ingvuldbfinalhtml.htm - Generated by SEC Publisher for SEC Filing

ING VUL-DB

A FLEXIBLE PREMIUM ADJUSTABLE
VARIABLE UNIVERSAL LIFE INSURANCE POLICY
issued by
Security Life of Denver Insurance Company
and its
Security Life Separate Account L1

Supplement Dated April 30, 2012, to the Prospectus Dated April 30, 2012

This supplement updates and amends certain information contained in your prospectus dated April 30, 2012.
Please read it carefully and keep it with your prospectus for future reference.
__________________________________________________________________________

NOTICE OF AND IMPORTANT INFORMATION ABOUT
AN UPCOMING FUND REORGANIZATION

The following information only affects you if you currently invest in or plan to invest in the Subaccount
that corresponds to the ING Artio Foreign Portfolio.

On January 12, 2012, the Board of Trustees of ING Investors Trust approved a proposal to reorganize the ING Artio Foreign Portfolio. Subject to shareholder approval, effective on or about July 21, 2012 (the “Reorganization Effective Date”), the ING Artio Foreign Portfolio (the “Merging Fund”) will be reorganized and will merge with and into the following “Surviving Fund.”


Merging Fund	Surviving Fund
ING Artio Foreign Portfolio (Class I)	ING Templeton Foreign Equity Portfolio (Class I)

	Prior to the Reorganization Effective Date, you may transfer amounts allocated to the Subaccount that invests in the Merging Fund to any other available Subaccount or to the Guaranteed Interest Division. See the Transfers section beginning on page 56 of your policy prospectus for information about making Subaccount transfers, including applicable restrictions and limits on transfers.



	On the Reorganization Effective Date, your investment in the Subaccount that invests in the Merging Fund will automatically become an investment in the Subaccount that invests in the Surviving Fund with an equal total net asset value.


	Unless you provide us with alternative allocation instructions, after the Reorganization Effective Date all allocations directed to the Subaccount that invests in the Merging Fund will be automatically allocated to the Subaccount that invests in the Surviving Fund. You may give us alternative allocation instructions at any time by contacting the ING Customer Service Center at P.O. Box 5065, Minot, ND 58702-5065, 1-877-253-5050 or www. ingservicecenter.com. See the Transfers section beginning on page 56 of your policy prospectus for information about making fund allocation changes.





	After the Reorganization Effective Date, the Merging Fund will no longer be available through your policy.
	You will not incur any fees or charges or any tax liability because of the reorganization, and your Account Value immediately before the reorganization will equal your Account Value immediately after the reorganization.

	There will be no further disclosure regarding the Merging Fund in future prospectuses of the policy.
	See APPENDIX B of your policy prospectus for information about the investment adviser/subadviser and investment objective of the Merging Fund and the Surviving Fund.


Page 1 of 2	April 2012

ING VUL-DB
A FLEXIBLE PREMIUM ADJUSTABLE VARIABLE UNIVERSAL LIFE INSURANCE POLICY
issued by
Security Life of Denver Insurance Company and its Security Life Separate Account L1

The Policy

Is issued by Security Life of Denver Insurance Company.
Is returnable by you during the right to examine period if you are not satisfied.

Premium Payments

Are flexible, so the premium amount and frequency may vary.

Are allocated to the Separate Account and the Guaranteed Interest Division, based on your instructions.
Are subject to specified fees and charges.

The Policy’s Account Value

Is the sum of your values in the Separate Account, Guaranteed Interest Division and Loan Division.
Has no guaranteed minimum value for amounts in the Separate Account. The value varies with the value of the Subaccounts you select.
Has a minimum guaranteed rate of return for amounts in the Guaranteed Interest Division.
Is subject to specified fees and charges including possible surrender charges.

Death Benefit Proceeds

	Are paid if your policy is in force when the insured person dies.
	Are calculated under your choice of options:
		Death Benefit Option 1 – the Base Death Benefit is the greater of the amount of your Stated Death Benefit or your Account Value multiplied by the appropriate factor from the definition of life insurance factors described in Appendix A;
		Death Benefit Option 2 – the Base Death Benefit is the greater of the amount of your Stated Death Benefit plus the Account Value or your Account Value multiplied by the appropriate factor from the definition of life insurance factors described in Appendix A; or
		Death Benefit Option 3 – the Base Death Benefit is the greater of the amount of your Stated Death Benefit plus premiums received minus partial withdrawals taken and the partial withdrawal fees or your Account Value multiplied by the appropriate factor from the definition of life insurance factors described in Appendix A.
	Are equal to the Total Death Benefit minus any outstanding Loan Amount, any unpaid fees and charges and any accelerated benefit lien assessed under the terms of the Accelerated Benefit Rider. See Accelerated Benefit Rider, page 49 for further information about the effect of any accelerated benefit lien upon the Death Benefit Proceeds.




	Are generally not subject to federal income tax if your policy continues to meet the federal income tax definition of life insurance.

Sales Compensation

We pay compensation to broker/dealers whose registered representatives sell the policy. See Distribution of the Policy, page 82, for further information about the amount of compensation we pay.

Fund Managers

Mutual funds managed by the following investment managers are available through the policy:

Artio Global Management, LLC
BAMCO, Inc.
BlackRock Advisors, LLC
BlackRock International Limited
BlackRock Investment Management, LLC
Capital Research and Management Company^SM
CBRE Clarion Securities LLC
Columbia Management Investment Advisors, LLC
Dimensional Fund Advisors LP
Directed Services LLC
DSM Capital Partners LLC
Fidelity Management & Research Company
Frontier Capital Management Company, LLC
ING Investment Management Co. LLC
Invesco Advisers, Inc.
Iridian Asset Management LLC
J.P. Morgan Investment Management Inc.
M Financial Investment Advisers, Inc.
Marsico Capital Management, LLC
Massachusetts Financial Services Company
Neuberger Berman, LLC
Neuberger Berman Management LLC
OppenheimerFunds, Inc.
Northern Cross, LLC
Pacific Investment Management Company LLC
Pioneer Investment Management, Inc.
T. Rowe Price Associates, Inc.
Templeton Investment Counsel, LLC
UBS Global Asset Management (Americas) Inc.

This prospectus describes what you should know before purchasing the ING VUL-DB variable universal life insurance policy. Please read it carefully and keep it for future reference. If you received a summary prospectus for any of the mutual funds available through your policy, you may obtain a full prospectus and other fund information free of charge by either accessing the internet address, calling the telephone number or sending an email request to the email address shown on the front of the fund’s summary prospectus.

Neither the Securities and Exchange Commission (“SEC”) nor any state securities commission has approved or disapproved of these securities or determined if this prospectus is accurate or complete. Any representation to the contrary is a criminal offense.

The policy described in this prospectus is not a deposit with, obligation of or guaranteed or endorsed by any bank, nor is it insured or guaranteed by the FDIC, the Federal Reserve Board or any other government agency.

The date of this prospectus is April 30, 2012.

