C>             <C>            <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)             $  5,972,694     $   745,317     $ 2,480,616    $   886,122     $   713,205    $ 1,147,434
Net realized gains (losses) on
   investments                              6,403,348          20,247       1,534,000        298,379               -      4,550,722
Net unrealized gains (losses) on
   investments                             15,230,082         315,702       4,444,805        707,398               -      9,762,177
                                      ---------------  -------------- --------------- -------------- --------------- --------------
Increase (decrease) in net assets
   from operations                         27,606,124       1,081,266       8,459,421      1,891,899         713,205     15,460,333
                                      ---------------  -------------- --------------- -------------- --------------- --------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                               92,335,231       2,713,832       8,443,426      5,709,711      55,421,815     20,046,447
Cost of insurance and
   administrative charges                  (8,200,381)       (490,838)     (1,358,671)      (939,010)     (1,769,895)    (3,641,967)
Benefit payments                             (259,989)              -          (8,890)        (8,379)       (240,733)        (1,987)
Surrenders                                 (8,654,377)       (652,157)     (2,494,098)      (438,536)     (2,335,262)    (2,734,324)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   (25,231,056)      1,440,884       1,798,160      2,169,798     (48,429,964)    17,790,066
Other                                          54,208           7,219         (14,128)       (29,375)         39,827         50,665
                                      ---------------  -------------- --------------- -------------- --------------- --------------
Increase (decrease) from principal
   transactions                            50,043,636       3,018,940       6,365,799      6,464,209       2,685,788     31,508,900
                                      ---------------  -------------- --------------- -------------- --------------- --------------

Total increase (decrease) in net assets    77,649,760       4,100,206      14,825,220      8,356,108       3,398,993     46,969,233

Net assets at beginning of year            90,636,169       6,137,073      18,074,922     12,225,779      15,013,259     39,185,136
                                      ---------------  -------------- --------------- -------------- --------------- --------------

Net assets at end of year                $168,285,929     $10,237,279     $32,900,142    $20,581,887     $18,412,252    $86,154,369
                                      ===============  ============== =============== ============== =============== ==============
</TABLE>



See accompanying notes.


- --------------------------------------------------------------------------------
Strategic Advantage II                 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          Equity                                         Company
                                        INVESCO          Return         Income         High Yield      Utilities       Growth
                                     --------------  -------------- ---------------  -------------- --------------- -------------

<S>                                     <C>              <C>            <C>              <C>             <C>             <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)            $ 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                 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
                                     ---------------  -------------- ---------------- -------------- -------------- -------------

<S>                                       <C>              <C>             <C>              <C>           <C>             <C>
INCREASE (DECREASE) IN NET ASSETS

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                                   -               -                -              0              0             0
Surrenders                                   (15,198)         (3,105)         (11,871)             0              0          (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                 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 II                 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
                                        ------------  -------------- --------------  -------------- --------------- -------------

<S>                                     <C>              <C>            <C>             <C>             <C>            <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)            $  3,345,072     $   543,430    $   181,965     $ 1,633,324     $   972,193    $   14,160
Net realized gains (losses) on
   investments                             3,199,375         406,286        894,818       1,320,426         523,956        53,889
Net unrealized gains (losses) on
   investments                            10,643,150       2,273,595      1,647,989       6,476,412         298,662       (53,508)
                                        ------------  -------------- --------------  -------------- --------------- -------------
Increase (decrease) in net assets from
   operations                             17,187,597       3,223,311      2,724,772       9,430,162       1,794,811        14,541
                                        ------------  -------------- --------------  -------------- --------------- -------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                             104,747,260       5,555,766      6,944,048      89,309,110       2,683,620       254,716
Cost of insurance and
   administrative charges                 (8,284,944)       (957,887)    (1,466,664)     (5,155,026)       (614,145)      (91,222)
Benefit payments                            (406,386)        (20,591)       (63,369)       (322,263)           (163)            -
Surrenders                                (1,977,696)       (146,698)      (412,252)     (1,294,484)       (112,699)      (11,563)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   (6,642,529)      8,721,432      9,006,938     (32,708,946)      7,796,299       541,748
Other                                          5,891           9,817         11,046         (21,999)         11,180        (4,153)
                                        ------------  -------------- --------------  -------------- --------------- -------------
Increase (decrease) from principal
   transactions                           87,441,596      13,161,839     14,019,747      49,806,392       9,764,092       689,526
                                        ------------  -------------- --------------  -------------- --------------- -------------

Total increase (decrease) in net assets  104,629,193      16,385,150     16,744,519      59,236,554      11,558,903       704,067

Net assets at beginning of year           57,856,827      10,539,346     11,356,089      31,399,615       3,967,746       594,031
                                        ------------  -------------- --------------  -------------- --------------- -------------

Net assets at end of year               $162,486,020     $26,924,496    $28,100,608     $90,636,169     $15,526,649    $1,298,098
                                        ============  ============== ==============  ============== =============== =============
</TABLE>



See accompanying notes.



- --------------------------------------------------------------------------------
Strategic Advantage II                 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
                                          ----------------- ------------------- ---------------- ----------------  ----------------

<S>                                             <C>                  <C>              <C>             <C>               <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)                    $   543,430          $  122,942       $  158,538      $    61,720       $   200,230
Net realized gains (losses) on
   investments                                      406,286             (20,056)          14,997           25,762           385,583
Net unrealized gains (losses) on
   investments                                    2,273,595             159,151          533,906           26,882         1,553,656
                                          ----------------- ------------------- ---------------- ----------------  ----------------
Increase (decrease) in net assets from
   operations                                     3,223,311             262,037          707,441          114,364         2,139,469
                                          ----------------- ------------------- ---------------- ----------------  ----------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                      5,555,766           1,332,125        1,158,704          324,257         2,740,680
Cost of insurance and
   administrative charges                          (957,887)           (163,472)        (219,117)         (62,075)         (513,223)
Benefit payments                                    (20,591)                  -                -                -           (20,591)
Surrenders                                         (146,698)             (3,761)         (71,838)            (792)          (70,307)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                           8,721,432           2,758,363        2,141,068       (1,023,987)        4,845,988
Other                                                 9,817              (2,202)          11,700           (6,404)            6,723
                                          ----------------- ------------------- ---------------- ----------------  ----------------
Increase (decrease) from principal
   transactions                                  13,161,839           3,921,053        3,020,517         (769,001)        6,989,270
                                          ----------------- ------------------- ---------------- ----------------  ----------------

Total increase (decrease)  in net assets         16,385,150           4,183,090        3,727,958         (654,637)        9,128,739

Net assets at beginning of year                  10,539,346           2,492,076        1,835,714        1,548,314         4,663,242
                                          ----------------- ------------------- ---------------- ----------------  ----------------

Net assets at end of year                       $26,924,496          $6,675,166       $5,563,672      $   893,677       $13,791,981
                                          ================= =================== ================ ================  ================
</TABLE>



See accompanying notes.


- --------------------------------------------------------------------------------
Strategic Advantage II                 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
                                          ----------------- ------------------ ---------------  --------------- ----------------

<S>                                             <C>                <C>              <C>              <C>              <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)                    $   181,965        $   167,785      $   27,807       $      376       $  (14,003)
Net realized gains (losses) on
   investments                                      894,818            114,651         228,363          237,727          314,077
Net unrealized gains (losses) on
   investments                                    1,647,989            483,518         246,489          970,056          (52,074)
                                          ----------------- ------------------ ---------------  --------------- ----------------
Increase (decrease) in net assets from
   operations                                     2,724,772            765,954         502,659        1,208,159          248,000
                                          ----------------- ------------------ ---------------  --------------- ----------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                      6,944,048          2,630,863       1,276,492        2,334,377          702,316
Cost of insurance and
   administrative charges                        (1,466,664)          (526,742)       (299,891)        (479,902)        (160,129)
Benefit payments                                    (63,369)                 -         (62,593)            (776)               -
Surrenders                                         (412,252)          (255,386)        (74,317)         (58,850)         (23,699)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                           9,006,938          3,518,384       1,419,061        2,796,911        1,272,582
Other                                                11,046             (6,069)         19,072            2,082           (4,039)
                                          ----------------- ------------------ ---------------  --------------- ----------------
Increase (decrease) from principal
   transactions                                  14,019,747          5,361,050       2,277,824        4,593,842        1,787,031
                                          ----------------- ------------------ ---------------  --------------- ----------------

Total increase (decrease) in net assets          16,744,519          6,127,004       2,780,483        5,802,001        2,035,031

Net assets at beginning of year                  11,356,089          4,332,108       2,335,055        3,814,178          874,748
                                          ----------------- ------------------ ---------------  --------------- ----------------

Net assets at end of year                       $28,100,608        $10,459,112      $5,115,538       $9,616,179       $2,909,779
                                          ================= ================== ===============  =============== ================
</TABLE>



See accompanying notes.


- --------------------------------------------------------------------------------
Strategic Advantage II                 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
                                     --------------  ------------- --------------  -------------- --------------  --------------

<S>                                     <C>             <C>           <C>             <C>            <C>             <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)            $ 1,633,324     $  177,599    $   183,570     $   391,160    $   657,285     $   223,710
Net realized gains (losses) on
   investments                            1,320,426         33,000        662,436         332,544              -         292,446
Net unrealized gains (losses) on
   investments                            6,476,412        350,408      1,347,793        (305,456)             -       5,083,667
                                        -----------  ------------- --------------  -------------- --------------  --------------
Increase (decrease) in net assets from
   operations                             9,430,162        561,007      2,193,799         418,248        657,285       5,599,823
                                        -----------  ------------- --------------  -------------- --------------  --------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                             89,309,110      2,162,759      4,558,270       2,410,373     73,366,740       6,810,968
Cost of insurance and
   administrative charges                (5,155,026)      (242,289)      (813,161)       (525,615)    (2,213,630)     (1,360,331)
Benefit payments                           (322,263)       (20,969)          (548)         (1,233)      (257,371)        (42,142)
Surrenders                               (1,294,484)       (92,218)      (135,829)        (91,869)      (870,621)       (103,947)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                 (32,708,946)     2,215,879      5,219,755       5,730,183    (63,929,591)     18,054,828
Other                                       (21,999)         7,567          3,217          10,563        (35,219)         (8,127)
                                        -----------  ------------- --------------  -------------- --------------  --------------
Increase (decrease) from principal
   transactions                          49,806,392      4,030,729      8,831,704       7,532,402      6,060,308      23,351,249
                                        -----------  ------------- --------------  -------------- --------------  --------------

Total increase (decrease) in net assets  59,236,554      4,591,736     11,025,503       7,950,650      6,717,593      28,951,072

Net assets at beginning of year          31,399,615      1,545,337      7,049,419       4,275,129      8,295,666      10,234,064
                                        -----------  ------------- --------------  -------------- --------------  --------------

Net assets at end of year               $90,636,169     $6,137,073    $18,074,922     $12,225,779    $15,013,259     $39,185,136
                                        ===========  ============= ==============  ============== ==============  ==============
</TABLE>



See accompanying notes.


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

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1997




<TABLE>
<CAPTION>

                                                                         INVESCO
                                          -----------------------------------------------------------------------------------
                                                Total            Total           Equity
                                               INVESCO           Return          Income         High Yield      Utilities
                                          ----------------- ---------------- ---------------  -------------- ----------------

<S>                                             <C>               <C>             <C>             <C>              <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)                    $   972,193       $   63,540      $  389,851      $  495,891       $   22,911
Net realized gains (losses) on
   investments                                      523,956           46,241         116,951         269,799           90,965
Net unrealized gains (losses) on
   investments                                      298,662          203,429         324,767        (253,231)          23,697
                                          ----------------- ---------------- ---------------  -------------- ----------------
Increase (decrease) in net assets from
   operations                                     1,794,811          313,210         831,569         512,459          137,573
                                          ----------------- ---------------- ---------------  -------------- ----------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                      2,683,620          517,831       1,250,551         835,890           79,348
Cost of insurance and
   administrative charges                          (614,145)        (133,107)       (266,208)       (177,612)         (37,218)
Benefit payments                                       (163)               -               -            (163)               -
Surrenders                                         (112,699)         (28,672)        (37,810)         (9,783)         (36,434)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                           7,796,299        1,498,300       2,804,344       2,695,587          798,068
Other                                                11,180            2,581           6,081           2,305              213
                                          ----------------- ---------------- ---------------  -------------- ----------------
Increase (decrease) from principal
   transactions                                   9,764,092        1,856,933       3,756,958       3,346,224          803,977
                                          ----------------- ---------------- ---------------  -------------- ----------------

Total increase (decrease) in net assets          11,558,903        2,170,143       4,588,527       3,858,683          941,550

Net assets at beginning of year                   3,967,746          874,467       1,369,617       1,505,401          218,261
                                          ----------------- ---------------- ---------------  -------------- ----------------

Net assets at end of year                       $15,526,649       $3,044,610      $5,958,144      $5,364,084       $1,159,811
                                          ================= ================ ===============  ============== ================
</TABLE>


See accompanying notes.


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

<PAGE>



                        Security Life Separate Account L1

                          Notes to Financial Statements

                                December 31, 1999


NOTE A. ORGANIZATION

Security Life Separate Account L1 (the "Separate Account") was established by
resolution of the Board of Directors of Security Life of Denver Insurance
Company (the "Company") on November 3, 1993. The Separate Account is organized
as a unit investment trust registered with the Securities and Exchange
Commission under the Investment Company Act of 1940.

The Separate Account supports the operations of the FirstLine Variable Universal
Life, FirstLine II Variable Universal Life, Strategic Advantage Variable
Universal Life, Strategic Advantage II Variable Universal Life, and Variable
Survivorship Universal Life policies ("Variable Universal Life 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, 1999, the Separate Account offered twenty-three investment
divisions available to the policyholders, each of which invests in an
independently managed mutual fund portfolio ("Fund"). The Funds are as follows:

PORTFOLIO MANAGERS/PORTFOLIOS (FUNDS)

Neuberger Berman Management Incorporated (NB)
     Neuberger Berman Limited Maturity Bond Portfolio
     Neuberger Berman Growth Portfolio
     Neuberger Berman Partners Portfolio

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

Fidelity Management & Research Company (Fidelity)
     Fidelity Investments VIP II Asset Manager Portfolio
     Fidelity Investments VIP Growth Portfolio
     Fidelity Investments VIP Overseas Portfolio
     Fidelity Investments VIP Money Market Portfolio
     Fidelity Investments VIP II Index 500 Portfolio

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

<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 Equity Income Portfolio (formerly known as "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 Bond Portfolio
     Van Eck Worldwide Emerging Markets Portfolio
     Van Eck Worldwide Real Estate 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 Bond Portfolio
     Van Eck Worldwide Emerging Markets Portfolio
     Van Eck Worldwide Real Estate 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                 155

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)


NOTE A. ORGANIZATION (CONTINUED)

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

NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying financial statements of the Separate Account have been prepared
on the basis of accounting principles generally accepted in the United States
("U.S. GAAP"). The preparation of financial statements in conformity with U.S.
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                 156

<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, 1999, 1998 and 1997 were $2,908,885, $1,740,661,
and $813,630, 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                 157

<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, 1999,
1998 and 1997 were $20,649,015, $14,458,798, and $8,284,944, respectively.
Dividends made by the Funds are reinvested in the Funds.