TABLE OF CONTENTS


	Page			Page
POLICY SUMMARY	3	Special Features and Benefits			55
The Policy’s Features and Benefits	3	Termination of Coverage			64
Factors You Should Consider Before Purchasing a		TAX CONSIDERATIONS			66
Policy	6	Tax Status of the Company			67
Fees and Charges	8	Tax Status of the Policy			67
THE COMPANY, THE SEPARATE ACCOUNT		Diversification and Investor Control Requirements			68
AND THE GUARANTEED INTEREST		Tax Treatment of Policy Death Benefits			68
DIVISION	15	Distributions Other than Death Benefits			69
Security Life of Denver Insurance Company	15	Other Tax Matters			71
The Investment Options	16	ADDITIONAL INFORMATION			74
DETAILED INFORMATION ABOUT THE		General Policy Provisions			74
POLICY	20	Distribution of the Policy			82
Underwriting	21	Legal Proceedings			84
Purchasing a Policy	21	Financial Statements			85
Fees and Charges	26	APPENDIX A		A	-1
Death Benefits	35	APPENDIX B		B	-1
Additional Insurance Benefits	43	APPENDIX C		C	-1
Account Value	52	MORE INFORMATION IS AVAILABLE	Bacl Cover

TERMS TO UNDERSTAND

The following is a list of some important terms used throughout this prospectus that have special meaning. It also provides a reference to where each term is defined and discussed more fully.


Term	Page	Term	Page
Account Value	52	Net Premium	3
Accumulation Unit	52	Net Surrender Value	5
Accumulation Unit Value	53	Policy Date	22
Base Death Benefit	4	Segment	36
Death Benefit Proceeds	42	Separate Account	16
Guaranteed Interest Division	20	Separate Account Value	52
Guaranteed Interest Division Value	20	Stated Death Benefit	4
Loan Amount	55	Subaccounts	17
Loan Division	54	Target Death Benefit	4
Loan Division Value	54	Total Death Benefit	4
Monthly Processing Date	28	Valuation Date	53
Net Account Value	7

Additionally, see Appendix C for a glossary of these and other important terms used throughout this prospectus.

“Security Life,” “we,” “us,” “our” and the “company” refer to Security Life of Denver Insurance Company. “You” and “your” refer to the policy owner. The policy 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 – State variations are covered in a special policy form used in that state. This prospectus provides a general description of the policy. References in this prospectus to state law identify matters where state law may require variations from what is disclosed in this prospectus. If you would like to review a copy of the policy and riders for your particular state, contact our Customer Service Center or your agent/registered representative.


You may contact us about the policy at our:	ING Customer Service Center
	P.O. Box 5065
	Minot, ND 58702-5065
	1-877-253-5050
	www.ingservicecenter.com

ING VUL-DB
2

POLICY SUMMARY

This summary highlights the features and benefits of the policy, the risks that you should consider before purchasing a policy and the fees and charges associated with the policy and its benefits. More detailed information is included in the other sections of this prospectus that should be read carefully before you purchase the policy.

The Policy’s Features and Benefits


The Policy	· This prospectus describes our standard ING VUL-DB variable universal life insurance policy.
	The policy provides death benefits, values and other features of traditional life insurance
	contracts. There may be variations in policy features, benefits and charges because of
	requirements of the state where we issue your policy. We describe all such differences in your
	policy.
	· References in this prospectus to state law identify matters where state law may require
	variations from what is disclosed in this prospectus. If you would like to know about state
	variations, please ask your agent/registered representative. We can provide him/her with the
	list of variations that will apply to your policy.
Temporary	· If you apply and qualify, we may issue temporary insurance equal to the amount of Target
Insurance	Death Benefit for which you applied.
	· The maximum amount of temporary insurance is $1,000,000.00, which includes other in-
	force coverage you have with us.
See Temporary	· Temporary insurance may not be available in all states.
Insurance, page 25.
Premium Payments	· You choose when to pay and how much to pay.
	· You will need to pay sufficient premiums to keep the policy in force. Failure to pay sufficient
See Premium	premiums may cause your policy to lapse without value.
Payments, page 22.	· You cannot pay additional premiums after age 121.
	· We may refuse any premium that would disqualify your policy as life insurance under
	Section 7702 of the Internal Revenue Code or that would cause your policy to become a
	modified endowment contract.
	· We deduct a premium expense charge from each premium payment and credit the remaining
	premium (the “Net Premium”) to the Separate Account or the Guaranteed Interest Division
	according to your instructions.
Investment Options	· You may allocate your Net Premiums to the Subaccounts of Security Life Separate Account
	L1 (the “Separate Account”) and to our Guaranteed Interest Division.
See *The Investment*	· The Separate Account is one of our separate accounts and consists of Subaccounts that invest
**Options, page 16.**	in corresponding mutual funds. When you allocate premiums to a Subaccount, we invest any
	Net Premiums in shares of the corresponding mutual fund.
	· Your Separate Account Value will vary with the investment performance of the mutual funds in
	which the Subaccounts invest and the charges we deduct from your Separate Account Value.
	· The Guaranteed Interest Division is part of our general account.
	· We credit interest of at least 2.00% per year on amounts allocated to the Guaranteed Interest
	Division, and we may, in our sole discretion, credit interest in excess of this amount.
Right to Examine	· During the right to examine period you have the right to examine your policy and return it for
Period	a refund if you are not satisfied for any reason.
	· The right to examine period is generally ten days from your receipt of the policy, although
	certain states may allow more than ten days. The length of the right to examine period that
See Right to Examine	applies in your state will be stated in your policy.
Period, page 25.	· Generally, there are two types of right to examine refunds:
	> Some states require a return of all premium we have received; and
	> Other states require that we return your Account Value plus a refund of all fees and
	charges deducted.
	· The right to examine refund that applies in your state will be shown in your policy.
	· See Allocation of Net Premium, page 24, for details about how Net Premium will be
	allocated during the right to examine period.

ING VUL-DB
3


Death Benefits	· The Stated Death Benefit is the sum of the insurance coverage Segments under your policy
	and is shown in your Schedule. The Stated Death Benefit changes when there is an increase,
See *Death Benefits*,	decrease or a transaction that causes your policy to change.
page 35.	· The Target Death Benefit is an amount of death benefit coverage scheduled by you at issue
	and is subject to our approval. It may vary by year. If you do not have the Adjustable Term
	Insurance Rider, the Target Death Benefit in all years is the same as the Stated Death
	Benefit.
	· The Base Death Benefit is the death benefit of your policy and does not include additional
	death benefits provided by riders attached to your policy, if any. We calculate the Base
	Death Benefit according to one of the following three death benefit options available under
	your policy:
	> Death Benefit Option 1 – the Base Death Benefit is the greater of the amount of your
	Stated Death Benefit or your Account Value multiplied by the appropriate factor from the
	definition of life insurance factors described in Appendix A;
	> Death Benefit Option 2 – the Base Death Benefit is the greater of the amount of your
	Stated Death Benefit plus your Account Value or your Account multiplied by the
	appropriate factor from the definition of life insurance factors described in Appendix A;
	or
	> Death Benefit Option 3 – the Base Death Benefit is the greater of the amount of your
	Stated Death Benefit plus premiums received minus partial withdrawals taken and the
	partial withdrawal fees or your Account Value multiplied by the appropriate factor from
	the definition of life insurance factors described in Appendix A.
	· The Total Death Benefit is equal to the Base Death Benefit, plus the death benefit from your
	Adjustable Term Insurance Rider, if any.
	· Death Benefit Proceeds are paid if your policy is in force when the insured person dies.
	· The Death Benefit Proceeds are equal to your Total Death Benefit minus any outstanding
	Loan Amount, any outstanding fees and charges incurred before the insured person’s death
	and any outstanding accelerated benefit lien including accrued lien interest.
	· Until age 121, the amount of the Death Benefit Proceeds will depend on which death benefit
	option is in effect when the insured person dies.
	· After age 121, your policy may continue pursuant to the continuation of coverage provision.
	For details about the changes that are made to your policy at age 121, see Continuation
	of Coverage, page 37.
	· The Death Benefit Proceeds are generally not subject to federal income tax if your policy
	continues to meet the federal income tax definition of life insurance.
Rider Benefits	· Your policy may include additional insurance benefits, attached by rider. There are two
	types of rider benefits:
See *Additional*	> Optional rider benefits that you must select before they are added to your policy; and
*Insurance Benefits*,	> Rider benefits that automatically come with your policy.
page 43.	· In many cases, we deduct an additional monthly charge for these benefits.
	· Not all riders may be available under your policy or in your state, but the available riders
	may include:
	> The Accelerated Benefit Rider;
	> The Additional Insured Rider;
	> The Adjustable Term Insurance Rider;
	> The Guaranteed Death Benefit Rider;
	> The Overloan Lapse Protection Rider;
	> The Waiver of Cost of Insurance Rider; and
	> The Waiver of Specified Premium Rider.
Transfers	· You currently may make an unlimited number of transfers between the Subaccounts and to
	the Guaranteed Interest Division. Transfers are, however, subject to limits, conditions and
See Transfers, page 56.	restrictions that we or the funds whose shares are involved may impose. See Limits on
	Frequent or Disruptive Transfers, page 59.
	· There are certain restrictions on transfers from the Guaranteed Interest Division.
	· We do not charge for transfers.

ING VUL-DB
4


Asset Allocation	· Dollar cost averaging is a systematic program of transferring Account Value to selected
Programs	Subaccounts of the Separate Account. It is intended to help reduce the risk of investing too
	much when the price of a fund’s shares is high. It also helps to reduce the risk of investing
	too little when the price of a fund’s shares is low.
See Dollar Cost	· Automatic rebalancing is a systematic program through which your Separate Account and
Averaging, page 57.	Guaranteed Interest Division values are periodically reallocated among your selected
	investment options to maintain the allocation percentages you have chosen.
See Automatic	· There is no charge to participate in these asset allocation programs. There are, however,
Rebalancing,	certain conditions on participation in these asset allocation programs.
page 58.	· Neither of these asset allocation programs assures a profit nor do they protect you
	against a loss in a declining market.
Loans	· After the first policy month, you may take loans against your policy’s Net Surrender Value.
	· Unless otherwise required by state law, a loan must be at least $500.00 and is generally
See Loans, page 55.	limited to your Net Surrender Value less the estimated periodic fees and charges for the next
	three months.
	· When you take a loan we transfer an amount equal to your loan to the Loan Division as
	collateral for your loan. The Loan Division is part of our general account.
	· We credit amounts held in the Loan Division with interest at an annual rate no less than
	2.00%.
	· We also charge interest on loans. Interest is due in arrears on each policy anniversary and
	accrues daily at an annual rate guaranteed not to exceed 2.75% in policy years one through
	ten and at an annual rate of 2.15% in all years thereafter.
	· Loans reduce your policy’s Death Benefit Proceeds and may cause your policy to lapse.
	· Loans may have tax consequences, and you should consult with a qualified tax adviser
	before taking a loan against your policy’s Net Surrender Value.
Partial	· After the first policy year, you may take up to 12 partial withdrawals each policy year. In
Withdrawals	certain circumstances you may take partial withdrawals during the first policy year.
	· A partial withdrawal must be at least $500.00 and may not exceed the amount which leaves
	your Net Surrender Value less than $500.00.
See Partial	· We charge a fee of $10.00 for each partial withdrawal.
Withdrawals,	· Partial withdrawals will reduce your Account Value and could cause your policy to lapse.
page 62.	· Partial withdrawals may reduce the amount of Stated Death Benefit (and consequently the
	Target Death Benefit) under your policy and may result in a surrender charge.
	· Partial withdrawals may also have tax consequences, and you should consult with a
	qualified tax adviser before taking a partial withdrawal from your policy.
Surrenders	· You may surrender your policy for its Net Surrender Value at any time after the right to
	examine period while the insured person is alive.
See Surrender,	· Your Net Surrender Value is your Surrender Value minus any outstanding Loan Amount.
page 64.	· Your Surrender Value is your Account Value minus any applicable surrender charges.
	· Surrender charges apply for the first 15 years of each Segment of Stated Death Benefit. The
	surrender charge rates shown are for the first Segment year. Surrender charge rates generally
	decline beginning by the sixth Segment year and reach zero beginning in the sixteenth
	Segment year.
	· Surrender charge rates vary by the insured person’s age at the time each Stated Death
	Benefit Segment is established and gender.
	· All insurance coverage ends on the date we receive your surrender request in good order.
	· If you surrender your policy it cannot be reinstated.
	· Surrendering the policy may have tax consequences, and you should consult with a qualified
	tax adviser before surrendering your policy.

ING VUL-DB
5


Reinstatement	· Before age 121 and within five years of lapse you may reinstate your policy and riders
	(other than the Guaranteed Death Benefit Rider) if you did not surrender your policy and the
See Reinstatement,	insured person is alive and still insurable according to our normal underwriting rules for the
page 65.	applicable risk class and rating.
	· You will need to pay the required reinstatement premium.
	· If you had an outstanding loan when coverage lapsed, we will reinstate it with accrued but
	unpaid loan interest to the date of the lapse unless directed otherwise.
	· When we reinstate your policy we reinstate the surrender charges for the amount and time as
	if your policy had not lapsed.
	· A policy that is reinstated more than 90 days after lapsing may be considered a modified
	endowment contract for tax purposes.
	· Reinstating your policy may have tax consequences, and you should consult with a qualified
	tax adviser before reinstating your policy.

Factors You Should Consider Before Purchasing a Policy

The decision to purchase a policy should be discussed with your agent/registered representative. Make sure you understand the policy’s investment options, its other features and benefits, its risks and the fees and charges you will incur when you consider purchasing the policy and investing in the Subaccounts of the Separate Account.


Life Insurance	· The policy is not a short-term savings vehicle and should be purchased only if you need life
Coverage	insurance coverage. Evaluate your need for life insurance coverage before purchasing a
	policy.
	· You should purchase a policy only if you intend and have the financial capability to keep the
	policy in force for a substantial period of time.
Fees and Charges	· In the early policy years the surrender charge may exceed the Account Value because the
	surrender charge may be more than the cumulative premiums minus policy fees and charges.
See *Fees and Charges*,	Therefore, you should purchase a policy only if you intend and have the financial capability
page 26.	to keep the policy in force for a substantial period of time.
	· A policy’s fees and charges reflect the costs associated with its features and benefits, the
	services we render, the expenses we expect to incur and the risks we assume under the
	policy.
	· We believe that the policy’s fees and charges, in the aggregate, are reasonable, but before
	purchasing a policy you should compare the value that the policy’s various features and
	benefits and the available services have to you, given your particular circumstances, with the
	fees and charges associated with those features, benefits and services.
Investment Risk	· You should evaluate the policy’s long-term investment potential and risks before purchasing
	a policy.
See The Separate	· For amounts you allocate to the Subaccounts of the Separate Account:
Account, page 16.	> Your values will fluctuate with the markets, interest rates and the performance of the
	underlying mutual funds;
See The Guaranteed	> You assume the risk that your values may decline or may not perform to your
Interest Division,	expectations;
page 20.	> Your policy could lapse without value or you may be required to pay additional premium
	because of poor fund performance;
	> Each fund has various investment risks, and some funds are riskier than others;
	> You should read each fund’s prospectus and understand the risks associated with the fund
	before allocating your premiums to its corresponding Subaccount; and
	> There is no assurance that any fund will achieve its stated investment objective.
	· For amounts you allocate to the Guaranteed Interest Division:
	> Interest rates we declare will change over time, but not more frequently than every policy
	anniversary; and
	> You assume the risk that interest rates may decline, although never below the guaranteed
	minimum annual rate of 2.00%.