The following is a summary of Fund shares owned as of December 31, 1999:

<TABLE>
<CAPTION>

                                                  NUMBER               NET               VALUE
                                                    OF                ASSET            OF SHARES           COST OF
                   FUND                           SHARES              VALUE            AT MARKET            SHARES
- -------------------------------------------  -----------------  ------------------ ------------------ ------------------

<S>                                             <C>                        <C>           <C>                <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                           845,960.694              $13.24       $ 11,200,520       $ 11,380,242
   Growth                                          350,585.486              $37.27         13,066,321          8,836,640
   Partners                                      1,493,418.911              $19.64         29,330,747         28,931,311

Fred Alger Management, Inc.:
   American Small Capitalization                   503,139.614              $55.15         27,748,150         21,103,331
   American MidCap Growth                          536,166.146              $32.23         17,280,636         13,903,676
   American Growth                                 642,460.430              $64.38         41,361,603         32,482,027
   American Leveraged AllCap                       397,806.619              $57.97         23,060,850         16,645,127

Fidelity Management & Research Co.:
   Asset Manager                                   727,657.184              $18.67         13,585,360         12,533,037
   Growth                                        1,058,669.574              $54.93         58,152,709         48,588,495
   Overseas                                      1,271,285.820              $27.44         34,884,083         25,474,948
   Money Market                                 34,799,038.450               $1.00         34,799,038         34,799,038
   Index 500                                       913,352.492             $167.41        152,904,343        119,231,939

INVESCO Funds Group, Inc.:
   Total Return                                    666,657.538              $15.58         10,386,525         11,019,270
   Equity Income                                   770,554.123              $21.01         16,189,342         14,534,380
   High Yield                                      818,379.460              $11.51          9,419,547          9,910,525
   Utilities                                       197,458.930              $20.97          4,140,713          3,647,584
   Small Company Growth                            200,033.388              $22.01          4,402,735          2,793,624

Van Eck Associates Corporation:
   Worldwide Hard Assets                           210,388.243              $10.96          2,305,855          2,157,787
   Worldwide Bond                                   31,407.502              $10.69            335,746            341,712
   Worldwide Emerging Markets                      215,083.218              $14.26          3,067,087          2,209,985
   Worldwide Real Estate                            60,091.435               $9.15            549,837            567,839

AIM Advisors, Inc.:
   Capital Appreciation                            149,210.483              $35.58          5,308,909          3,932,316
   Government Securities                           695,609.783              $10.63          7,394,332          7,579,908
                                                                                   ------------------ ------------------

Total                                                                                    $520,874,988       $432,604,741
                                                                                   ================== ==================
</TABLE>


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

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)


NOTE C. INVESTMENTS (CONTINUED)

For the year ended December 31, 1999, the cost of purchases (plus reinvested
dividends) and sales of investments are as follows:

<TABLE>
<CAPTION>

                                                 BEGINNING                                                   END
                   FUND                           OF YEAR           PURCHASES            SALES             OF YEAR
- -------------------------------------------  ----------------- ------------------- ------------------ ------------------

<S>                                               <C>                 <C>               <C>                 <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                          $ 15,334,595        $  6,135,221      $ (10,089,574)      $ 11,380,242
   Growth                                            8,510,696           5,560,097         (5,234,153)         8,836,640
   Partners                                         22,570,797           9,683,589         (3,323,075)        28,931,311

Fred Alger Management, Inc.:
   American Small Capitalization                    14,851,950          14,105,718         (7,854,337)        21,103,331
   American MidCap Growth                            7,858,579           7,048,332         (1,003,235)        13,903,676
   American Growth                                  18,608,688          18,809,746         (4,936,407)        32,482,027
   American Leveraged AllCap                         5,293,171          16,455,429         (5,103,473)        16,645,127

Fidelity Management & Research Co.:
   Asset Manager                                     9,501,494           7,672,857         (4,641,314)        12,533,037
   Growth                                           26,845,882          67,064,022        (45,321,409)        48,588,495
   Overseas                                         19,913,166          15,724,213        (10,162,431)        25,474,948
   Money Market                                     18,412,252         113,113,411        (96,726,625)        34,799,038
   Index 500                                        70,067,500          54,287,747         (5,123,308)       119,231,939

INVESCO Funds Group, Inc.:
   Total Return                                      7,814,990           5,666,870         (2,462,590)        11,019,270
   Equity Income                                    10,163,306           6,427,991         (2,056,917)        14,534,380
   High Yield                                        8,752,765           4,424,859         (3,267,099)         9,910,525
   Utilities                                         1,727,429           2,817,915           (897,760)         3,647,584
   Small Company Growth                                674,581           2,769,372           (650,329)         2,793,624

Van Eck Associates Corporation:
   Worldwide Hard Assets                             1,517,809           2,248,842         (1,608,864)         2,157,787
   Worldwide Bond                                      201,853             461,651           (321,792)           341,712
   Worldwide Emerging Markets                          414,017           5,282,900         (3,486,932)         2,209,985
   Worldwide Real Estate                                76,310             592,249           (100,720)           567,839

AIM Advisors, Inc.
   Capital Appreciation                              1,085,211           3,341,733           (494,628)         3,932,316
   Government Securities                             2,560,855           7,659,984         (2,640,931)         7,579,908
                                             ----------------- ------------------- ------------------ ------------------

Total                                             $272,757,896        $377,354,748      $(217,507,903)      $432,604,741
                                             ================= =================== ================== ==================
</TABLE>

Aggregate proceeds from sales of investments for the year ended December 31,
1999 were $235,699,349.



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

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)


NOTE D. OTHER POLICY DEDUCTIONS

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

NOTE E. POLICY LOANS

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

NOTE F. FEDERAL INCOME TAXES

The Separate Account is not taxed separately because the operations of the
Separate Account are part of the total operations of the Company. The Company is
taxed as a life insurance company under the Internal Revenue Code. The Separate
Account is not taxed as a "Regulated Investment Company" under subchapter "M" of
the Internal Revenue Code.








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

<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, 1999:

<TABLE>
<CAPTION>

                                                                                      (DECREASE)
                                                                                         FOR
                                               OUTSTANDING         INCREASE          WITHDRAWALS         OUTSTANDING
                                              AT BEGINNING       FOR PAYMENTS         AND OTHER             AT END
                 DIVISION                        OF YEAR           RECEIVED           DEDUCTIONS           OF YEAR
- ------------------------------------------- -----------------  ----------------- -------------------- ------------------

<S>                                             <C>                <C>                <C>                  <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                        1,245,559.121        421,349.898        (777,749.415)        889,159.604
   Growth                                         447,486.376        233,319.969        (246,467.977)        434,338.368
   Partners                                       986,298.018        385,667.451        (159,832.021)      1,212,133.448

Fred Alger Management, Inc.:
   American Small Capitalization                  838,692.418        603,898.891        (386,833.825)      1,055,757.484
   American MidCap Growth                         402,532.472        225,361.191         (51,155.349)        576,738.314
   American Growth                                923,696.066        585,374.403        (251,698.832)      1,257,371.637
   American Leveraged AllCap                      221,642.446        410,084.371        (206,445.718)        425,281.099

Fidelity Management & Research Co.:
   Asset Manager                                  600,255.213        393,745.577        (271,282.884)        722,717.906
   Growth                                       1,293,480.338      2,233,512.279      (1,850,755.971)      1,676,236.646
   Overseas                                     1,429,659.907        963,512.218        (676,554.498)      1,716,617.627
   Money Market                                 1,526,404.399      9,068,762.545      (7,831,518.647)      2,763,648.297
   Index 500                                    3,215,990.519      1,840,375.191        (283,881.113)      4,772,484.597

INVESCO Funds Group, Inc.:
   Total Return                                   450,557.216        300,554.107        (148,923.709)        602,187.614
   Equity Income                                  473,616.752        252,971.948        (105,540.763)        621,047.937
   High Yield                                     486,858.648        226,071.484        (176,066.186)        536,863.946
   Utilities                                      110,379.616        140,069.045         (61,038.677)        189,409.984
   Small Company Growth                            67,506.441        210,114.805         (65,118.036)        212,503.210

Van Eck Associates Corporation:
   Worldwide Hard Assets                          132,513.824        246,466.322        (142,007.717)        236,972.429
   Worldwide Bond                                  18,656.317         43,237.412         (28,779.651)         33,114.078
   Worldwide Emerging Markets                      67,354.295        582,654.548        (421,189.648)        228,819.195
   Worldwide Real Estate                            8,765.232         67,514.147         (11,312.206)         64,967.173

AIM Advisors, Inc.:
   Capital Appreciation                           105,457.867        263,795.629         (45,407.464)        323,846.032
   Government Securities                          246,150.062        723,064.769        (253,309.682)        715,905.149
</TABLE>


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

<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, 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
   Equity 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                 162

<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
   Equity 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                 163

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)

NOTE H. NET ASSETS

Net assets at December 31, 1999 consisted of the following:

<TABLE>
<CAPTION>

                                                                           ACCUMULATED          NET
                                                          ACCUMULATED     NET REALIZED      UNREALIZED
                                                          INVESTMENT          GAINS            GAINS
                                         PRINCIPAL          INCOME         (LOSSES) ON      (LOSSES) ON
              DIVISION                 TRANSACTIONS         (LOSS)         INVESTMENTS      INVESTMENTS     NET ASSETS
- ------------------------------------ -----------------  --------------- ----------------- --------------- ---------------

<S>                                       <C>               <C>               <C>             <C>            <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                  $ 10,334,928      $ 1,357,452       $ (311,830)     $ (179,722)    $ 11,200,828
   Growth                                    6,662,216        2,132,968            51,289       4,229,681      13,076,154
   Partners                                 24,515,009        2,799,524         1,706,031         399,436      29,420,000

Fred Alger Management, Inc.:
   American Small Capitalization            16,912,254        3,798,599           424,083       6,644,819      27,779,755
   American MidCap Growth                   10,911,311        2,117,608           881,608       3,376,960      17,287,487
   American Growth                          24,684,957        4,633,321         3,185,644       8,879,576      41,383,498
   American Leveraged AllCap                12,723,008          733,681         3,191,248       6,415,723      23,063,660

Fidelity Management & Research Co.:
   Asset Manager                            10,710,354        1,643,524           184,257       1,052,323      13,590,458
   Growth                                   32,968,928        5,944,777         9,679,911       9,564,214      58,157,830
   Overseas                                 22,436,070        1,918,003         1,221,073       9,409,135      34,984,281
   Money Market                             32,057,869        2,739,539                 -               -      34,797,408
   Index 500                               108,954,555        2,164,790         8,124,017      33,672,404     152,915,766

INVESCO Funds Group, Inc.:
   Total Return                              9,954,690          564,724           499,981       (632,745)      10,386,650
   Equity Income                            12,471,276        1,096,169           998,146       1,654,962      16,220,553
   High Yield                                8,030,598        1,920,186          (39,129)       (490,978)       9,420,677
   Utilities                                 3,156,961           58,753           432,472         493,129       4,141,315
   Small Company Growth                      2,644,377         (14,924)           230,652       1,609,111       4,469,216

Van Eck Associates Corporation:
   Worldwide Hard Assets                     2,458,760          148,762         (449,512)         148,068       2,306,078
   Worldwide Bond                              356,209            9,684          (25,724)         (5,966)         334,203
   Worldwide Emerging Markets                1,960,631         (12,622)           308,948         857,102       3,114,059
   Worldwide Real Estate                       568,214            (162)             (213)        (18,002)         549,837

AIM Advisors, Inc.:
   Capital Appreciation                      3,725,157          118,230            88,942       1,376,593       5,308,922
   Government Securities                     7,353,846          226,373             (310)       (185,576)       7,394,333

                                     -----------------  --------------- ----------------- --------------- ---------------
Total                                     $366,552,178      $36,098,959       $30,381,584     $88,270,247    $521,302,968
                                     =================  =============== ================= =============== ===============
</TABLE>


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

<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 |    34         4.188      4.902      4.314 |    68          1.583      1.769     1.620
     1          11.785     14.209     12.194 |    35         4.052      4.742      4.173 |    69          1.550      1.724     1.585
     2          11.458     13.815     11.857 |    36         3.920      4.586      4.037 |    70          1.518      1.681     1.552
     3          11.128     13.417     11.515 |    37         3.793      4.437      3.906 |    71          1.488      1.639     1.520
     4          10.803     13.023     11.178 |    38         3.670      4.293      3.780 |    72          1.459      1.599     1.489
     5          10.481     12.635     10.845 |    39         3.553      4.154      3.658 |    73          1.432      1.560     1.460
     6          10.161     12.253     10.514 |    40         3.439      4.021      3.541 |    74          1.406      1.524     1.433
     7           9.844     11.875     10.187 |    41         3.330      3.894      3.429 |    75          1.382      1.490     1.407
     8           9.530     11.505      9.863 |    42         3.226      3.771      3.322 |    76          1.359      1.457     1.383
     9           9.221     11.141      9.545 |    43         3.125      3.654      3.218 |    77          1.338      1.427     1.360
    10           8.918     10.784      9.233 |    44         3.028      3.541      3.119 |    78          1.318      1.398     1.338
    11           8.623     10.436      8.928 |    45         2.936      3.432      3.023 |    79          1.299      1.371     1.318
    12           8.338     10.098      8.634 |    46         2.846      3.328      2.931 |    80          1.281      1.345     1.298
    13           8.066      9.771      8.353 |    47         2.761      3.227      2.843 |    81          1.264      1.321     1.280
    14           7.808      9.455      8.085 |    48         2.678      3.129      2.758 |    82          1.248      1.298     1.262
    15           7.564      9.150      7.831 |    49         2.599      3.035      2.676 |    83          1.233      1.277     1.245
    16           7.335      8.857      7.592 |    50         2.522      2.945      2.597 |    84          1.218      1.257     1.230
    17           7.118      8.575      7.364 |    51         2.449      2.858      2.522 |    85          1.205      1.238     1.215
    18           6.911      8.302      7.148 |    52         2.378      2.774      2.449 |    86          1.193      1.221     1.202
    19           6.713      8.038      6.939 |    53         2.311      2.693      2.379 |    87          1.181      1.205     1.189
    20           6.521      7.782      6.737 |    54         2.246      2.615      2.312 |    88          1.171      1.190     1.177
    21           6.334      7.534      6.540 |    55         2.184      2.540      2.248 |    89          1.160      1.176     1.166
    22           6.150      7.293      6.347 |    56         2.125      2.468      2.187 |    90          1.151      1.163     1.155
    23           5.969      7.059      6.158 |    57         2.068      2.398      2.128 |    91          1.141      1.150     1.144
    24           5.791      6.831      5.971 |    58         2.014      2.330      2.071 |    92          1.131      1.137     1.133
    25           5.615      6.611      5.788 |    59         1.962      2.265      2.017 |    93          1.120      1.125     1.122
    26           5.441      6.396      5.608 |    60         1.912      2.201      1.965 |    94          1.109      1.112     1.110
    27           5.271      6.188      5.431 |    61         1.864      2.139      1.915 |    95          1.097      1.098     1.097
    28           5.104      5.986      5.258 |    62         1.818      2.079      1.867 |    96          1.083      1.084     1.084
    29           4.940      5.791      5.089 |    63         1.774      2.022      1.821 |    97          1.069      1.069     1.069
    30           4.781      5.601      4.925 |    64         1.732      1.967      1.777 |    98          1.054      1.054     1.054
    31           4.626      5.418      4.765 |    65         1.692      1.914      1.735 |    99          1.040      1.040     1.040
    32           4.476      5.241      4.610 |    66         1.654      1.863      1.695 |   100          1.000      1.000     1.000
    33           4.330      5.069      4.459 |    67         1.617      1.815      1.657 |
</TABLE>





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

<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                 166

<PAGE>





                                   APPENDIX C

PERFORMANCE INFORMATION

POLICY PERFORMANCE

The following hypothetical illustrations demonstrate how the actual investment
experience of each variable investment option of the separate 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 separate 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, received
at the beginning of each year, for a hypothetical policy with a $300,000 stated
death benefit, the cash value accumulation test, death benefit option 1, issued
to a preferred, nonsmoker male, age 45. In each case, it is assumed that all
premiums are allocated to the variable investment option illustrated for the
period shown. The benefits are calculated for a specific date. The amount and
timing of premium payments and the use of other policy features, such as policy
loans, would affect individual policy benefits.

The amounts shown for the cash surrender values, account values and death
benefits take into account the charges against premiums, current cost of
insurance and monthly deductions, the daily charge against the separate account
for mortality and expense risks, and each portfolio's charges and expenses. SEE
CHARGES, DEDUCTIONS AND REFUNDS, PAGE 44. This prospectus also contains
illustrations based on assumed rates of return. SEE ILLUSTRATIONS OF DEATH
BENEFITS, ACCOUNT VALUES, CASH SURRENDER VALUES AND ACCUMULATED PREMIUMS, PAGE
52.

Past performance is not an indication of future results. Actual investment
results may be more or less than those shown in the hypothetical illustrations.


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

<PAGE>




                           HYPOTHETICAL ILLUSTRATIONS


Nonsmoker 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
12/31/99           44.61%               57,759            57,759        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
12/31/99           -1.32%               29,265            29,265        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
12/31/99           33.74%              171,536           171,536        385,271

The assumptions underlying these values are described in Performance
Information, page 167.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker 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 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
12/31/99           78.06%               50,153            50,153        300,000

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
12/31/99           31.85%               56,937            56,937        300,000

ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO
 Year           Annual Total        Cash Surrender        Account        Death
Ended:            Return*               Value              Value        Benefit
12/31/90            8.71%                5,341             4,766        300,000
12/31/91           57.54%               15,068            14,306        300,000
12/31/92            3.55%               19,556            19,038        300,000
12/31/93           13.28%               26,240            26,240        300,000
12/31/94           -4.38%               28,901            28,901        300,000
12/31/95           44.31%               47,535            47,535        300,000
12/31/96            4.18%               53,477            53,477        300,000
12/31/97           11.39%               63,739            63,739        300,000
12/31/98           15.53%               77,869            77,869        300,000
12/31/99           43.42%              116,899           116,899        300,000

The assumptions underlying these values are described in Performance
Information, page 169.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker 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 GROWTH PORTFOLIO

 Year           Annual Total        Cash Surrender        Account        Death
Ended:            Return*               Value              Value        Benefit
12/31/90          -11.73%                4,408             3,833        300,000
12/31/91           45.51%               12,604            11,843        300,000
12/31/92            9.32%               17,957            17,439        300,000
12/31/93           19.37%               25,768            25,768        300,000
12/31/94           -0.02%               29,763            29,763        300,000
12/31/95           35.36%               45,725            45,725        300,000
12/31/96           14.71%               56,854            56,854        300,000
12/31/97           23.48%               74,850            74,850        300,000
12/31/98           39.49%              109,532           109,532        300,000
12/31/99           37.44%              155,287           155,287        348,776

FIDELITY VIP MONEY MARKET PORTFOLIO
 Year           Annual Total        Cash Surrender        Account        Death
Ended:            Return*               Value              Value        Benefit
12/31/90            8.04%                5,311             4,736        300,000
12/31/91            6.09%               10,273             9,511        300,000
12/31/92            3.90%               14,669            14,152        300,000
12/31/93            3.23%               18,872            18,872        300,000
12/31/94            4.25%               23,899            23,899        300,000
12/31/95            5.87%               29,513            29,513        300,000
12/31/96            5.41%               35,217            35,217        300,000
12/31/97            5.51%               41,187            41,187        300,000
12/31/98            5.46%               47,378            47,378        300,000
12/31/99            5.17%               53,686            53,686        300,000

The assumptions underlying these values are described in Performance
Information, page 167.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker 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 OVERSEAS PORTFOLIO

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

12/31/90           -1.67%                4,867             4,292        300,000
12/31/91            8.00%                9,973             9,211        300,000
12/31/92          -10.72%               12,371            11,853        300,000
12/31/93           37.35%               22,068            22,068        300,000
12/31/94            1.72%               26,544            26,544        300,000
12/31/95            9.74%               33,491            33,491        300,000
12/31/96           13.15%               42,307            42,307        300,000
12/31/97           11.56%               51,439            51,439        300,000
12/31/98           12.81%               62,218            62,218        300,000
12/31/99           42.55%               93,984            93,984        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
12/31/99           11.09%               86,765            86,765        300,000

The assumptions underlying these values are described in Performance
Information, page 167.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker 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
12/31/99           20.51%               75,527            75,527        300,000

INVESCO VIF-EQUITY INCOME FUND
 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
12/31/99           14.84%               37,791            37,791        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
12/31/99            9.20%               28,758            28,758        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
12/31/99           91.06%               18,845            18,083        300,000

The assumptions underlying these values are described in Performance
Information, page 167.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker 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-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
12/31/99           -3.40%               27,697            27,697        300,000

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
12/31/99           19.13%               37,469            37,469        300,000

NEUBERGER BERMAN GROWTH PORTFOLIO
 Year           Annual Total        Cash Surrender        Account        Death
Ended:            Return*               Value              Value        Benefit
12/31/90           -8.19%                4,570             3,995        300,000
12/31/91           29.73%               11,497            10,735        300,000
12/31/92            9.54%               16,787            16,269        300,000
12/31/93            6.79%               21,781            21,781        300,000
12/31/94           -4.99%               24,502            24,502        300,000
12/31/95           31.73%               37,597            37,597        300,000
12/31/96            9.14%               45,251            45,251        300,000
12/31/97           29.01%               63,328            63,328        300,000
12/31/98           15.53%               77,396            77,396        300,000
12/31/99           50.40%              121,906           121,906        300,000

The assumptions underlying these values are described in Performance
Information, page 167.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

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


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


NEUBERGER BERMAN LIMITED MATURITY BOND PORTFOLIO

 Year           Annual Total        Cash Surrender        Account        Death
Ended:            Return*               Value              Value        Benefit
12/31/90            8.32%                5,323             4,748        300,000
12/31/91           11.34%               10,771            10,009        300,000
12/31/92            5.18%               15,368            14,850        300,000
12/31/93            6.63%               20,243            20,243        300,000
12/31/94           -0.15%               24,239            24,239        300,000
12/31/95           10.94%               31,318            31,318        300,000
12/31/96            4.31%               36,718            36,718        300,000
12/31/97            6.74%               43,265            43,265        300,000
12/31/98            4.39%               49,052            49,052        300,000
12/31/99            1.48%               53,477            53,477        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
12/31/99            7.37%               34,569            34,569        300,000

The assumptions underlying these values are described in Performance
Information, page 167.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker 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
12/31/99           -7.82%               50,558            50,558        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
12/31/99          100.28%               25,249            25,249        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
12/31/99           21.00%               44,001            44,001        300,000

The assumptions underlying these values are described in Performance
Information, page 167.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<PAGE>




                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker 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 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
12/31/99          -2.01%                 8,665             7,904        300,000

The assumptions underlying these values are described in Performance
Information, page 167.

* These annual total return figures reflect the portfolio's management fees and
other operating expenses but do not reflect the policy level or separate account
asset-based charges and deductions which, if reflected, would result in lower
total return figures than those shown.


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

<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:
                James L. Livingston, Jr. (See Exhibit 6.A).
                Ernst & Young LLP (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/
              (i)    Amendment to Security Life of Denver Insurance Company
                     Distribution Agreement./8/
              (ii)   Amendment to Security Life of Denver Insurance Company
                     Distribution Agreement./7/
           (b)  Specimen Broker/Dealer Supervisory and Selling Agreement for
                Variable Contracts with Compensation Schedule. /5/
              (i)   Broker/Dealer Supervisory and Selling Agreement for Variable
                    Contracts with Paine Webber Incorporated. /1/
              (ii)  Compensation Schedule.
           (c)  Commission Schedule for Policies./5/
           (d)  Specimen Master Sales and Supervisory Agreement with
                Compensation Schedule.

     (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)./10/
           (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/
           (g)  Additional Insured Rider (Form No. R-2002)./9/
           (h)  Continuation of Coverage After Age 100 Endorsement./11/

     (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/
             (xii) Fourth Amendment to Participation Agreement among Variable
                   Insurance Products Fund, Fidelity Distributors Corporation
                   and Security Life of Denver Insurance Company./4/
             (xiii)Fourth Amendment to Participation Agreement among Variable
                   Insurance Products Fund II, Fidelity Distributors
                   Corporation and Security Life of Denver Insurance
                   Company./4/
             (xiv) Amendment No. 2 to Participation Agreement among AIM
                   Variable Insurance Funds, Inc., Security Life of Denver
                   Insurance Company and ING America Equities, Inc./4/
             (xv)  Fourth Amendment to Participation Agreement among Security
                   Life of Denver Insurance Company, INVESCO Variable
                   Investment Funds, Inc. and INVESCO Funds Group, Inc./6/
             (xvi) Amendment No. 3 to Participation Agreement among AIM
                   Variable Insurance Funds, Inc., Security Life of Denver
                   Insurance Company and ING America Equities, Inc./6/
             (xvii)Fifth Amendment to Participation Agreement among Variable
                   Insurance Products Fund, Fidelity Distributors Corporation
                   and Security Life of Denver Insurance Company./6/
            (xviii)Fifth Amendment to Participation Agreement among Variable
                   Insurance Products Fund II, Fidelity Distributors
                   Corporation and Security Life of Denver Insurance
                   Company./6/
            (xix)  Amendment No. 4 to Participation Agreement among AIM
                   Variable Insurance Funds, Inc., Security Life of Denver
                   Insurance Company and ING America Equities, Inc./12/
            (xx)   Sixth Amendment to Participation Agreement among Variable
                   Insurance Products Fund, Fidelity Distributors Corporation
                   and Security Life of Denver Insurance Company./12/
            (xxi)  Sixth Amendment to Participation Agreement among Variable
                   Insurance Products Fund II, Fidelity Distributors
                   Corporation and Security Life of Denver Insurance
                   Company./12/
            (xxii) Fifth Amendment to Participation Agreement among Security
                   Life of Denver Insurance Company, INVESCO Variable
                   Investment Funds, Inc. and INVESCO Funds Group, Inc./12/
            (xxiii)Seventh Amendment to Participation Agreement among Variable
                   Insurance Products Fund, Fidelity Distributors Corporation
                   and Security Life of Denver Insurance Company./11/

           (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/
             (iv)   Variable Life Application Insert./11/

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 James L. Livingston, Jr.

7.A        Consent of Ernst & Young, LLP.
  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).

/8/    Incorporated herein by reference to Post-Effective Amendment No. 7 to
       the Form S-6 Registration Statement of Security Life of Denver Insurance
       Company and its Security Life Separate Account L1, filed with the
       Securities and Exchange Commission on April 29, 1999 (File No. 33-74190).

/9/    Incorporated herein by reference to the 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 December 3, 1999 (File No.
       333-90577).

/10/   Incorporated herein by reference to the 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 April 29, 1999 (File No.
       33-88148).

/11/   Incorporated herein by reference to the 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 April 24, 2000 (File No.
       33-74190).

/12/   Incorporated herein by reference to the Post-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 February 29, 2000 (File No.
       333-72753).






- --------------------------------------------------------------------------------
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. 8 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 19th day of April, 2000.


                                   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. 8 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 Chairman


/s/:  James L. Livingston, Jr.
- ----------------------------
James L. Livingston, Jr.
Executive Vice President, CFO and Chief Actuary


PRINCIPAL ACCOUNTING OFFICER:


 /s/  Shari A. Enger
- ----------------------------
Shari A. Enger
Vice President - Controller


DIRECTORS:


  /s/ P. Randall Lowery
- ----------------------------
P. Randall Lowery


  /s/ Michael W. Cunningham
- ----------------------------
Michael W. Cunningham














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

<PAGE>


                                 EXHIBIT INDEX


Exhibit No.              Description of Exhibit
- -----------              ----------------------


1.A(3)(b)(ii)            Compensation Schedule.
1.A(3)(d)                Specimen Master Sales and Supervisory Agreement with
                         Compensation Schedule.

6.A                      Opinion and Consent of James L. Livingston, Jr.

7.A                      Consent of Ernst & Young LLP.
  B                      Consent of Sutherland Asbill & Brennan LLP.

11.                      Issuance, Transfer and Redemption Procedures Memorandum















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


                                                           Exhibit 1.A(3)(b)(ii)

                                   SCHEDULE D

                              COMPENSATION SCHEDULE
                            TO SELLING AGREEMENT FOR
                        SECURITY LIFE STRATEGIC ADVANTAGE
                           and STRATEGIC ADVANTAGE II


This Schedule is an attachment to the ING AMERICA EQUITIES, INC. ("ING AMERICA
EQUITIES") Selling Agreement by and among the parties pursuant to paragraph 17
of that Selling Agreement effective as of May 1, 2000, or the date the Selling
Agreement is made effective by Security Life, whichever is later. The provisions
of this Schedule shall apply only to Security Life Strategic Advantage and
Strategic Advantage II Flexible Premium Variable Universal Life policies
solicited and issued while this Schedule is in effect. All compensation payable
under this Schedule shall be subject to the terms and conditions contained
herein at the time of issue of the policy by SECURITY LIFE OF DENVER INSURANCE
COMPANY ("SECURITY LIFE").

1.       Fully Underwritten (Non-Guaranteed Issue) and Guaranteed Issue:

                                 Commissions


               PCA (1)       PCA          SCA          RCA          Trail, 6+
               -------       ---          ---          ---          ---------

Strategic        15%       10%, 1-5     3%, 2-5       3%, 6+     15 basis points
Advantage

Strategic        15%      12%, 1-10     3%, 2-10     3%, 11+     15 basis points
Advantage II

                  PCA (PRIMARY COMMISSIONABLE AMOUNT) is equal to the annual
                  target premium. Premiums received in year two or later up to
                  this difference, if any, are commissioned at the full PCA
                  commission rate. A new PCA is generated any time a new
                  coverage segment is created (whether on the base policy or on
                  a commissionable rider). Note that a death benefit option
                  change does not create any new PCA as no new coverage segment
                  is added. Premium dollars are allocated first to PCA, then to
                  SCA, and finally to RCA.