ING VUL-DB
6


Grace Period and	· Your policy may enter the grace period and subsequently lapse (meaning your policy will
Lapse	terminate without value) if on any Monthly Processing Date:
	> The Guaranteed Death Benefit Rider is not in effect; and
See Lapse, page 65.	> Your Net Account Value (meaning the Account Value minus any Loan Amount) is zero
	or less.
	· If you meet these conditions, we will send you notice and give you a 61 day grace period to
	make a sufficient premium payment.
	· If you do not make a sufficient premium payment by the end of the 61 day grace period,
	your life insurance coverage will terminate and your policy will lapse without value.
	· Partial withdrawals and loans have an adverse impact on your Net Account Value. Before
	taking a partial withdrawal or loan consider its effect on your ability to keep your policy
	from lapsing.
Exchanges	· Replacing your existing life insurance policy(ies) and/or annuity contract(s) with the policy
	described in this prospectus may not be beneficial to you.
*See Purchasing a*	· Before purchasing a policy, determine whether your existing policy(ies) and/or contract(s)
*Policy,* page 21.	will be subject to fees or penalties upon surrender or cancellation.
	· Also compare the fees, charges, coverage provisions and limitations, if any, of your existing
	policy(ies) and/or contract(s) with those of the policy described in this prospectus.
Taxation	· 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
See TAX	life insurance contract. We believe it is reasonable to conclude that the policy will qualify as
CONSIDERATIONS,	a life insurance contract.
page 66.	· Assuming the policy qualifies as a life insurance contract under current federal income tax
	law, your policy earnings are generally not subject to income tax as long as they remain
	within your policy. Depending on your circumstances, however, the following events may
	have tax consequences for you:
	> Reduction in the amount of your insurance coverage;
	> Partial withdrawals;
	> Loans;
	> Surrender;
	> Lapse; and
	> Reinstatement.
	· In addition, if your policy is a modified endowment contract, a partial withdrawal, surrender
	or a loan against or secured by the policy will be taxable to you to the extent of any gain in
	the policy. A penalty tax may be imposed on a distribution from a modified endowment
	contract as well.
	· There is always the possibility that the tax treatment of the policy could be changed by
	legislation or otherwise. You should consult a qualified tax adviser with respect to legislative
	developments and their effect on the policy.
	· Consult with a qualified legal or tax adviser before you purchase a policy.
Sales	· We pay compensation to broker/dealers whose registered representatives sell the policy.
Compensation	· Broker/dealers may be able to choose to receive compensation under various payment
	options, but their choice will not affect the fees and charges you will pay for the policy.
See *Distribution of the*	· We generally pay more compensation on premiums paid for Stated Death Benefit coverage
**Policy, page 82.**	under the policy than we do on premiums paid for coverage under the Adjustable Term
	Insurance Rider. Talk to your agent/registered representative about the appropriate usage of
	the Adjustable Term Insurance Rider for your particular situation.
Other Products	· We and our affiliates offer other insurance products that may have different features,
	benefits, fees and charges. These other products may better meet your needs.
	· Contact your agent/registered representative if you would like information about these other
	products.

ING VUL-DB
7

Fees and Charges

The following tables describe the fees and charges you will pay when buying, owning and surrendering the policy.

Transaction Fees and Charges. The following table describes the fees and charges deducted at the time you make a premium payment or make certain other transactions. See Transaction Fees and Charges, page 27.


			Amount Deducted
Charge	When Deducted		Maximum Guaranteed Charges
Premium Expense	· When you make a	· 15.00% of each premium payment.
Charge	premium payment.

Partial Withdrawal	· When you take a partial	· $10.00.
Fee	withdrawal.

Surrender Charge ¹	· During the first 15	Range from
	Segment years when	· $3.40 to $42.00 per $1,000.00 of Stated Death Benefit.
	you surrender your
	policy, decrease your	Representative insured person
	Stated Death Benefit,	· $20.00 per $1,000.00 of Stated Death Benefit.
	take a partial	· The representative insured person is a male, age 40.
	withdrawal that	· The rates shown for the representative insured person are
	decreases your Stated		for the first policy year.
	Death Benefit or allow
	your policy to lapse.

Excess Illustration	· Each time you request	· $25.00.
Fee ²	an illustration after the
	first each policy year.

The surrender charge rates shown are for the first Segment year. Surrender charge rates generally decline beginning by the sixth Segment year and reach zero beginning in the sixteenth Segment year. The rates vary based on the insured person’s age at the time each Segment of Stated Death Benefit is established and gender. The rates shown for the representative insured person are for the first policy year, and you may get information about the charge that would apply to you by contacting your agent/registered representative for a personalized illustration.

We do not currently assess this charge.

ING VUL-DB
8

Periodic Fees and Charges. The following table describes the maximum guaranteed charges that could be deducted each month on the Monthly Processing Date, not including fund fees and expenses. See Periodic Fees and Charges, page 28.


			Amount Deducted
Charge	When Deducted		Maximum Guaranteed Charges ³
Cost of Insurance	· On each Monthly	Range from
Charge ⁴	Processing Date.	· $0.02 to $83.33 per $1,000.00 of net amount at risk.

		Representative insured person
		· $0.12 per $1,000.00 of net amount at risk for each Segment
			of your Stated Death Benefit.
		· The representative insured person is a male, age 40 in
			the super preferred no tobacco risk class.
		· The rates shown for the representative insured person are
			for the first policy year.

Mortality and	· On each Monthly	· 0.03333% (0.40% annually) of Account Value invested in
Expense Risk Charge	Processing Date.		the Separate Account.

Policy Charge	· On each Monthly	· $13.00.
	Processing Date.

Administrative	· On each Monthly	Range from
Charge ⁵	Processing Date.	· $0.08 to $0.28 per $1,000.00 of Stated Death Benefit.

		Representative insured person
		· $0.08 per $1,000.00 of Stated Death Benefit.
		· The representative insured person is a male, age 40 in the
			super preferred no tobacco risk class.
		· The rates shown for the representative insured person are
			for the first policy year.

Loan Interest Charge	· Accrues daily but is due	· 2.75% per annum of the amount held in the Loan Division
	in arrears on each policy		in policy years 1–10. ⁶
	anniversary.

³	This table shows the maximum guaranteed charges that may be assessed during any policy year. Current charges may be less than the maximum guaranteed charges shown and you may get information about the charges that would apply to you by contacting your agent/registered representative for a personalized illustration.
⁴	The cost of insurance rates vary based on policy duration and the insured person’s age, gender and risk class. Different rates will apply to each Segment of Stated Death Benefit. The rates shown for the representative insured person are for the first policy year and generally increase each year thereafter. The rates shown may have been rounded to the nearest penny, and you may get information about the charge that would apply to you by contacting your agent/registered representative for a personalized illustration.
⁵	The maximum guaranteed administrative charge rates vary based on the Segment duration and the insured person’s age, gender and risk class. Rates remain level during the first five segment years and then reset to an equal or lesser amount for all subsequent Segment years. The rates shown for the representative insured person are for the first policy year. The rates shown may have been rounded to the nearest penny and you may get information about the charge that would apply to you by contacting your agent/registered representative for a personalized illustration. See Administrative Charge, page 31, for information about how the amount of the administrative charge is determined.
⁶	The guaranteed maximum loan interest charge after policy year ten is 2.15%.

ING VUL-DB
9

Rider Fees and Charges. The following tables describe the charges or costs associated with each of the rider benefits. See Rider Fees and Charges, page 31.


Accelerated Benefit Rider
		Amount Deducted
Charge	When Deducted	Maximum Guaranteed Charges ⁷
Accelerated Benefit	· On the date the	· $300.00 per acceleration request.
Rider Administrative	acceleration request is
Charge	processed.