                  SCA (SECONDARY COMMISSIONABLE AMOUNT) is equal to the
                  difference, if any, between the gross premiums paid in years
                  1-5 for Strategic Advantage and years 1-10 for Strategic
                  Advantage II and the PCA. In the year that a new coverage
                  segment is created, all premium paid in excess of the PCA
                  total for that year is commissioned at the RCA rate.

                  RCA (RENEWABLE COMMISSIONABLE AMOUNT) equals zero in the first
                  policy year. In renewal years, the RCA equals the gross
                  premium paid less the PCA for that year, but in no event less
                  than zero.

Schedule D                                                           Page 1 of 3

<PAGE>

Premiums received within 15 days prior to policy anniversary will result in the
agent receiving commissions at the same rate as if the premium was paid on the
anniversary date.


2.   Trail Commissions:  A trail commission of 0.15% on an annualized basis is
     calculated at the end of each month based on the policy's Account Value
     less policy debt at the end of the prior month. The trail commission begins
     on the sixth policy anniversary.

     The trail commission is payable annually at the end of a policy year
     provided the policy is in force (and not subject to the Grace Period
     provision) on such date.

3.   Riders: Waiver of Cost of Insurance Rider and Waiver of Specified Premium
     Rider are commissionable and will have a separate target premium which is
     set at issue and is level thereafter. The Adjustable Term Insurance Rider
     and Right to Exchange Rider have no target premium associated with them.
     Flat extra ratings with a duration of six years or more are commissionable
     and substandard table ratings are commissionable based upon the first year
     additional cost of insurance charge.

4.   Commission Calculation:  Commissions shall be calculated only on premium
     actually received and accepted by SECURITY LIFE. Commissions shall be paid
     only on an earned basis. Outstanding loan amounts carried over are not
     considered commissionable premium.

5.   Premium Allocation: If the Stated Death Benefit has been increased since
     the policy date, premiums received are allocated to the coverage segments
     in the same proportion that the guideline annual premium for each segment
     bears to the total guideline annual premium of the policy.

6.   Death Benefit Increases: If a premium payment accompanies a request for a
     Stated Death Benefit increase or is received while a request is pending,
     the payment will be applied to the policy but commissions shall not be
     payable until the increase is effective. The commission shall then be
     payable based on the premium being allocated among all segments as it would
     normally and the new target premium after the increase.

7.   Guaranteed Issue: Commission rates for Guaranteed Issue are the same as for
     fully underwritten cases. SECURITY LIFE offers two Guaranteed Issue
     programs known as Regular and Select. Guaranteed Issue is available for
     ages 71 and above by exception only.

8.   Compensation Payments:  Compensation on initial premium shall be due to the
     SELLING BROKER-DEALER at the time of the issuance of the policy and for all
     other premium payments at the time of the receipt and acceptance of premium
     by SECURITY LIFE, except that the amount, if any, and the time of payment
     of compensation on stated death benefit increases, replacements, reissues,
     changes, conversions, exchanges, term renewals, term conversions, premiums
     paid in advance, policies issued on a "guaranteed issue" basis, policies
     requiring facultative reinsurance arrangements, and other special cases and
     programs shall be governed by SECURITY LIFE'S underwriting and
     administrative rules then in effect. The Compensation shall be payable to
     the SELLING BROKER-DEALER in accordance with the Schedule D in effect at
     the time of issue of the policy.

Schedule D                                                           Page 2 of 3

<PAGE>


9.   Commission Chargeback: In the event that a policy for which a commission
     has been paid or is returned TO SECURITY LIFE for refund of premium during
     the Free Look Period as described in the policy, SECURITY LIFE and ING
     AMERICA EQUITIES shall require reimbursement from SELLING BROKER-DEALER
     equal to 100% of the commission paid. In the event that a policy for which
     a commission has been paid is lapsed, surrendered or has a requested
     decrease to the Stated Death Benefit within the first three policy years,
     SECURITY LIFE and ING AMERICA EQUITIES shall require reimbursement from
     SELLING BROKER-DEALER. The chargebacks are based on the lesser of the
     target premium or the actual premium paid in that policy year.

                          Commission Charge back Table

             ---------------- ----------------------- -------------------------
                                Strategic Advantage    Strategic Advantage II
                  Policy         Percent of Annual        Percent of Annual
                    Year        Target Premium Paid      Target Premium Paid
             ---------------- ----------------------- -------------------------
                     1                  8%                       10%
             ---------------- ----------------------- -------------------------
                     2                  4%                       7%
             ---------------- ----------------------- -------------------------
                     3                  2%                       2%
             ---------------- ----------------------- -------------------------
                     4                  0%                       0%
             ---------------- ----------------------- -------------------------
If a premium payment for which a commission has been paid is refunded by
SECURITY LIFE, a reimbursement of the commission paid on the amount refunded
will be due from the SELLING BROKER-DEALER.

The reimbursement may be deducted by ING AMERICA EQUITIES from the next, or any
subsequent, commission payment to SELLING BROKER-DEALER.

If the amount to be reimbursed exceeds compensation otherwise due, SELLING
BROKER-DEALER shall promptly reimburse ING AMERICA EQUITIES before the next
commission cycle.

10.  Internal Exchanges: Commissions, if any, on the exchange of any policy
     issued by SECURITY LIFE or any other ING affiliate for Strategic Advantage
     will be paid in accordance with the internal exchange procedures in effect
     at SECURITY LIFE on the date the exchange is completed. The commission
     rates and/or target premiums may be adjusted in accordance with the rules
     in effect at the time of the exchange. If the Representative responsible
     for the exchange is not the producer of the original policy, and the
     original producer is still active with SECURITY LIFE, no commission will be
     payable to the Representative or the Selling Broker-Dealer.



Schedule D                                                           Page 3 of 3

                                                               Exhibit 1.A(3)(d)

                     MASTER SALES AND SUPERVISORY AGREEMENT
                                 LIFE INSURANCE


THIS MASTER SALES AND SUPERVISORY AGREEMENT (the "Agreement") is made this ___
day of _____________, 20__, by and among Security Life of Denver Insurance
Company, Southland Life Insurance Company, Equitable Life Insurance Company of
Iowa and USG Annuity & Life Company (collectively, the "ING Insurers"), ING
America Equities, Inc. (the "ING Broker-Dealer"), ______________________(the
"Distributor") and the Distributor Agency or Distributor Agencies identified on
the signature page (the "Distributor Agency(ies)").

WITNESSETH

WHEREAS, the ING Insurers issue various life insurance contracts, both
registered under the federal securities laws and non-registered, (the
"Contracts"), and offer for sale such Contracts in accordance with federal
securities laws and/or the applicable laws of those states in which the
Contracts have been qualified for sale; and

WHEREAS, the ING Insurers have authorized the ING Broker-Dealer (which is
registered with the Securities and Exchange Commission (the "SEC") under the
Securities Act of 1934 (the "1934 Act") and is a member of the National
Association of Securities Dealers (the "NASD") as principal underwriter and
distributor of the variable Contracts to enter into, subject to the consent of
the ING Insurers, with distributors for the distribution of the Contracts; and

WHEREAS, the Distributor distributes registered and non-registered life
insurance contracts through its registered representatives (the
"Representatives") affiliated with the Distributor Agency(ies) in accordance
with applicable federal securities laws and applicable laws of those states in
which the Distributor does business; and

WHEREAS, the Distributor proposes to undertake certain supervisory and
administrative obligations discussed below in connection with the distribution
of the Contracts and is authorized to enter into dealer agreements for
distribution of Contracts;

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

1.      Relationship of Parties. As set forth on Schedule 1, the ING Insurers
        are the issuers of the Contracts covered by this Agreement. Each Insurer
        shall have control over the offering of its Contracts and shall control
        the availability and rules regarding the offering of the Contracts. The
        ING Broker-Dealer is the principal underwriter and distributor of the
        respective Contracts (also as set forth on Schedule 1). The Distributor
        represents it is a registered broker-dealer under the 1934 Act and a
        member of the NASD. The ING Insurers hereby authorize the Distributor
        Agency under the insurance laws and each ING Insurer and ING
        Broker-Dealer authorizes the Distributor under the securities laws to
        distribute the Contracts. The Distributor agrees to supervise its
        Representatives in connection with the distribution, solicitation and
        sale of the Contracts and to perform other services as described below.

2.      Responsibilities of the ING Insurers. The ING Insurers agree to:

        (a)    After receipt of the required license appointment application
               forms, request all state life insurance appointments needed in
               order for the Distributor Agency(ies) and its Representatives to
               act as representatives of the ING Insurers.

                                        1

<PAGE>

        (b)    Review, accept, modify or reject applications for policies
               received from the Distributor Agency(ies) and its
               Representatives.

        (c)    Pay compensation to the Distributor and or Distributor Agencies
               as outlined in Section 6 and on the Compensation Schedule.

        (d)    Provide service to policyowners and relevant information to the
               Distributor, Distributor Agency(ies) and its Representatives
               regarding the policies written under this agreement, on a
               reasonable basis, as done in the normal course of business.

        (e)    Accept sole responsibility for reviewing and paying, or declining
               to pay, all claims, according to the ING Insurers' normal
               business practices and administrative policies and procedures.

3.      Authority and Duties of the Distributor. The Distributor agrees that it
        shall, at all times when performing functions under this Agreement, be
        registered as a securities broker-dealer with the SEC and will maintain
        its membership with the NASD. Additionally, the Distributor shall be
        licensed or registered as a securities broker-dealer in the states
        requiring such a license or registration in connection with supervision
        and other services pertaining to its Contract sales activities. The
        Distributor shall distribute the Contracts and shall have all attendant
        duties, responsibilities and liabilities associated with that function
        for compliance, supervision and servicing purposes. The Distributor
        agrees to use its best efforts to find suitable purchasers for the
        Contracts.

        (a)    Selection and Supervision of Representatives. The Distributor
               shall select and employ Representatives and shall have full
               responsibility for the training, supervision and control of such
               Representatives as contemplated by Section 15(b)(4)(E) of the
               1934 Act and applicable NASD Rules. Such Representatives shall be
               subject to the control of the Distributor with respect to such
               persons' securities-regulated activities in connection with the
               Contracts (where such Contracts require such regulation). In the
               case of registered Contracts, the Distributor shall cause its
               Representatives to be NASD registered representatives,
               appropriately licensed with the applicable state and appointed by
               the relevant ING Insurers before such Representatives engage in
               the solicitation of applications for such registered Contracts
               and in the case of all registered and non-registered Contracts,
               shall cause such Representatives to limit solicitation of
               applications to jurisdictions where such Representatives are
               licensed and appointed and where the Contracts being solicited
               have been approved for sale.

               The ING Insurers and Broker-Dealer shall not have any
               responsibility for the supervision of any Representative or any
               other associated person or affiliate of the Distributor. If the
               act or omission of a Representative or any other associated
               person or affiliate of the Distributor is the proximate cause of
               any claim, damage or liability (including reasonable attorneys'
               fees) to an ING Insurer or ING Broker-Dealer, the Distributor
               shall be entirely responsible and liable therefor.

        (b)    Notice of Representative's Noncompliance. In the event a
               Representative fails or refuses to submit to the supervision of
               the Distributor, ceases to be a Representative of the
               Distributor, or fails to meet the rules and standards imposed by
               the Distributor on its Representatives, the Distributor shall
               communicate such fact to the ING Insurers and ING Broker-Dealer
               in writing immediately, and shall immediately notify such
               Representative that he or she is no longer authorized to sell the
               Contracts.

        (c)    Compliance with NASD Registration and Conduct Rules and Federal
               and State Securities Laws. In the case of registered Contracts,
               the Distributor shall fully comply with the

                                        2

<PAGE>

               requirements of the 1934 Act and all other applicable federal or
               state laws and with the rules of the NASD and shall establish
               such rules and procedures as may be necessary to cause diligent
               supervision of the securities activities of its Representatives.
               The Distributor agrees to maintain appropriate books, records and
               supervisory procedures as are required by the SEC, NASD and other
               regulatory agencies having jurisdiction.

        (d)    Purchaser Suitability. In the case of all Contracts, the
               Distributor shall be responsible for suitability and shall take
               reasonable steps to ensure that its Representatives make
               recommendations to applicants to purchase Contracts only if there
               are reasonable grounds to believe the purchase of each Contract
               is suitable for the applicant. The procedure shall include review
               of all proposals and applications for Contracts for suitability
               and completeness and correctness as to form as well as review and
               endorsement on an internal record of the Distributor of the
               transactions. Neither the Distributor nor its Representatives
               shall engage, directly or indirectly, in the twisting or other
               solicitation of the policyowners of the ING Insurers for the
               purpose of inducing the termination or replacement of policies or
               contracts issued by the ING Insurers unless such termination is
               in the best interests of the policyowner.

        (e)    Prospectus and Statement of Additional Information. In the case
               of registered Contracts, the ING Broker-Dealer shall provide the
               Distributor with prospectuses and any supplements or amendments
               thereto, and the Statement of Additional Information ("SAI")
               describing the Contracts subject to this Agreement. Each ING
               Insurer, with regard to Contracts it issues, is responsible for
               maintaining in effect, in accordance with the requirements of the
               SEC, each Registration Statement of which the prospectus is a
               part. Each ING Insurer shall immediately notify the Distributor
               of the issuance of any stop order or any federal or state
               regulatory proceeding which would prevent the sale of their
               respective Contracts in any state or jurisdiction. The
               Distributor shall ensure compliance with the prospectus delivery
               requirements of the 1933 Act. The Distributor agrees to deliver a
               copy of the SAI concurrently with a copy of the prospectus to
               Contract applicants in jurisdictions where such delivery may be
               required.

        (f)    Advertising and Sales Promotion Materials. In the case of
               registered Contracts, the Distributor and the Distributor
               Agency(ies) shall perform the selling functions authorized by
               this Agreement only in accordance with the terms and conditions
               of the then current prospectus applicable to the Contracts and
               shall make no representations not included in the prospectus or
               in any authorized supplemental material, including illustrations.
               In the case of all Contracts, the Distributor shall use, and
               shall cause the Distributor Agency(ies) and its Representatives
               to use, in the solicitation and sale of the Contracts, only those
               advertising and sales materials, including illustrations, that
               are or have been approved by the appropriate ING Insurer and ING
               Broker-Dealer. In the event that the Distributor, Distributor
               Agency(ies) or any of its Representatives create advertising and
               sales promotion materials with respect to the Contracts, the
               materials may only be used with the prior written approval of the
               appropriate ING Insurer and ING Broker-Dealer.

        (g)    Securing Applications. Each application for a Contract shall be
               made only on an application form provided by the appropriate ING
               Insurer. The Distributor shall review all such applications for
               completeness and for compliance with the conditions herein
               including, in the case of registered Contracts, the suitability
               and prospectus delivery requirements set forth above under
               Sections 2(d) and (e). All payments collected by the Distributor,
               or any of its Representatives, shall be remitted promptly, in
               full, without deduction or reduction, together with such
               application form and any other required documentation directly to
               the appropriate ING Insurer at the address indicated on such
               application or to such other address as may be designated by such
               ING Insurer. All such payments and documents shall be the
               property of the ING Insurers. Checks or

                                        3

<PAGE>


               money orders in payment of such Contracts should be made payable
               to the order of the ING Insurer issuing the Contracts. The ING
               Insurers reserve the right to reject, in their sole discretion,
               any Contract application and return any payment made in
               connection with an application which is rejected. Unless
               otherwise agreed, Contracts issued on applications accepted by an
               ING Insurer shall be forwarded to the Representative of the
               Distributor for prompt delivery to the policyowner.

4.      Authority and Duties of the Distributor Agency(ies)

        (a)    Responsibilities of the Distributor Agency(ies)

               i.     The Distributor agrees to procure applications for the ING
                      Insurer's Contracts. Production must be through the
                      Distributor Agency(ies) and Representatives of the
                      Distributor Agency(ies), which are duly licensed and
                      appointed by the ING Insurers in the applicable states.

               ii.    The Distributor Agency(ies) shall recommend
                      Representatives for appointment by the ING Insurers by
                      causing such Representatives to complete any and all
                      application forms required by the ING Insurers and to
                      submit any other requirements that may be required under
                      applicable law or by the ING Insurers. The Distributor
                      Agency(ies) covenants and agrees that it and all of its
                      Representatives appointed pursuant to this Agreement shall
                      not solicit nor aid, directly or indirectly, in the
                      solicitation of any application for any Contract until
                      they are fully licensed by the proper authorities and
                      appointed by the relevant ING Insurers under the
                      applicable insurance laws within the applicable
                      jurisdictions where the Distributor Agency(ies) and its
                      Representatives propose to offer Contracts. The
                      Distributor Agency(ies) further covenants and agrees that
                      solicitations will only take place where the applicable
                      ING Insurer is authorized to conduct business and where
                      the Contracts may be lawfully sold.

               iii.   The Distributor Agency(ies) shall periodically provide the
                      ING Insurers with a list of all Representatives appointed
                      by the Distributor Agency(ies) and the jurisdictions where
                      such Representatives are licensed to solicit sales of the
                      Contracts. The Distributor Agency(ies) shall provide
                      immediate notice to the ING Insurers of any
                      Representatives terminating their relationship with the
                      Distributor Agency(ies). Upon such notice, the
                      Representative's appointment with the ING Insurers shall
                      be terminated and the Representative will no longer be
                      authorized to represent the ING Insurers as contemplated
                      by this Agreement. Notwithstanding such termination, the
                      ING Insurers or any of them may, in their sole discretion
                      reappoint and/or re-contract such Representatives.

               iv.    The Distributor Agency(ies) shall prepare and transmit the
                      appropriate appointment forms to the applicable ING
                      Insurer at the address provided on the license appointment
                      form. The ING Insurers may refuse, by written notice to
                      the Distributor Agency(ies), for any reason, to apply for
                      the appointment of a Representative and may cancel any
                      existing appointment at any time. Upon receipt of such
                      notice, the Distributor Agency(ies) agrees to immediately
                      cause such Representative to cease solicitation of sales
                      for the Contracts.

               v.     The Distributor Agency(ies) shall supervise all
                      Representatives appointed pursuant to this Agreement to
                      solicit sales of the Contracts and shall bear
                      responsibility for all acts and omissions of each
                      Representative. The Distributor Agency(ies) shall comply
                      with and exercise all responsibilities required by
                      applicable federal and state law and regulations. The
                      Distributor Agency(ies)

                                        4

<PAGE>


                      shall train and supervise its Representatives to ensure
                      that purchase of a Contract is only recommended to an
                      applicant if there are reasonable grounds to believe the
                      purchase of the Contract is suitable for that applicant.
                      While not limited to the following, a determination of
                      suitability shall be based on information furnished to a
                      Representative after reasonable inquiry of such applicant
                      concerning the applicant's insurance and investment
                      objectives, financial situation and needs, and the
                      likelihood that the applicant will continue to make any
                      premium payments contemplated by the Contract and will
                      keep the Contract in force.

               vi.    The Distributor Agency(ies) agrees to treat money received
                      or collected for the ING Insurer who issued the Contract
                      as property held in trust, and to remit such money
                      promptly in full, together with the application form and
                      any other required documentation, to such ING Insurer's
                      Customer Service Center at the address shown on the
                      application form for the Contract. All such payment and
                      documents shall be the property of the applicable ING
                      Insurer.

               vii.   The Distributor Agency(ies) agrees to adhere to the "cash
                      with application" requirements as set forth in each ING
                      Insurer's rules and regulations, copies of which the
                      Distributor Agency(ies) acknowledges it has received. The
                      Distributor Agency(ies) further agrees, when applicable,
                      to provide the proper form of interim coverage and inform
                      the applicant of the specific conditions of the coverage.

               viii.  The Distributor Agency(ies) agrees to comply with the
                      underwriting and issue requirements of the ING Insurers,
                      as published by the ING Insurers, and the applicable
                      insurance laws and regulations of the state or states in
                      which the Distributor Agency(ies) operates. Such laws and
                      regulations include, but are not limited to, those
                      pertaining to client funds, privacy and confidentiality,
                      licensing, rebating, replacements, exchanges, solicitation
                      and advertising.

               ix.    The Distributor Agency(ies) agrees to inform the ING
                      Insurers of all material facts of which it is aware
                      relating to insurance of insureds or proposed insureds.

        (b)    Limitation of Authority.

               i.     The Distributor Agency(ies) shall have no authority and
                      agrees not to bind any ING Insurer by any promise or
                      agreement; incur any debt, expense, or liability whatever
                      in its name or account; or receive any money due or to
                      become due to ING Insurer except first premiums on
                      applications or Contracts and except where an ING Insurer
                      otherwise agrees in writing.

               ii.    The Distributor Agency(ies) shall have no authority and
                      agrees not to deliver any policy or allow any policy to be
                      delivered until the first premium has been paid in full.
                      No delivery shall take place if, after an inquiry, the
                      Distributor Agency(ies) or Representative is aware that
                      any person proposed for insurance is not in the same
                      condition of health, habits, occupation and other facts as
                      are represented in the application.

               iii.   The Distributor Agency(ies) shall have no authority and
                      agrees not to make, modify or discharge any Contract, or
                      bind an Insurer by making any promises respecting any
                      Contract, except when authorized in writing to do so by an
                      authorized officer of an ING Insurer.


                                        5

<PAGE>

               iv.    The Distributor Agency(ies) shall have no authority and
                      agrees not to authorize or allow a Representative to do
                      any act prohibited under this Agreement.

        c)     General Provisions.

               i.     The Distributor Agency(ies) may not assign the rights to
                      procure applications or be relieved of the obligations of
                      the Distributor Agency(ies) under this Agreement without
                      an ING Insurer's prior written consent.

               ii.    There is no intention by either party under this
                      Agreement, to create any third party beneficiary of this
                      Agreement.

               iii.   The Distributor Agency(ies) shall be solely responsible
                      for hiring any staff it may desire and for maintaining
                      office space and meeting necessary expenses without
                      reimbursement from any ING Insurer.

               iv.    The Distributor Agency(ies) and its Representatives shall
                      be free to exercise independent judgment as to the time,
                      place and means of performing all acts under this
                      Agreement, and the relationship of the Distributor
                      Agency(ies) and its Representatives to the ING Insurers
                      shall be that of an independent contractor. Nothing in
                      this Agreement shall be construed to create the
                      relationship of employer and employee between the
                      Distributor Agency(ies) (or any of its Representatives)
                      and an ING Insurer.

               v.     Each ING Insurer and the Distributor Agency(ies) recognize
                      and respect each other's respective interest in providing
                      continuing service to those who purchase Contracts. Each
                      party agrees to provide the others relevant information
                      regarding the Contracts on a reasonable basis, as done in
                      the normal course of business.

               vi.    Failure of the Distributor Agency(ies) or any ING Insurer
                      to insist upon strict compliance with any of the
                      conditions of this Agreement shall not be construed as a
                      waiver of any such conditions.

               vii.   No oral promises or representations shall be binding nor
                      shall this Agreement be modified except by agreement in
                      writing, executed on behalf of the ING Insurers and the
                      ING Broker-Dealer by duly authorized officers of each of
                      them.

               viii.  This Agreement supersedes all previous contracts and
                      agreements between or among the Distributor Agency(ies)
                      and the ING Insurers made for the procurement of
                      Contracts, but it shall not affect the economic
                      obligations of either party under such previous contracts
                      and agreements.

               ix.    The provisions under this Section shall survive any
                      termination of this Agreement.

               x.     The Distributor Agency(ies) hereby grants a limited Power
                      of Attorney to the Distributor, to execute any amendments,
                      modifications or waivers with respect to this Agreement.

5.      Property of ING Insurers. All money payable in connection with any of
        the Contracts whether as premium, purchase payment or otherwise and
        whether paid by or on behalf of any policyowner or anyone else having an
        interest in the Contracts is the property of the ING Insurer which
        issued the Contract and shall be transmitted immediately in accordance
        with the administrative


                                        6

<PAGE>

procedures of such ING Insurer without any
        deduction or offset for any reason including, but not limited to, any
        deduction or offset for compensation claimed by the Distributor or the
        Distributor Agency(ies).

6.      Compensation.

        (a)    While this Agreement is in force, the ING Broker-Dealer shall
               arrange for payment to the Distributor of compensation payable on
               sales of the registered Contracts solicited in accordance with
               the Compensation Schedule attached hereto, as in effect at the
               time the Contract premiums or purchase payments (both referred to
               as "Premiums") are received by an ING Insurer. Payment of
               compensation for sales of non-registered Contracts is payable to
               the Distributor Agency(ies) in accordance with the Compensation
               Schedule attached hereto. No compensation of any kind may be
               earned, paid, credited or accrued in any way with respect to
               sales in the State of New York.

        (b)    After termination of this Agreement, payment of compensation
               shall be made in the same manner as if the Agreement had remained
               in force. However, the Distributor shall continue to be liable
               for any charge-backs pursuant to the provisions of the
               Compensation Schedules and for any other amount advanced by or
               otherwise due an ING Insurer or ING Broker-Dealer.

        (c)    The ING Insurers shall not have responsibility for payment of any
               compensation whatsoever to any Representative of the Distributor.
               Compensation from the Distributor Agency(ies) to the
               Representative for Contracts solicited and sold by the
               Representative shall be governed by a separate agreement between
               the Distributor and its Representative, and to the extent deemed
               necessary by the Distributor, by an agreement between the
               Distributor and the Distributor Agency(ies).

        (d)    The Distributor represents that no commissions or other
               compensation based upon a percentage of premiums or based upon a
               percentage of assets or other valuable consideration will be paid
               for services rendered in soliciting the purchase of the Contracts
               to any person or entity which is not duly licensed and registered
               by the required authority and appointed by the ING Insurers to
               sell the Contracts in the state of such solicitation or sale;
               provided, however, that this representation shall not prohibit
               the payment of compensation to the surviving spouse or other
               beneficiary of a person entitled to receive such compensation
               pursuant to a bona fide written contract that calls for such
               payment. The Distributor agrees that no compensation of any kind
               other than described in this Section 6 of this Agreement is
               payable by an ING Insurer or ING Broker-Dealer to the
               Distributor.

        (e)    The amount of compensation, if any, and its time of payment for
               replacements, changes, conversions, exchanges, term renewals,
               term conversions, premiums paid in advance, policies issued on a
               "guaranteed issue" basis, or other special cases and programs,
               shall be governed by the ING Insurer's underwriting and
               administrative rules then in effect.

7.      Refund of Compensation. No compensation shall be payable, and the
        Distributor and the Distributor Agency(ies) jointly and severally agree
        to reimburse the ING Broker-Dealer promptly, and in any event within 30
        days, for any compensation paid to the Distributor or its
        Representatives under each of the following conditions: a) if an ING
        Insurer, in its sole discretion, determines not to issue the Contract
        applied for; b) if an ING Insurer refunds the premiums or purchase
        payments upon the applicant's surrender or withdrawal pursuant to any
        "free-look" privilege; c) if an ING Insurer refunds the premiums or
        purchase payments paid by applicant as a result of a complaint by
        applicant, recognizing that the ING Insurer has sole

                                        7

<PAGE>

        discretion to refund premiums or purchase payments; d) if an ING Insurer
        determines that any person signing an application who is required to be
        licensed and appointed or any other person or entity receiving
        compensation for soliciting purchase of the Contracts is not duly
        licensed and appointed to sell the Contracts in the jurisdiction of such
        sale or attempted sale; and e) as may be otherwise provided in the
        Compensation Schedule.

8.      Indebtedness and Right of Setoff. Nothing contained herein shall be
        construed as giving the Distributor or its Representatives the right to
        incur any indebtedness on behalf of the ING Insurers or the ING
        Broker-Dealer. The Distributor hereby authorizes any ING Insurer and ING
        Broker-Dealer to set off liabilities, however created, of the
        Distributor and its Representatives to any ING Insurer and/or ING
        Broker-Dealer against any and all amounts otherwise payable to the
        Distributor.

9.      Termination.

        (a)    This Agreement may not be assigned except by written mutual
               consent and shall continue for an indefinite term, subject to the
               termination by any party upon ten-days' advance written notice to
               the other parties (subject to any longer time period if
               prescribed by state law), except that in the event that an ING
               Broker-Dealer or the Distributor ceases to be a registered
               broker-dealer or a member of the NASD, this Agreement shall
               immediately terminate.

        (b)    This Agreement shall be immediately terminated upon:

               i.     A breach of this Agreement by the Distributor.

               ii.    The sale, dissolution, termination or other
                      discontinuation of the Distributor, unless the ING
                      Insurers and the ING Broker-Dealer have given written
                      permission to the continuation of this Agreement, which
                      consent will not be unreasonably withheld.

               iii.   Bankruptcy of the Distributor.

        (c)    Upon termination of this Agreement, all authorizations, rights
               and obligations shall cease, except the agreements in Sections 3,
               4, 5, 6, 7, 8,12, 13, and 14 and the payment of any accrued but
               unpaid compensation to the Distributor or refund of compensation
               due to the ING Broker-Dealer and the ING Insurers.

        (d)    Also, upon termination of this Agreement, Distributor agrees to
               return to the ING Insurers all marketing materials, including
               illustration software, as well as all applicable confidential
               items listed in Section 13 of this Agreement that may be in the
               possession of the Distributor or its Representatives.