Accelerated Benefit	· Interest on the amount of	· The greater of:
Lien Interest Charge	the lien accrues daily and	> The current yield on 90 day treasury bills; or
	is added to the amount of	> The current maximum statutory adjustable policy loan
	the lien.	interest rate.


Additional Insured Rider
		Amount Deducted
Charge	When Deducted	Maximum Guaranteed Charges ⁷
Additional Insured	· On each Monthly	Range from
Rider Charge ⁸	Processing Date.	· $0.02 to $83.33 per $1,000.00 of rider benefit.

		Representative insured person
		· $0.07 per $1,000.00 of rider benefit.
		· The representative insured person is a female, age 35
		in the preferred no tobacco risk class.
		· The rates shown for the representative insured person are
		for the first rider year.

⁷

These tables show the maximum guaranteed charges that may be assessed during any policy year. Current charges may be less than the maximum guaranteed charges shown and you may get information about the charges that would apply to you by contacting your agent/registered representative for a personalized illustration.

⁸

The rates for this rider vary based on the additional insured person’s age, gender and risk class and generally increase with age. The rates shown for the representative insured person are for the first rider year. The rates shown may have been rounded to the nearest penny, and you may get information about the charge that would apply to you by contacting your agent/registered representative for a personalized illustration.

ING VUL-DB
10


Rider Fees and Charges (continued).

Adjustable Term Insurance Rider
		Amount Deducted
Charge	When Deducted	Maximum Guaranteed Charges ⁹
Adjustable Term	· On each Monthly	Range from
Insurance Rider Cost	Processing Date.	· $0.02 to $83.33 per $1,000.00 of rider benefit.
of Insurance
Charge ¹⁰		Representative insured person
		· $0.12 per $1,000.00 rider benefit.
		· The representative insured person is a male, age 40 in
		the super preferred no tobacco risk class.
		· The rates shown for the representative insured person are
		for the first rider year.


Guaranteed Death Benefit Rider
		Amount Deducted
Charge	When Deducted	Maximum Guaranteed Charges ⁹
Guaranteed Death	· On each Monthly	Range from
Benefit Rider	Processing Date during	· $0.001 to $0.02 per $1,000.00 of insurance coverage.
Charge ¹¹	the guarantee period.
		Representative insured person
		· $0.007 per $1,000.00 of insurance coverage.
		· The representative insured person is age 50.
		· The rates shown for the representative insured person are
		for the first rider year.


Overloan Lapse Protection Rider
		Amount Deducted
Charge	When Deducted	Maximum Guaranteed Charges ⁹
Overloan Lapse	· On the Monthly	· 3.50% of the Account Value. ¹²
Protection Rider	Processing Date on or
	next following the date
	we receive your request
	to exercise this rider’s
	benefit.

⁹	These tables show the maximum guaranteed charges that may be assessed during any policy year. Current charges may be less than the guaranteed maximum charges shown and you may get information about the charges that would apply to you by contacting your agent/registered representative for a personalized illustration.
¹⁰	The rates for this rider vary based on rider duration and the insured person’s age, gender and risk class and generally increase each year. The rates shown for the representative insured person are for the first rider year. The rates shown may have been rounded to the nearest penny, and you may get information about the charge that would apply to you by contacting your agent/registered representative for a personalized illustration.
¹¹	The rates for this rider vary based on the insured person’s age at issue. The rates shown may have been rounded to the nearest penny, and you may get information about the charge that would apply to you by contacting your agent/registered representative for a personalized illustration.
¹²	The Account Value is equal to the sum of the value of amounts allocated to the Subaccounts of the Separate Account, amounts allocated to the Guaranteed Interest Division and any amounts set aside in the Loan Division.

ING VUL-DB
11


Rider Fees and Charges (continued).

Waiver of Cost of Insurance Rider
		Amount Deducted
Charge	When Deducted	Maximum Guaranteed Charges ¹³
Waiver of Cost of	· On each Monthly	Range from
Insurance Rider	Processing Date.	· $3.82 to $19.48 per $100.00 of rider coverage.
Charge ¹⁴
		Representative insured person
		· $7.04 per $100.00 of rider coverage.
		· The representative insured person is age 35.
		· The rates shown for the representative insured person are
		for the first rider year.


Waiver of Specified Premium Rider
		Amount Deducted
Charge	When Deducted	Maximum Guaranteed Charges ¹³
Waiver of Specified	· On each Monthly	Range from
Premium Rider	Processing Date.	· $1.70 to $12.70 per $100.00 of rider coverage.
Charge ¹⁵
		Representative insured person
		· $2.20 per $100.00 of rider coverage.
		· The representative insured person is age 35.
		· The rates shown for the representative insured person are
		for the first rider year.

¹³	These tables show the maximum guaranteed charges that may be assessed during any policy year. Current charges may be less than the guaranteed maximum charges shown and you may get information about the charges that would apply to you by contacting your agent/registered representative for a personalized illustration.
¹⁴	The rates for this rider vary based on several factors that may include rider duration and the insured person’s age. Rates generally increase each year after the first rider year until age 59 and generally decrease thereafter. The rates shown for the representative insured person are for the first rider year, and you may get information about the charge that would apply to you by contacting your agent/registered representative for a personalized illustration.
¹⁵	The rates for this rider vary based on various factors that may include the insured person’s age. Rates generally increase each year after the first rider year until age 59 and generally decrease thereafter. The rates shown for the representative insured person are for the first rider year and you may get information about the charges that would apply to you by contacting your agent/registered representative for a personalized illustration.

ING VUL-DB
12

Fund Fees and Expenses. The following table shows the minimum and maximum total annual fund expenses that you may pay during the time you own the policy. Fund expenses vary from fund to fund and may change from year to year. For more detail about a fund’s fees and expenses, review the fund’s prospectus. See also Fund Fees and Expenses, page 32.


	Minimum	Maximum
Total Annual Fund Expenses (deducted from fund assets) ¹⁶	0.26%	1.26%

Total annual fund expenses are deducted from amounts that are allocated to the fund. They include management fees and other expenses and may include distribution (12b-1) fees. Other expenses may include service fees that may be used to compensate service providers, including the company and its affiliates, for administrative and policy owner services provided on behalf of the fund. Distribution (12b-1) fees are used to finance any activity that is primarily intended to result in the sale of fund shares.

If a fund is structured as a “fund of funds,” total annual fund expenses also include the fees associated with the funds in which it invests. Because of this a fund that is structured as a “fund of funds” may have higher fees and expenses than a fund that invests directly in debt and equity securities. For a list of the “fund of funds” available through the policy, see the chart of funds available through the Separate Account on page 17.

¹⁶	Some funds that are available through the policy have contractual arrangements to waive and/or reimburse certain fund fees and expenses. The minimum and maximum total annual fund expenses shown above do not reflect any of these waiver and/or reimbursement arrangements.

ING VUL-DB
13

THE COMPANY, THE SEPARATE
ACCOUNT AND THE GUARANTEED
INTEREST DIVISION

Security Life of Denver Insurance Company

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

We are a wholly owned indirect subsidiary of ING Groep N.V., a global financial institution active in the fields of insurance, banking and asset management. ING Groep N.V. is headquartered in Amsterdam, The Netherlands. Although we are an indirect subsidiary of ING Groep N.V., ING Groep N.V. is not responsible for the obligations under the policy. The obligations under the policy are solely the responsibility of Security Life of Denver Insurance Company.