10.     Non-Employee Relationship. For the purpose of compliance with any
        applicable federal or state securities laws or regulations, the
        Distributor acknowledges and agrees that in performing the services
        covered by this Agreement, it is acting in the capacity of an
        independent "broker" or "dealer" as defined in the By-Laws of the NASD
        and not as an agent or employee of the ING Insurers or the ING
        Broker-Dealer or any registered investment company. In furtherance of
        its responsibilities as a broker or dealer, The Distributor acknowledges
        that it is responsible for statutory and regulatory compliance in
        securities transactions involving any business produced by its
        Representatives concerning the Contracts.

                                        8

<PAGE>


11.     Non-Exclusivity. The Distributor agrees that no territory or Contract is
        assigned exclusively hereunder and that the ING Insurers and ING
        Broker-Dealer reserve the right in their discretion to enter into
        selling agreements with other broker-dealers and distributors, and to
        contract with or establish one or more insurance agencies in any
        jurisdiction in which the Distributor transacts business hereunder.

12.     Cooperation in Investigation. The Distributor, the Distributor
        Agency(ies), the ING Broker-Dealer and the ING Insurers jointly agree to
        cooperate fully in any insurance, securities or other regulatory
        investigation or proceeding or judicial proceeding arising in connection
        with any Contract without limiting the foregoing:

        (a)    The Distributor shall promptly notify the ING Insurers and the
               ING Broker-Dealer of any customer complaint or notice of any
               regulatory authority investigation or proceeding or judicial
               proceeding which it might receive with respect to any Contract.

        (b)    In the case of a substantive customer complaint, the parties
               shall cooperate in investigating and responding to such
               complaint. Any response shall be sent to the other parties to
               this Agreement for approval not less than five business days
               prior to its being sent to the customer or regulatory authority,
               except that if a more prompt response is required, the proposed
               response shall be communicated by telephone, email or facsimile
               transmission.

13.     Confidentiality of Information. Distributor and the Distributor
        Agency(ies) acknowledge that each may acquire information relating to
        the products, strategies, systems, marketing plans, customers and
        personnel of ING Insurers and the ING Broker-Dealer and that such
        information is considered by the ING Insurers and the ING Broker-Dealer
        to be confidential and proprietary. The Distributor and the Distributor
        Agency(ies) shall hold all such information in strictest confidence and
        shall not (and shall cause its Representatives to not) (a) disclose such
        information to any third party; or (b) utilize such information for
        their commercial benefit or to the detriment of the ING Insurers or the
        ING Broker-Dealer. The Distributor and the Distributor Agency(ies)
        acknowledge that a breach of this provision would result in significant
        and irreparable harm to the ING Insurers and the ING Broker-Dealer and
        hereby agree and consent to an injunction in addition to any other
        remedies that the ING Insurers and the ING Broker-Dealer may have at law
        or in equity.

14.     Indemnification.

        (a)    The ING Insurers and ING Broker-Dealer (referred to jointly in
               this Section 13 as "ING") agree to indemnify and hold harmless
               the Distributor and the Distributor Agencies (referred to jointly
               in this Section 13 as the "Selling Group") and such associated
               persons as its officers, directors, agents and employees, against
               any losses, claims, damages or liabilities, joint or several, to
               which Selling Group or such associated persons may become subject
               under the 1933 Act, the 1934 Act or other federal or state
               statutory law or regulation, at common law or otherwise, insofar
               as such losses, claims, damages, or liabilities (or actions in
               respect thereof) arise out of or are based upon any untrue
               statement or alleged untrue statement of a material fact required
               to be stated therein or necessary to make the statements therein
               not misleading contained (i) in any Registration Statement, any
               prospectus or any document executed by ING specifically for the
               purpose of qualifying a Contract for sale under the laws of any
               jurisdiction or (ii) in any written information or sales material
               authorized for and supplied or furnished to Selling Group and its
               Representatives by ING, their employees or agents, in connection
               with the sale of the Contracts. ING shall reimburse Selling Group
               and each such associated person for legal or other expenses
               reasonably incurred by Selling Group or

                                        9

<PAGE>

               such associated person in connection with investigating or
               defending any such loss, claim, damage, liability or action.

        (b)    The Selling Group jointly and severally agree to indemnify and
               hold harmless ING and their affiliates and such associated
               persons as their officers, directors, agents and employees,
               against any losses, claims, damages or liabilities to which ING
               and any such associated person may become subject under the 1933
               Act, the 1934 Act or other federal or state statutory law or
               regulation, at common law or otherwise, insofar as such losses,
               claims, damages, or liabilities (or actions in respect thereof)
               arise out of or are based upon:

               i.     any unauthorized use of sales materials or any oral or
                      written misrepresentations or any unlawful sales practices
                      concerning a Contract by the Selling Group, its officers,
                      directors, employees, agents, Representatives or
                      associated persons; and

               ii.    claims by agents or Representatives or employees of the
                      Selling Group for commissions or other compensation or
                      remuneration of any type; and

               iii.   failure by agents, Representatives or employees of the
                      Selling Group to comply with all applicable state
                      insurance laws and regulations including but not limited
                      to state licensing requirements, rebate statutes and
                      replacement regulations, and the provisions of this
                      Agreement; and

               iv.    telephone instructions by a Representative to ING in
                      connection with any Contract.

               The Selling Group shall reimburse ING and any director, officer,
               employee or agent for any legal or other expenses reasonably
               incurred by ING or such associated person in connection with
               investigating or defending any such loss, claim, damage,
               liability or action. This indemnity provision shall be in
               addition to any liability which the Selling Group may otherwise
               have.

        (c)    After a party entitled to indemnification receives notice of the
               commencement of any action, if a claim in respect thereof is to
               be made against any person obligated to provide indemnification,
               such indemnified party shall notify the indemnifying party in
               writing of the commencement thereof as soon as practicable
               thereafter. However, the omission to so notify the indemnifying
               party shall not relieve it from any liability except to the
               extent that the omission results in a failure of actual notice to
               the indemnifying party, and such indemnifying party is damaged
               solely as a result of the failure to give such notice.

15.     Fidelity Bond and Errors and Omissions Insurance. The Distributor shall
        secure and maintain a fidelity bond (including coverage for larceny and
        embezzlement), issued by a reputable bonding company, covering all of
        its directors, officers, agents, Representatives, associated persons and
        employees who have access to funds of an ING Insurer or ING
        Broker-Dealer. This bond shall be maintained at the Distributor's
        expense in at least the amount prescribed under Article III, Section 32
        of the NASD Rules of Fair Practice or future amendments thereto. The
        Distributor shall provide the ING Broker-Dealer with a copy of said bond
        or verification of an applicable exception upon request. The Distributor
        shall also secure and maintain errors and omissions insurance acceptable
        to the Insurer and covering the Distributor and its Representatives. The
        Distributor hereby assigns any proceeds received from a fidelity bonding
        company, errors and omissions or other liability coverage, to an ING
        Insurer or ING Broker-Dealer as their interest may appear, to the extent
        of their loss due to activities covered by the bond, policy or other
        liability coverage. If there is any deficiency amount, whether due to a
        deductible or otherwise,

                                        10

<PAGE>

        the Distributor hereby indemnifies and holds harmless an ING Insurer and
        ING Broker-Dealer from any such deficiency and from the costs of
        collection thereof, including reasonable attorneys' fees. Alternatively,
        in the event that the Distributor self-insures this liability, it shall
        submit such proof to the ING Insurers and the ING Broker-Dealer as such
        parties deem satisfactory to demonstrate the adequacy of such financial
        resources.

16.     Notices. All notices required hereunder shall be duly given if mailed
        to:

                             Office of General Counsel
                             ATTN: Variable Attorney
                             c/o Security Life of Denver
                             ING Insured Investor Group
                             1290 Broadway
                             Denver, CO  80203

        All notices to the Distributor shall be duly given if mailed to:

                             [Distributor name and address]

17.     Disputes; Arbitration.

        (a)    If a dispute arises between the parties, the parties agree that
               their respective representatives shall meet and consult in good
               faith and attempt to settle the dispute, within thirty (30) days
               of written notice thereof, as a condition precedent to the
               initiation of arbitration proceedings as set forth herein.
               Notwithstanding any other provision of this Agreement to the
               contrary, the parties hereto agree that any and all disputes with
               respect to any claim pursuant to the provisions of this
               Agreement, shall be settled by arbitration in accordance with the
               Commercial Arbitration Rules of the American Arbitration
               Association by a panel of three (3) arbitrators appointed
               pursuant to such Rules, and judgment upon the award rendered by
               such arbitrators may be entered in any court having jurisdiction.
               Such arbitrators shall not have the authority or power to reform,
               alter, amend or modify any of the terms or conditions of this
               Agreement or to enter an award which reforms, alters, amends or
               modifies such terms or conditions. Notwithstanding the forgoing,
               the arbitrators shall have no authority to award any punitive
               damages except upon proof of fraud with intent to deceive. The
               decision of such arbitrators shall be in writing, setting forth
               both findings of fact and conclusions of law, and shall be final
               and conclusive upon the parties; and no suit at law or in equity
               based on such dispute, controversy or claim shall be instituted
               by any party hereto, other than to enforce the award of such
               arbitrators. Such arbitration shall be conducted in Denver,
               Colorado or in such other location as the parties thereto may
               agree.

        (b)    In the event of a dispute, the prevailing party shall be entitled
               to be reimbursed by the non-prevailing party or parties for such
               prevailing party's reasonable attorney's fees and other expenses.

        (c)    The parties agree that as precondition to the commencement of
               arbitration by any party, the dispute must be submitted to
               non-binding mediation with a mediator agreed to by both parties.
               If the parties cannot agree on a mediator within fourteen (14)
               days from the date of a request for mediation, the dispute will
               be mediated by a person selected in accordance with the rules of
               the American Arbitration Association.

18.     Governing Law and Venue. This Agreement shall be governed by and
        construed in accordance with the laws of the State of Colorado.

                                        11

<PAGE>


19.     Entire Agreement; Amendment of Agreement. This Agreement including any
        Exhibits and Schedules attached hereto contains the entire agreement
        among the parties concerning the subject matter hereof and supercedes
        any and all prior agreements, understandings, negotiations,
        correspondence or other written or oral communications among the parties
        respecting the subject matter. The ING Insurers or the ING Broker-Dealer
        may amend this Agreement, including any Exhibits and Schedules hereto,
        upon at least ten (10) days' prior written notice to the Distributor,
        unless otherwise stated in such Schedule. The submission of an
        application for the Contracts by the Distributor after the effective
        date of any such amendment shall constitute agreement to such amendment.
        Additional Distributor Agencies may be added as parties to this
        Agreement at any time by a written amendment signed by the ING Insurers,
        the ING Broker-Dealer, the Distributor and such additional Distributor
        Agencies. All Distributor Agencies, which are parties to this Agreement
        at the time of such amendment, hereby consent and agree in advance to
        the addition of such additional Distributor Agencies.

20.     Binding Effect. This Agreement shall be binding on and shall inure to
        the benefit of the parties to it and their respective successors in
        interest. If any provision of the Agreement conflicts with any other
        provision, or if any provision shall be held of made invalid by a court
        decision, statute, rule or otherwise, the remainder of this Agreement
        shall not be affected thereby.

21.     Effective Date. This Agreement shall be effective as of the date it is
        fully executed by all parties.

22.     Execution in Counterparts. This Agreement may be executed simultaneously
        in two or more counterparts, each of which taken together will
        constitute one and the same instrument.

In reliance on the representations set forth and in consideration of the
undertakings described, the parties represented below do hereby contract and
agree.

[ING Insurers]                              [ING Broker-Dealer]

By: _________________________               By: _________________________

Title: ________________________             Title: ________________________

[Distributor]

By: __________________________

Name: ________________________

Title: _________________________

Date: _________________________

[Distributor Agency]                        [Distributor Agency]

By: __________________________              By: __________________________

Name: ________________________              Name: ________________________

Title: _________________________            Title: _________________________

Date: _________________________             Date: _________________________


                                        12

<PAGE>


[Distributor Agency]                        [Distributor Agency]

By: __________________________              By: __________________________

Name: ________________________              Name: ________________________

Title: _________________________            Title: _________________________

Date: _________________________             Date: _________________________



[Distributor Agency]                        [Distributor Agency]

By: __________________________              By: __________________________

Name: ________________________              Name: ________________________

Title: _________________________            Title: _________________________

Date: _________________________             Date: _________________________



[Distributor Agency]                        [Distributor Agency]

By: __________________________              By: __________________________

Name: ________________________              Name: ________________________

Title: _________________________            Title: _________________________

Date: _________________________             Date: _________________________



[Distributor Agency]                        [Distributor Agency]

By: __________________________              By: __________________________

Name: ________________________              Name: ________________________

Title: _________________________            Title: _________________________

Date: _________________________             Date: _________________________



[Distributor Agency]                        [Distributor Agency]

By: __________________________              By: __________________________

Name: ________________________              Name: ________________________

Title: _________________________            Title: _________________________

Date: _________________________             Date: _________________________



                                        13


<PAGE>


Firm Compensation by Plan

Effective immediately, and subject to the terms of the Master Sales and
Supervisory Agreement, the gross Broker/Dealer compensation for the sale of each
of the variable products included shall be at the percentages of premium shown
on the following pages.

PCA (PRIMARY COMMISSIONABLE AMOUNT) is equal to the first year target premium.
Gross premiums paid up to the PCA in any year are commissioned at the full PCA
rate. If the gross premium paid in year one is less than the PCA, that
difference is carried over to the second year. Premiums received in year two or
later up to this difference, if any, are commissioned at the full PCA commission
rate. A new PCA is generated any time a new coverage segment is created, except
as a result of a change in death benefit option, only PCA and RCA. Premium
dollars are allocated first to PCA, then to SCA, and then to RCA.

SCA (SECONDARY COMMISSIONABLE AMOUNT) is equal to the difference between the
gross premiums paid in segment year one and the PCA.

RCA (RENEWABLE COMMISSIONABLE AMOUNT) equals zero in the first policy year. In
renewal years, the RCA equals the gross premium paid less the PCA for that year,
but never less than zero.

If a policy for which compensation has been paid is lapsed, surrenders or has a
death benefit decrease in the first six months after issue, repayment of 100% of
the compensation paid is due from the SELLING BROKER-DEALER. The reimbursement
may be deducted by ING AMERICA EQUITIES from the next, or any subsequent,
commission payment to SELLING BROKER-DEALER. If the amount to be reimbursed
exceeds compensation otherwise due, SELLING BROKER-DEALER shall promptly
reimburse ING AMERICA EQUITIES before the next commission cycle.

The Waiver of Cost of Insurance Rider, Additional Insured Rider and Waiver of
Specified Premium Rider are commissionable and will have a separate target
premium which is set at issue and is level thereafter.

If the Stated Death Benefit has been increased since the policy date, premiums
received are allocated to the coverage segments in the same proportion that the
guideline annual premium for each segment bears to the total guideline policy.

Premiums received within 15 days prior to policy anniversary will result in the
agent receiving commissions at the same rate as if the premium was paid on the
anniversary date. If a premium payment accompanies a request for a Stated Death
Benefit increase or is receive while a request is pending, the payment will be
applied to the policy but commissions shall not be payable until the increase is
effective. The commission shall then be payable based on the premium being
allocated among all segments as it would normally and the new target premium
after the increase.

Compensation on initial premium shall be due tot he SELLING BROKER-DEALER at the
time of the issuance of the policy and for all other premium payments at the
time of the receipt and acceptance of premium by Security Life, except that the
amount, if any, and the time of payment of compensation on stated death benefit
increases, replacements, reissues, changes, conversions, exchanges, term
renewals, term conversions, premiums paid in advance, policies issued on a
"guaranteed issue" basis, policies requiring facultative reinsurance
arrangements, and other special cases and programs shall be governed by Security
Life's underwriting and administrative rules then in effect. The Compensation
shall be payable to the SELLING BROKER-DEALER in accordance with the Schedules
in effect at the time of issue of the policy.


<PAGE>







                     Plan Type      1st Policy Yr          2-10 Policy Yrs

Strategic Advantage II VUL PCA         15.00%                  12.00%
Strategic Advantage II VUL SCA          3.0%                    3.00%
Strategic Advantage II VUL RCA           N/A                     N/A

A trail commission of 0.15% on an annualized basis is calculated at the end of
each month based on the policy's net account value at the end of the prior
month. The trail commission begins on the sixth anniversary.

The trail commission is payable annually at the end of a policy year provided
the policy is in force (and not subject to the Grace Period provision) on such
date.

Commission rates for Guaranteed Issue are the same as for fully underwritten
cases.

In the event that a policy for which a commission has been paid is lapsed,
surrendered or has a requested decrease to the Stated Death Benefit within the
first three policy years, SECURITY LIFE and ING AMERICA EQUITIES shall require
reimbursement from SELLING BROKER-DEALER. The chargebacks are based on the
lesser of the target premium or the actual premium paid in that policy year.

                  Commission Chargeback Table
                      Strategic Advantage          Strategic Advantage II
                       Percent of Annual              Percent of Annual
Policy Year           Target Premium Paid            Target Premium Paid
- -----------           -------------------            -------------------
     1                         8%                            10%
     2                         4%                            7%
     3                         2%                            2%
     4                         0%                            0%

If a premium payment for which a commission has been paid is refunded by
SECURITY LIFE, a reimbursement of the commission paid on the amount refunded
will be due from the SELLING BROKER-DEALER.






                                                                     EXHIBIT 6.A
[letterhead of Security Life here]


April 24, 2000

Security Life of Denver Insurance Company
1290 Broadway
Denver, CO  80203-5699

Re:     Security Life Separate Account L1
        Post-Effective Amendment No. 8; SEC File No. 33-88148

Gentlemen:

In my capacity as Executive Vice President, CFO 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. 8 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/Strategic Advantage II variable universal life insurance
policies; and

The preparation of the policy forms for the Strategic Advantage/Strategic
Advantage II variable universal life insurance policies described in
Post-Effective Amendment No. 8 (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. 8 to the Registration Statement and the use of my name under the
heading "Experts" in the Prospectus.

Sincerely,

/s/ James L. Livingston, Jr.

James L. Livingston, Jr., F.S.A., M.A.A.A.
JLL:tls


                                                                     Exhibit 7.A





                         Consent of Independent Auditors


We consent to the reference to our firm under the captions "Experts" and
"Financial Statements" and to the use of our reports dated April 7, 2000 and
April 14, 2000 (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, respectively), in Post-Effective
Amendment No. 8 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, 2000.

                                               /s/ ERNST & YOUNG LLP

Denver, Colorado
April 25, 2000

                                                                     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. 8 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
                                         ------------------------
Smith
                                            Kimberly J. Smith



Washington, D.C.
April 24, 2000



                                                                      EXHIBIT 11

                   STRATEGIC ADVANTAGE/STRATEGIC ADVANTAGE II
          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 its
Strategic Advantage and Strategic Advantage II 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 designed primarily for
use on a multi-life basis.


I.   PROCEDURES RELATING TO ISSUANCE AND PURCHASE OF THE POLICIES

     A.  Offering of the Policy

         The policy is offered primarily to corporate entities or qualifying
         groups of people who may be individual owners ("owners") and who
         satisfy certain suitability standards. The policy may be purchased to
         insure the life of a person (an "insured") in whom the owner has an
         insurable interest. Security Life requires satisfactory evidence of
         insurability, which may include a medical examination of the insured
         for policies to be issued on a fully underwritten basis. The policies
         are also issued on a reduced underwriting basis, called gauranteed
         issue. Guaranteed issue policies generally have higher costs of
         insurance than do fully underwritten policies. The issue ages are 15
         through 85 for fully underwritten policies and 15 to 70 for guaranteed
         issue policies. Age is determined by the insured's age as of his/her
         birthday nearest the policy date.

         Generally, a minimum stated death benefit of at least $50,000 is
         required. However, depending on underwriting circumstances, the minimum
         stated death benefit may be reduced for some policies sold to a group
         of owners as long as the average death benefit for the group at policy
         issuance is at least $50,000.

         ATR coverage, if elected, must be a minimum of $1,000. Generally the
         target death benefit (stated plus ATR coverage) is restricted to no
         more than ten times the stated death benefit.

         Acceptance of an application depends on Security Life's underwriting
         rules. Security Life reserves the right to reject an application for
         any reason.

         If a policy has more than one owner (joint owners), then transactions
         under the policy except for telephone transfers of account value
         require the authorization of all owners.





                                        1

<PAGE>



    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 underwriting. This original premium class applies to
         the initial stated death benefit.

         The cost of insurance charge for a policy is based on the age at issue,
         sex, premium class of the insured, and on the policy year. Therefore
         the charge varies from time to time. Security Life places insureds in
         the following premium classes, based on underwriting: Standard smoker
         (ages 0-85); and Standard Non-smoker (ages 20-85). Security Life's
         definition of "Smoker" includes the use of cigarettes, cigars, pipes,
         chewing tobacco, nicotine chewing gun or patch, snuff or any other
         tobacco or nicotine-based product or, insureds may be placed in a
         substandard rate class, with a higher mortality risk than the standard
         smoker or standard non- smoker classes.

         Security Life guarantees that the cost of insurance rates used to
         calculate the monthly cost of insurance charge will not exceed the
         maximum cost of insurance 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.

         At any time, 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 are determined based on expectations as
         to future mortality, investment earnings, expenses, taxes, and
         persistency experience. These rates may change from time to time.

         Cost of insurance rates (whether guaranteed or current) for an insured
         in a standard non-smoker class are equal to or lower than guaranteed
         cost of insurance for an insured of the same age and sex in a standard
         smoker class. Cost of insurance rates (whether guaranteed or current)
         for an insured in a standard non-smoker or smoker class are generally
         lower than guaranteed cost of insurance for an insured of the same age
         and sex and smoker status in a substandard class.

         The cost of insurance will not be the same for all policies. 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 actuarially
         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. However, 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 or rider benefits,
         and if the misstatement becomes known during the lifetime of the
         insured, then policy values will be adjusted to reflect the correct
         monthly deductions (based on 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


                                        2

<PAGE>



         deemed to have begun, 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.

     C.  Death Benefit

         The policy provides coverage on a named insured and a Death Benefit
         payable upon the death of the insured. The policy will remain in force
         as long as the policy's cash surrender value is sufficient to cover the
         charges due.

         On or after the policy's first monthly processing date, the owner may
         request a reduction in the stated death benefit, by written 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 excess above the premium limitations.

         The minimum amount of a decrease in stated death benefit is $1,000, and
         a decrease will become effective on the monthly processing 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 on or after the first monthly processing date, and before
         age 86 for fully underwritten policies or age 70 for guaranteed issue.
         An 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. An 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 next monthly processing date after the request is
         approved. The account value will be adjusted to reflect a monthly
         deduction (as of the effective date) based on the increased 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 apply to determine the risk amount for
         each rate.

         When an increase in stated death benefit is requested, Security Life
         may conduct underwriting before approving the increase to determine
         whether a different premium class will apply to the increase. If the
         premium class for the increase has lower cost of insurance rates than
         the original premium class, then the premium class for the increase
         will also be applied to the initial stated death benefit. If the
         premium class for the increase has higher cost of insurance rates than
         the original premium class, the premium class for the increase will
         apply only to the


                                        3

<PAGE>



         increase in stated death benefit, and the original premium class will
         continue to apply to the initial stated death benefit.

         To determine the risk amount associated with a stated death benefit,
         Security Life will attribute the total net amount at risk for the total
         stated death benefit. If there is a decrease in stated death benefit
         after an increase, the decrease is applied first to decrease prior
         increases in stated death benefit starting with the most recent
         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.

     D.  Application and Payment Processing

         To purchase a policy, an application must be completed and submitted
         through an authorized Security Life agent. 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 permanent insurance coverage becomes effective on the policy date,
         which may be specified on the application. The policy date is used to
         determine the monthly processing date, coverage effective date and
         policy anniversaries.

         The policy date is: 1) the date specified on the application, 2) the
         back-date of the policy to save age; or if neither 1) or 2) apply, it
         is the date all underwriting and administrative requirements are met if
         the initial premium has been received. Otherwise, it is the date the
         initial premium is received by Security Life.

         The investment date is the date that Security Life first applies
         premium to the policy. It is the first valuation date following
         Security Life's: 1) receipt of the initial premium, 2) approval of the
         policy for issue, and 3) receipt of all issue requirements.

         As provided under state insurance law, the owner may be permitted to
         backdate the policy to preserve insurance age. In no case may the
         policy date be more than six months prior to the application date. The
         monthly deductions for the backdated period are deducted on the policy
         date.

         The initial premium payment must be at least equal to the sum of the
         scheduled premiums from the policy date through the investment date.

         Planned periodic premiums and unscheduled premiums that are not
         underwritten will be credited to the policy and the net premium
         invested on the valuation date they are received by


                                        4

<PAGE>



         Security Life. If a premium payment is rejected, Security Life will
         return it promptly, without adjustment.

         The policy date is the date from which policy months, years, and
         anniversaries are measured. A policy month is a one-month period
         beginning with a monthly processing date and ending with the day
         immediately preceding the next following monthly processing date (i.e.
         8/15 - 9/14). The monthly processing date is the same as the policy
         date for each succeeding month. The monthly deductions are made each
         monthly processing date.

         A policy year is twelve months commencing with the policy date and
         ending with the day immediately preceding the next annual date (i.e.
         8/15/1999 - 8/14/2000).

         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.

     E.  Allocation of Net Premiums

         On the investment date, the account value equals the initial premium
         payment minus premium expense charges, minus 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 amounts
         in the variable investment options, the guaranteed interest division,
         and the loan division. The account value will vary with the performance
         of the selected investment options, interest credited on amounts in the
         guaranteed interest division, interest credited on amounts in the loan
         division, charges, transfers, partial withdrawals, loans and loan
         repayments. The net account value is cash value minus outstanding
         policy debt.

         When applying for a policy, the owner selects a plan for paying premium
         payments at specified intervals, e.g., quarterly, semi-annually or
         annually, until the maturity date. If the owner elects, Security Life
         will arrange for payment of planned period premiums on a monthly basis
         under a pre-authorized, electronic funds transfer (bank draft)
         arrangement. The owner is not required to pay premium in accordance
         with the plan; but can pay more or less than planned or skip a planned
         premium entirely. Currently, there is no minimum amount for each
         premium payment. Security Life may establish a minimum amount effective
         90 days after sending a written notice to the owner. Subject to certain
         limits (described below), the owner can change the amount and frequency
         of planned periodic premiums at any time by sending a notice to
         Security Life. However, Security Life reserves the right to limit the
         amount of a premium payment or the total premium paid.

         In the application, the owner specifies the percentage of net premium
         to be allocated to each investment option including the guaranteed
         interest division (G.I.D.). Net premiums generally will be invested on
         the valuation date that Security Life receives them and in accordance
         with the owner's most recent allocation instructions.

         The net premium allocation percentages specified in the application
         will apply to subsequent premium payments until the owner instructs
         otherwise. The minimum percentage that may be


                                        5

<PAGE>



         specified for an investment option is 1%, and all percentages must be
         whole numbers. The sum of allocations must equal 100%. Security Life
         limits the number of investment options (18) to which account value may
         be allocated over the life of the policy. An owner can change the
         allocation percentages at any time by sending a notice to Security Life
         or, if telephone privileges are in effect, the request can be received
         by phone. The change applies to all premium payments received with or
         after receipt of the owner's notice.

     F.  Free Look

         Some states mandate that if an owner exercises his/her free look right
         he/she is entitled to a full premium refund. Other states mandate that
         if the owner exercises his/her free look option he/she is entitled to
         receive the value of the fund allocations plus a refund of the policy
         charges previously deducted.

         Amounts designated for the guaranteed interest division will be
         invested into that division on the investment date. If the owner's
         state requires return of premium during the free look period, amounts
         designated for the variable division are initially invested into the
         money market investment option. Later, these amounts are transferred to
         the selected variable investment options, at the earlier of:
         1)   five days after we mailed the policy and the state free look
              period has ended; or
         2)   we have received the policy delivery receipt an the state free
              look period has ended.

         If the owner's state provides for return of account value during the
         free look period or no free look period, amounts designated for the
         variable division are invested directly into the selected variable
         investment options.

     G.  Internal Exchanges

         Security Life offers an exchange opportunity for designated
         fixed-premium, inforce general account policies. Policyowners have the
         option to exchange these policies to a variable universal life product,
         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 requires that the target premium for the VUL equal the
         commissionable premium on the policy being replaced. The gross account
         value less 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" will be followed once the exchange application is
         received.



     H.  Additional Payment



                                        6

<PAGE>



         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
         the 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 a requested increase in
         planned periodic premiums, or unscheduled premium. Security Life also
         reserves the right to require satisfactory evidence of insurability
         prior to accepting a premium which increases the risk amount of the
         policy. No premium payment will be accepted after the maturity date.

         The payment of premiums may cause a policy to be a Modified Endowment
         Contract (M.E.C.) under the Internal Revenue Code. If acceptance of a
         premium paid would, in Security Life's view, cause the policy to become
         a M.E.C., then to the extent feasible Security Life will not accept
         that portion of the premium that would cause the policy to become a
         M.E.C. unless the owner confirms in writing that it is his/her intent
         to convert the policy to a M.E.C. Security Life may return the excess
         portion of the payment pending receipt of instructions from the owner.

         The owner may specify that a particular unscheduled payment is to be a
         repayment of policy debt.

     I.  Policy Termination and Grace Period

         The policy terminates at the earliest of: 1) the end of the grace
         period, 2) the surrender of the policy or, 3) 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 processing date is less than
         the amount of the monthly deduction to be deducted, the policy will be
         in default. In addition, if on a monthly processing date the
         outstanding policy debt exceeds the account value, the policy will be
         in default. The owner, and any assignee of record, will be sent notice
         of the default.