As part of a restructuring plan approved by the European Commission, ING Groep N.V. has agreed to separate its banking and insurance businesses by 2013. ING Groep N.V. intends to achieve this separation by divestment of its insurance and investment management operations, including the company. ING Groep N.V. has announced that it will explore all options for implementing the separation including initial public offerings, sales or a combination thereof. On November 10, 2010, ING announced that ING and its U.S. insurance affiliates, including the company, are preparing for a base case of an initial public offering (“IPO”) of the company and its U.S.-based insurance and investment management affiliates.

Regulatory Matters

As with many financial services companies, the company and its affiliates periodically receive informal and formal requests for information from various state and federal governmental agencies and self-regulatory organizations in connection with examinations, inquiries, investigations and audits of the products and practices of the company or the financial services industry. Considerable regulatory scrutiny currently is being focused on whether and to what extent life insurance companies are using the Unites States Social Security Administration’s Death Master File (“SSDMF”) to proactively ascertain when customers have deceased and to pay benefits even where no claim for benefits has been made. The company has received industry-wide and company-specific inquiries and is engaged in market conduct examinations with respect to its claims settlement practices, use of the SSDMF and compliance with unclaimed property laws. A majority of states are conducting an audit of the company’s compliance with unclaimed property laws. The company also has been reviewing whether benefits are owed and whether reserves are adequate in instances where an insured appears to have died, but no claim for death benefits has been made. Some of the investigations, exams, inquiries and audits could result in regulatory action against the company. The potential outcome of such action is difficult to predict but could subject the company to adverse consequences, including, but not limited to, settlement payments, additional payments to beneficiaries and additional escheatment of funds deemed abandoned under state laws. They may also result in fines and penalties and

ING VUL-DB
15

changes to the company’s procedures for the identification and escheatment of abandoned property and other financial liability. While it is not possible to predict the outcome of any such action, or internal or external investigations, examinations, reviews or inquiries, management does not believe that they will have a material adverse effect on the company’s financial position. It is the practice of the company and its affiliates to cooperate fully in these matters.

Product Regulation. Our products are subject to a complex and extensive array of state and federal tax, securities and insurance laws and regulations, which are administered and enforced by a number of governmental and self-regulatory authorities, including state insurance regulators, state securities administrators, the SEC, the Financial Industry Regulatory Authority (“FINRA”), the Department of Labor and the Internal Revenue Service (“IRS”). For example, U.S. federal income tax law imposes certain requirements relating to product design, administration and investments that are conditions for beneficial tax treatment of such products under the Internal Revenue Code. See TAX CONSIDERATIONS, page 66, for further discussion of some of these requirements. Failure to administer certain product features could affect such beneficial tax treatment. In addition, state and federal securities and insurance laws impose requirements relating to insurance product design, offering and distribution and administration. Failure to meet any of these complex tax, securities or insurance requirements could subject the company to administrative penalties imposed by a particular governmental or self regulatory authority and unanticipated claims and costs associated with remedying such failure. Additionally, such failure could harm the company’s reputation, interrupt the company’s operations or adversely impact profitability.

The Investment Options

You may allocate your premium payments to any of the available investment options. These options include Subaccounts of the Separate Account and the Guaranteed Interest Division. The investment performance of a policy depends on the performance of the investment options you choose.

The Separate Account

We established Security Life Separate Account L1 on November 3, 1993, as one of our separate accounts under the laws of the State of Colorado. It is registered with the SEC as a unit investment trust under the Investment Company Act of 1940, as amended (“1940 Act”).

We own all of the assets of the Separate Account and are obligated to pay all amounts due under a policy according to the terms of the policy. Income, gains and losses credited to, or charged against, the Separate Account reflect the investment experience of the Separate Account and not the investment experience of our other assets. Additionally, Colorado law provides that we cannot charge the Separate Account with liabilities arising out of any other business we may conduct. This means that if we ever became 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 owners of other policies and creditors. All guarantees and benefits provided under the policy that are not related to the Separate Account are subject to the claims paying ability of the company and our general account.

ING VUL-DB
16

The Separate Account is divided into Subaccounts. Each Subaccount invests in a corresponding mutual fund. When you allocate premium payments to a Subaccount, you acquire Accumulation Units of that Subaccount. You do not invest directly in or hold shares of the mutual funds when you allocate premium payments or Account Value to the Subaccounts of the Separate Account.

Funds Available Through the Separate Account. The following chart lists the mutual funds that are available through the Separate Account.

Certain of these mutual funds are structured as “fund of funds.” A “fund of funds” may have higher fees and expenses than a fund that invests directly in debt and equity securities because they also incur the fees and expenses of the underlying funds in which they invest. The “fund of funds” available through the policy are identified below.

Funds Available Through the Separate Account

· American Funds^®– Growth Fund (Class 2)
· American Funds^®– Growth-Income Fund (Class 2)
· American Funds^®– International Fund (Class 2)
· BlackRock Global Allocation V.I. Fund (Class III)
· Fidelity^®VIP Contrafund^®Portfolio (Service Class)
· Fidelity^®VIP Equity-Income Portfolio (Service Class)
· ING Artio Foreign Portfolio (Class I)
· ING BlackRock Health Sciences Opportunities Portfolio (Class I)
· ING BlackRock Large Cap Growth Portfolio (Class I)
· ING Clarion Global Real Estate Portfolio (Class S)
· ING DFA Global Allocation Portfolio (Class I) ¹
· ING DFA World Equity Portfolio (Class I) ¹
· ING FMR^SMDiversified Mid Cap Portfolio (Class I)
· ING Franklin Templeton Founding Strategy Portfolio (Class I) ¹
· ING Global Resources Portfolio (Class I)
· ING Invesco Van Kampen Growth and Income Portfolio (Class S)
· ING JPMorgan Emerging Markets Equity Portfolio (Class I)
· ING JPMorgan Small Cap Core Equity Portfolio (Class I)
· ING Large Cap Growth Portfolio (Class I)
· ING Limited Maturity Bond Portfolio (Class S)
· ING Liquid Assets Portfolio (Class S)
· ING MFS Total Return Portfolio (Class I)
· ING MFS Utilities Portfolio (Class S)
· ING Marsico Growth Portfolio (Class I)
· ING PIMCO Total Return Bond Portfolio (Class I)
· ING Pioneer Fund Portfolio (Class I)
· ING Pioneer Mid Cap Value Portfolio (Class I)
· ING Retirement Growth Portfolio (Class I) ¹
· ING Retirement Moderate Growth Portfolio (Class I) ¹
· ING Retirement Moderate Portfolio (Class I) ¹
· ING T. Rowe Price Capital Appreciation Portfolio (Class I)
· ING T. Rowe Price Equity Income Portfolio (Class I)

· ING T. Rowe Price International Stock Portfolio (Class I)
· ING U.S. Stock Index Portfolio (Class I)
· ING Baron Growth Portfolio (Class I) ²
· ING Columbia Small Cap Value II Portfolio (Class I)
· ING Global Bond Portfolio (Class S)
· ING Invesco Van Kampen Comstock Portfolio (Class I)
· ING Invesco Van Kampen Equity and Income Portfolio (Class I)
· ING JPMorgan Mid Cap Value Portfolio (Class I)
· ING Oppenheimer Global Portfolio (Class I)
· ING Pioneer High Yield Portfolio (Class I)
· ING T. Rowe Price Diversified Mid Cap Growth Portfolio (Class I)
· ING Templeton Foreign Equity Portfolio (Class I)
· ING UBS U.S. Large Cap Equity Portfolio (Class I)
· ING Balanced Portfolio (Class I)
· ING Intermediate Bond Portfolio (Class I)
· ING Growth and Income Portfolio (Class I)
· ING Index Plus LargeCap Portfolio (Class I)
· ING Index Plus MidCap Portfolio (Class I)
· ING Index Plus SmallCap Portfolio (Class I)
· ING International Index Portfolio (Class S)
· ING Russell^TMLarge Cap Growth Index Portfolio (Class I)
· ING Russell^TMLarge Cap Index Portfolio (Class I)
· ING Russell^TMLarge Cap Value Index Portfolio (Class I)
· ING Russell^TMMid Cap Growth Index Portfolio (Class I)
· ING Russell^TMSmall Cap Index Portfolio (Class I)
· ING Small Company Portfolio (Class S)
· ING U.S. Bond Index Portfolio (Class I)
· ING SmallCap Opportunities Portfolio (Class I)
· M Business Opportunity Value Fund ³
· M Capital Appreciation Fund ³
· M International Equity Fund ³
· M Large Cap Growth Fund ³
· Neuberger Berman AMT Socially Responsive Portfolio^®(Class I)

¹	This fund is structured as a “fund of funds.” See the Fund Fees and Expenses table on page 13 and the Fund of Funds section on page 35 for more information about “fund of funds.”
²	Prior to April 30, 2012, this fund was known as the ING Baron Small Cap Growth Portfolio.
³	The M Funds are only available through broker/dealers associated with the M Financial Group.

ING VUL-DB
17

See Appendix B to this prospectus for more information about the mutual funds available through the Separate Account, including information about each fund’s investment adviser/subadviser and investment objective. More detailed information about each fund, including information about their investment risks and fees and expenses, can be found in the fund’s current prospectus and Statement of Additional Information. You may obtain these documents by contacting us at our Customer Service Center.

A mutual fund available through the Separate Account is not the same as a retail mutual fund with the same or similar name. Accordingly, the management, fees and expenses and performance of a fund available through the Separate Account is likely to differ from a similarly named retail mutual fund.

Voting Privileges. We invest each Subaccount’s assets in shares of a corresponding mutual fund. We are the legal owner of the fund 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 1940 Act.

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

Examples of issues that require a fund-by-fund vote are changes in the fundamental investment policy of a particular fund or approval of an investment advisory agreement.

We vote the shares in accordance with your instructions at meetings of the fund’s shareholders. We vote any fund shares that are not attributable to policies and any fund shares for which the owner does not give us instructions in the same proportion as we vote the shares for which we did receive voting instructions. This means that instructions from a small number of shareholders can determine the outcome of a vote. There is no minimum number of shares for which we must receive instructions before we vote the shares.

We reserve the right to vote fund 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 funds corresponding to those Subaccounts in which you have invested assets as of the record date set by the fund’s Board for the shareholders meeting. We determine the number of fund shares in each Subaccount of your policy by dividing your Separate Account Value in that Subaccount by the net asset value of one share of the matching fund.

ING VUL-DB
18

Right to Change the Separate Account. Subject to state and federal law and the rules and regulations thereunder, we may, from time to time, make any of the following changes to our Separate Account with respect to some or all classes of policies:

· Change the investment objective;

· Offer additional Subaccounts that will invest in funds we find appropriate for

policies we issue;

· Eliminate Subaccounts;

· Combine two or more Subaccounts;

· Close Subaccounts. We will notify you in advance by a supplement to this

prospectus if we close a Subaccount. If a Subaccount is closed or otherwise is

unavailable for new investment, unless you provide us with alternative

allocation instructions, all future premiums directed to the Subaccount that

was closed or is unavailable may be automatically allocated among the other

available Subaccounts according to your most recent allocation instructions.

If your most recent allocation instructions do not include any available

Subaccounts, you must provide us with alternative allocation instructions or

the premium payment will be returned to you. You may give us alternative

allocation instructions by contacting our Customer Service Center. See also

the Transfers section of this prospectus, page 56, for information about

making Subaccount allocation changes;

· Substitute a new mutual fund for a fund in which a Subaccount currently

invests. A substitution may become necessary if, in our judgment:

> A fund no longer suits the purposes of your policy;

> There is a change in laws or regulations;

> There is a change in the fund’s investment objectives or restrictions;

> The fund is no longer available for investment; or

> Another reason we deem a substitution is appropriate.

· In the case of a substitution, the new mutual fund may have different fees and

charges than the fund it replaced;

· Transfer assets related to your policy class to another Separate Account;

· Withdraw the Separate Account from registration under the 1940 Act;

· Operate the Separate Account as a management investment company under

the 1940 Act;

· Cause one or more Subaccounts to invest in a mutual fund other than, or in

addition to, the funds currently available;

· Stop selling the policy;

· End any employer or plan trustee agreement with us under the agreement’s

terms;

· Limit or eliminate any voting rights for the Separate Account; or

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

We will not make a change until the change is disclosed in an effective prospectus or prospectus supplement, authorized, if necessary, by an order from the SEC and approved, if necessary, by the appropriate state insurance department(s). We will notify you of changes. If you wish to transfer the amount you have in the affected Subaccount to another Subaccount or to the Guaranteed Interest Division, you may do so free of charge. Just notify us at our Customer Service Center.

ING VUL-DB
19

The 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. We declare the interest rate that applies to all amounts in the Guaranteed Interest Division. Although the interest rate will change over time, the interest rate will never be less than 2.00%. Additionally, we guarantee that the interest rate will not change more frequently than every policy anniversary. 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 general account. We bear all of the investment risk for the Guaranteed Interest Division.

Your Guaranteed Interest Division Value equals the Net Premium you allocate to the Guaranteed Interest Division, plus interest earned, minus amounts you transfer out or withdraw. It may be reduced by fees and charges assessed against your Account Value.

The Guaranteed Interest Division guarantees principal and is part of our general account. 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, as amended (“1933 Act”). Also, we have not registered the Guaranteed Interest Division or the general account as an investment company under the 1940 Act (because of exemptive and exclusionary provisions). This means that the general account, the Guaranteed Interest Division and interests in it are generally not subject to regulation under these Acts. All guarantees and benefits provided under the policy that are not related to the Separate Account are subject to the claims paying ability of the company and our general account.

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.

DETAILED INFORMATION ABOUT THE
POLICY

This prospectus describes our standard ING VUL-DB variable universal life insurance policy. The policy provides death benefits, values and other features of traditional life insurance contracts. There may be variations in policy features, benefits and charges because of requirements of the state where we issue your policy. We describe all such differences in your policy.

ING VUL-DB
20

If you would like to know about state variations, please ask your agent/registered representative. We can provide him/her with the list of variations that will apply to your policy.

We and our affiliates offer various other products with different features and terms than the policy offered through this prospectus and that may offer some or all of the same funds. These products have different benefits, fees and charges and may or may not better match your needs. Please note that some of the company’s management personnel and certain other employees may receive a portion of their employment compensation based on the amount of Account Value allocated to funds affiliated with ING. You should be aware that there may be alternative products available, and if you are interested in learning more about these other products, contact our Customer Service Center or your agent/registered representative.

Underwriting

On the application you will provide us with certain health and other necessary information. Upon receipt of an application, we will follow our underwriting procedures to determine whether the proposed insured person is insurable by us. Before we can make this determination, we may need to request and review medical examinations and other information about the proposed insured person. Through our underwriting process we also determine the risk class for the proposed insured person if the application is accepted. Risk class is based on such factors as the proposed insured person’s age, gender, health and occupation. Risk class will impact the cost of insurance rates you will pay and may also affect premiums and other policy fees, charges and benefits.

We reserve the right to reject an application for any reason permitted by law. If an application is rejected, any premium received will be returned without interest.

Purchasing a Policy

To purchase a policy you must submit an application to us. On that application you will, among other things, select:

The amount of your Target Death Benefit (which generally must be at least $100,000.00);
Your initial death benefit option;
The death benefit qualification test to apply to your policy (we may limit the amount of coverage we will issue on the life of the insured person when the cash value accumulation test is chosen); and
Any riders or optional benefits.

ING VUL-DB
21

The “Policy Date” is the date coverage under the policy begins and is the date from which we measure policy years, policy months, policy anniversaries and the Monthly Processing Date. The “insured person” is the person on whose life we issue the policy, and the insured person generally can be no more than age 85 on the Policy Date. “Age” under the policy means the insured person’s age on the birthday nearest to the Policy Date. From time to time, we may accept an insured person who exceeds our normal maximum age limit. We will not unfairly discriminate in determining the maximum age at issue. All exceptions to our normal limits are dependent upon our ability to obtain acceptable reinsurance coverage for our risk with an older insured. We may also set a minimum age to issue a 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. Except for cash on delivery policies, we generally will not reissue a policy to change the Policy Date.

Important Information About the Adjustable Term Insurance Rider. It may be to your economic advantage to include part of your insurance coverage under the Adjustable Term Insurance Rider. Working with your agent/registered representative, consider the factors described in the Adjustable Term Insurance Rider section of this prospectus, page 44, when deciding the appropriate usage of the Adjustable Term Insurance Rider for your particular situation.

Premium Payments

Premium payments are flexible and you may choose the amount and frequency of premium payments, within limits, including:

We may refuse to accept any premium less than $25.00;
You cannot pay additional premiums after age 121 (except amounts required to keep the policy from lapsing);
We may refuse to accept any premium that would disqualify your policy as life insurance under Section 7702 of the Internal Revenue Code;
We may refuse to accept any premium that would cause your policy to become a modified endowment contract under Section 7702A of the Internal Revenue Code without your prior written acknowledgement accepting your policy as a modified endowment contract; and
We may refuse to accept any premium that does not comply with our anti- money laundering program. See Anti-Money Laundering, page 76.

After we deduct the premium expense charge from your premium payments, we apply the Net Premium to your policy as described below.

A premium payment is received by us when it is received at our offices. After you have paid your initial premium, we suggest you send payments directly to us, rather than through your agent/registered representative, to assure the earliest crediting date.

ING VUL-DB
22

Your initial premium must be sufficient to keep your policy in force from the Policy Date through the Investment Date. The “Investment Date” is the first date we apply the Net Premium to your policy.

Scheduled Premium. You may select your scheduled (planned) premium (within our limits) when you apply for your policy. The scheduled premium, shown in your policy schedule pages, is the amount you intend to pay over a certain time period. You may schedule premiums to be paid monthly, quarterly, semiannually or annually. Payment of the scheduled premium does not guarantee that your policy will not lapse, and you may need to pay additional premiums to keep your policy in force. You may receive premium reminder notices for the scheduled premium you selected. You are not required to pay the scheduled premium.

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.

If you have the optional Guaranteed Death Benefit Rider, to keep the rider in force your scheduled premium should not be less than the guarantee period annual premium shown in your policy. See Guaranteed Death Benefit Rider, page 42.

Unscheduled Premium Payments. Generally speaking, you may make unscheduled premium payments at any time, however:

We may refuse to accept any premium less than $25.00;
You cannot pay additional premiums after age 121 (except amounts required to keep the policy from lapsing);
We may refuse to accept or limit the amount of an unscheduled premium payment if it would result in an increase in the amount of the Base Death Benefit required by the federal income tax law definition of life insurance.
We may require satisfactory evidence that the insured person is insurable according to our normal underwriting rules for the applicable risk class and rating at the time that you make the unscheduled premium payment if the Base Death Benefit is increased due to an unscheduled premium payment;
We may require satisfactory evidence that the insured person is insurable according to our normal underwriting rules for the applicable risk class and rating at the time that you make the unscheduled premium payment if an unscheduled premium payment will cause the net amount at risk to increase;
We will return premium payments that 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; and
Our acceptance of an unscheduled premium payment may be subject to certain issue limitations and conditioned on the availability of reinsurance coverage.

Satisfactory evidence of insurability may include receipt of an application and required medical information.

ING VUL-DB
23

Target Premium. Target premium for each Segment of Stated Death Benefit is actuarially determined based on the age, gender and risk class of the insured person. The target premium is used to determine the sales compensation we pay. Payment of the target premium does not guarantee that your policy will not lapse, and you may need to pay additional premiums 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 each Segment of Stated Death Benefit under your policy is shown in your policy schedule pages. Target premium is not based on your scheduled premium.

Premium Payments Affect Your Coverage. Unless you have the Guaranteed Death Benefit Rider, your coverage lasts only as long as you have a positive Net Account Value that is enough to pay the periodic fees and charges due each month. If you do not meet this requirement, your policy will enter a 61-day grace period and you must make a sufficient premium payment to keep your policy from lapsing. See Lapse, page 65.

Allocation of Net Premium. Until the Investment Date when your initial Net Premium is allocated as described below, we hold premiums in a general suspense account. Premiums held in this suspense account do not earn interest.

We apply the initial Net Premium to your policy on the Investment Date after all of the following conditions have been met:

We receive the required initial premium;
All issue requirements have been received by our Customer Service Center; and
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 return of your premium if you return your policy during the right to examine period, we initially invest amounts you have designated for the Subaccounts of the Separate Account in the Subaccount that invests in the ING Liquid Assets Portfolio. We later transfer these amounts from this Subaccount to the available Subaccounts that you have selected based on your most recent premium allocation instructions. This transfer occurs after the initial period, which is five days after the date we mailed your policy to you plus the length of your state’s right to examine period.

If your state provides for return of your Account Value if you return your policy during the right to examine period (or provides no right to examine period), we allocate amounts you designated for the Subaccounts of the Separate Account directly into those Subaccounts.

ING VUL-DB
24

All Net Premiums we receive after the initial period are allocated to your policy on the Valuation Date of their receipt in good order. We will allocate Net Premiums to the available Subaccounts using your most recent premium allocation instructions specified in percentages stated to the nearest tenth and totaling 100.00%. If your most recent premium allocation instructions includes a mutual fund that corresponds to a Subaccount that is closed to new investment (we will notify you in advance by a supplement to this prospectus if we close a Subaccount) or is otherwise unavailable, Net Premium received that would have been allocated to the Subaccount corresponding to the closed or otherwise unavailable mutual fund may be automatically allocated among the other available Subaccounts according to your most recent allocation instructions. If your most recent allocation instructions do not include any available funds, you must provide us with alternative allocation instructions or the premium payment will be returned to you. You may give us alternative allocation instructions by contacting our Customer Service Center. Your failure to provide us with alternative allocation instructions before we return your premium payment(s) may result in your policy entering the 61 day grace period and/or your policy lapsing without value. See Lapse, page 65, for more information about how to keep your policy from lapsing. See also Reinstatement, page 65, for more information about how to put your policy back in force if it has lapsed.

Right to Examine Period

You have the right to examine your policy and return it to us for a refund (for any reason) within the period shown in the policy. The period during which you have this right is called the right to examine period and starts on the date you receive your policy. If you request a right to examine refund or return your policy to us within the right to examine period, we cancel it as of your Policy Date.

If you cancel your policy during the right to examine period, you will receive a refund as determined by state law. Generally, there are two types of right to examine refunds:

Refund of all premium we have received from you; or
Refund of your Account Value plus a refund of all charges deducted.

The type of right to examine refund that applies to you will be specified in your policy. The type of refund will affect the allocation of premiums received before the end of