         If a policy goes into default, the owner will be allowed a 61-day grace
         period to pay a premium payment sufficient to cover the monthly
         deductions due during the grace period and for two additional months,
         or a sufficient amount to avoid termination caused by a high
         outstanding loan balance. Security Life will send notice of the amount
         required ("grace period premium payment") to the owner's last known
         address and the address of the assignee of record. The grace period
         will begin when the notice is sent. The policy will remain in effect
         during the grace period. If the insured should die during the grace
         period, the death benefit proceeds will be payable to the beneficiary,
         but the amount paid will be reduced for the monthly deductions which
         were due as of the date of death and for outstanding policy debt. If


                                        7

<PAGE>



         the grace period premium payment is not paid by the end of the grace
         period, the policy will lapse. It will have no value and no benefits
         will be payable.

     J.  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 a necessary premium payment and submission of satisfactory
         evidence of insurability.

     K.  Repayment of a Loan

         An owner may repay all or part of his/her policy debt at any time while
         the insured person is living and the policy is in force. Loan
         repayments must be sent to the home office and will be credited as of
         the date received. The owner may instruct Security Life that a specific
         unscheduled payment is to be applied as a loan repayment. When a loan
         repayment is made, account value in the loan division in an amount
         equal to the repayment, is transferred from the loan division to the
         investment options according to the owner's current net premium
         allocation instructions.

     L.  Policy Riders

         Rider benefits may be available to be added to the policy. Monthly
         charges for the rider will be deducted from the account value as part
         of the monthly deductions. The following riders may be available:
         - Adjustable Term Insurance Rider - Strategic Advantage/Strategic
         Advantage II - Additional Insured Rider - Strategic Advantage only -
         Accidental Death Benefit Rider - Strategic Advantage only - Guaranteed
         Insurability Rider - Strategic Advantage only - Waiver of Cost of
         Insurance Rider - Strategic Advantage/Strategic Advantage II - Waiver
         of Specified Premium Rider - Strategic Advantage/Strategic Advantage II
         - Guaranteed Minimum Death Benefit - Strategic Advantage only
         (available as a basic
              feature on Strategic Advantage II)

         Additional rules and limits apply to the rider benefits and are set
         forth in the rider.


 II.  TRANSFERS AMONG INVESTMENT OPTIONS

         Several investment options of the Separate Account are available for
         allocation of net premiums paid, subject to certain limitations set
         forth in the policy. Each invests in shares or units of an underlying
         portfolio. Currently available investment options invest in portfolios
         of AIM Variable Insurance Funds, Inc., The Alger American Fund,
         Fidelity Variable Insurance Products Fund and Variable Insurance
         Products Fund II, INVESCO Variable Investment Funds, Inc., Neuberger
         Berman Advisors Management Trust, Van Eck Worldwide Insurance Trust.
         All Funds are


                                        8

<PAGE>



     registered under the Investment Company Act of 1940 as open-end management
     investment companies. Additional funds may be made available in the future.

     After the free-look period and prior to the maturity date, the owner may
     transfer all or part of the account value from the investment options to
     other investment options or to the guaranteed interest division. An amount
     may be transferred from the guaranteed interest division to the variable
     investment options, subject to some restrictions. The minimum transfer
     amount is the lesser of $100 or the entire amount in that investment
     option. A transfer request that would reduce the amount in an investment
     option below $100 will be treated as a transfer request for the entire
     amount. Transfers from the guaranteed interest division are permitted only
     within the first 30 days of a policy year. Transfer requests received
     within 30 days prior to a policy anniversary will be processed on the
     policy anniversary. Such transfers are limited in amount to the greatest
     of: 25% of the balance in the guaranteed interest division on the policy
     anniversary; the total withdrawn in the prior policy year; or $100.00. With
     the exception of the Right to Exchange (described below), Security Life
     reserves the right to limit the number or frequency of transfers permitted
     in the future.

     Security Life will make the transfer as of the end of the valuation period
     during which such transfer is received by Security Life. Currently, there
     is a limit on the number (12) of free transfers that can be made between
     investment options in a policy year. Currently, Security Life assesses an
     excess transfer charge of $25 for each transfer in excess of the first
     twelve transfers during a policy year. The excess transfer charge will be
     deducted from the investment option from which the requested transfer is
     being made.

     Transfer requests will be accepted by telephone, provided the appropriate
     authorization has been provided to Security Life. Security Life reserves
     the right to suspend telephone transfer privileges at any time, for any
     reason, if Security Life deems such suspension to be in the best interests
     of owners.

     Transfers may be effected pursuant to the dollar cost averaging or
     automatic rebalancing feature if elected by the owner as described in the
     current prospectus (without charge).

     During the first twenty-four policy months following the policy date, and
     within sixty days of the later of notification of a change in the
     investment policy of the separate account or the effective date of such
     change, the owner may exercise a one-time Right to Exchange the policy by
     requesting that all of the variable account value be transferred to the
     guaranteed interest division. Exercise of the Right to Exchange is not
     subject to any charge for making the change. Following the exercise of the
     Right to Exchange, premium may not be allocated to the variable account,
     and transfers of account value to the variable account will not be
     permitted. The other terms and conditions of the policy will continue to
     apply.


 III.  REDEMPTION PROCEDURES, SURRENDER AND RELATED TRANSACTIONS

     A.  Surrender for Cash Surrender Value


                                        9

<PAGE>




         An owner may surrender the policy at any time for its net cash
         surrender value by submitting notice to the home office. Security Life
         may require return of the policy. A surrender request will be processed
         as of the valuation date the surrender notice and all required
         documents are received. Payment generally 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 be reinstated later.

         There is no surrender charge and policies surrendered in the first two
         years may be eligible for a refund of sales charge. The surrender
         proceeds (net cash surrender value) of a policy is the account value,
         plus applicable refund of sales charge minus policy loan balance
         (including accrued interest). Refund of sales charge applies only to
         policies which are charged as sales charge and which have not lapsed.

               Refund of Sales Charge Based on First Year Premium


 Policy Year
 Surrendered         Strategic Advantage              Strategic Advantage II
                Current Basis   Guaranteed       Current Basis       Guaranteed
 1                  5%              5%           10% to target +        5%
                                                 5% of excess
 2                  2.5%           2.5%          13.25% to target +    2.5%
                                                 2.5% of excess
 3                  0               0            9% to target +         0
                                                 0% of excess

     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 rider
         benefits, minus outstanding policy debt, minus 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 an
         application for supplemental or rider benefits, and if the misstatement
         becomes known after the death of the insured person, then the death
         benefit under the policy or such supplemental 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


                                       10

<PAGE>



         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 base 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 base death benefit is the greater of the
         specified amount plus the account value on the date of death, or the
         applicable percentage of the account value on the date of the insured's
         death. Under Option 3, (not applicable on Strategic Advantage II),the
         base death benefit is the greater of the stated death benefit plus the
         sum of all premiums received minus partial withdrawals, or the account
         value multiplied by the applicable percentage of the account value on
         the date of the insured's death.

         The "applicable percentage" is the appropriate factor from the
         Definition of Life Insurance factors shown in the policy's appendix A.
         A table showing the applicable percentages for attained ages 0 to 95 is
         set forth in the policy.

         On or after one year from the policy date, the owner may change the
         death benefit option on the policy, by notice to Security Life, subject
         to the following rules. A change in the Death Benefit Option may be
         requested at least one day prior to a policy anniversary. After the
         change, the specified death benefit amount must still comply with the
         minimum to issue a policy. The effective date of the change will be the
         next monthly processing date following the day that Security life
         approves the request. Security Life may require satisfactory evidence
         of insurability for some changes.

         An owner may change from death benefit option 1 to option 2, from
         option 2 to option 1 or from option 3 to option 1. NO CHANGE FROM DEATH
         BENEFIT OPTION 1 OR 2 TO OPTION 3, OR OPTION 3 TO OPTION 2 IS
         PERMITTED.

         When a change from Option 1 to Option 2 is made, the specified death
         benefit amount after the change is effected will be the specified death
         benefit amount before the change minus the account value on the
         effective date of the change. When a change from Option 2 to Option 1
         is made, the specified death benefit amount after the change will be
         the specified death benefit amount before the change plus the account
         value on the effective date of the change. When a change from Option 3
         to Option 1 is made, the specified amount will be the stated death
         benefit before the change plus the sum of premiums received minus
         partial withdrawals taken as of the effective date of the change.


     C.  Policy Loan

         After the first monthly processing date and while the insured is
         living, provided the policy is not in the grace period, the owner may
         borrow against the policy by submitting a request to the home office.
         The minimum amount of a loan is $100. The maximum loan amount is the
         cash


                                       11

<PAGE>



         surrender value less monthly deductions to the next policy anniversary
         or 13 monthly deductions if the loan request is received within 30 days
         prior to a policy anniversary. Maximum loan amounts may be different if
         required by state law.

         An outstanding loan reduces the amount available for a new loan. A loan
         is processed as of the date the loan request is approved. Loan proceeds
         generally will be sent to the owner within seven calendar days.

         When a policy loan is made, an amount sufficient to secure the loan is
         transferred out of the investment options and into the policy's loan
         division. 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
         borrowed. This transfer is made from the account value in each
         investment option in proportion to the account value in each on the
         date of the loan, unless the owner specifies that transfers be made
         from a specific investment option. An amount equal to due and unpaid
         loan interest which exceeds interest credited to the loan division will
         be transferred to the loan division on each policy anniversary. Such
         interest will be transferred from each investment option in the same
         proportion that account value in each bears to the total unloaned
         account value.

         The loan account will be credited with interest at an effective annual
         rate of not less than the annual loan interest rate of 3%. Loan
         interest accrues daily at a simple annual interest rate of 3.25%.
         Interest is due in arrears on each policy anniversary. Outstanding loan
         amounts (including unpaid interest added to the loan) plus accrued
         interest not yet due equals the total policy debt.


                      Strategic Advantage        Strategic Advantage II
 Loan Division       Years 1-10  Years 11 +      Years 1 -10  Years 11 +
 Interest Charged      3.75%       3.75%            4.75%       4.75%
 Interest Crediting     3%      3% + persist.        4%      4% + persist.
 Rate                             refund =                     refund =
                                   3.5%                         4.6%

     D.  Partial Withdrawals

         An owner may make partial cash surrenders (known as partial
         withdrawals) under the policy at any time after the first policy
         anniversary. An owner must submit a request to the home office. Each
         partial withdrawal 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. This
         service fee is 2% of the amount of the withdrawal, up to a maximum fee
         of $25. As of the date Security Life processes the partial withdrawal,
         the cash value will be reduced by the partial withdrawal amount.



                                       12

<PAGE>



         Unless the owner requests that a partial cash surrender be deducted
         from specified investment options, it will be deducted from the
         investment options on a pro-rata basis in proportion to the account
         value in each.

         If death benefit Option 1 is in effect, Security life may reduce the
         specified death benefit amount. Security Life may reject a partial
         withdrawal request if it would reduce the specified death benefit
         amount below the minimum amount required to issue the policy, or if the
         partial withdrawal would cause the policy to fail to qualify as a life
         insurance contract under applicable tax laws, as interpreted by
         Security Life.

         Partial withdrawals will be processed as of the valuation date the
         request is received by Security Life, and generally will be paid within
         seven calendar days.

     E.  Monthly Charges

         On each monthly processing 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 processing date. The monthly deduction consists of
         (1) cost of insurance charges, (2) the monthly administrative charge,
         (3) mortality and expense charge, and (4) charges for rider benefits.
         The monthly deduction is deducted from the investment options,
         including the guaranteed interest division pro rata based on the
         account value in each investment option, unless the owner has selected
         a designated deduction investment option for the policy.

     F.  Continuation of Coverage

         The maturity date is generally the insured's 100th birthday, and is
         shown in the policy.

         At the policy's maturity date, the owner may surrender the policy for
         its net cash surrender value. Or, he/she may allow insurance coverage
         to continue under the continuation of coverage feature. If the policy
         is in effect and not surrendered, the target death benefit, which
         includes term rider coverage, becomes the specified death benefit
         amount. All riders are terminated. Policies with death benefit options
         2 or 3 become policies with death benefit option 1. A one-time fee of
         $200 is deducted to cover all future costs of the policy and the
         account value is transferred into the Guaranteed Interest Division. No
         further premium payments can be made, however, loan and interest
         payments are accepted. All variable investment features terminate.
         Loans and partial withdrawals may be taken. The policy will continue
         until the death of the insured person, so long as it does not lapse.


     G.  Change of Insured

         The owner of the policy may choose, at any time after issue, to change
         the insured person under the policy. There is no fee for this change.
         However, the new insured must be insurable under Security Life's normal
         rules of underwriting. The account value will be moved to a new


                                       13

<PAGE>



         policy number and the new insured. Charges and fees under the new
         policy may change based on the new insured.

         At the time of the change, target premium and surrender charges are
         calculated under both policies. If the surrender charge on the new
         policy is higher, no surrender charge is deducted at the time of the
         change. If the surrender charge on the new policy is lower, a surrender
         charge in the amount of the difference (between old and new policy) is
         deducted. The resulting account value, less tax charges as described in
         the prospectus, is transferred into the new policy. No initial sales
         charge is deducted on the change; but the new policy is subject to all
         applicable charges running from its policy date and for all new premium
         payments received. If there is a policy loan outstanding, it is
         transferred to the new policy.

     H.  Settlement Options

         During the insured's lifetime, the owner may elect that the beneficiary
         receive the death proceeds other than in one sum. If this election has
         not been made, the beneficiary may do so within 60 days after the
         insured person's death. The owner may also elect to take the net cash
         surrender value under one of these 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. The amount of the first monthly payout
                      for each $1,000 of account value applied is shown in
                      Settlement Option Table I in the policy.

         Option II:   Life Income with Payouts Guaranteed for a Designated
                      Period: payouts will be made in 1, 2, 4 or 12 installments
                      per year throughout the payee's lifetime, or if longer,
                      for a period of 5, 10, 15, or 20 years as elected. The
                      installment dollar amounts will be equal except for any
                      excess interest. The amount of the first monthly payout
                      for each $1,000 of account value applied is shown in
                      Settlement Option Table II in the policy. This option is
                      not available for ages not shown in this Table.

         Option III:  Hold at Interest: Amounts may be left on deposit with us
                      to be paid upon the death of the payee or at any earlier
                      date elected. Interest on any unpaid balance will be at
                      the rate declared by us or at any higher rate required by
                      law. Interest may be accumulated or paid in 1, 2, 4 or 12
                      installments per year, as elected. Money may not be left
                      on deposit for more than 30 years.

         Option IV:   Payouts of a Designated Amount: Payouts will be made until
                      proceeds, together with interest, which will be at the
                      rate declared by us or at any higher rate required by law,
                      are exhausted. Payouts will be made in 1, 2, 4 or 12 equal
                      installments per year, as elected.



                                       14

<PAGE>


         Option V:    Other: The owner may ask us to apply the money under any
                      other option that we make available at the time the
                      benefit is paid.

         Payments under these options are not affected by the investment
         experience of any division of our variable account. Instead, interest
         accrues pursuant to the options chosen. Payment options will also be
         subject to our rules at the time of selection. These alternate payment
         options are available only if the proceeds applied are $2,000 or more
         and a periodic payment will be at least $20.

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

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



                                       15



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission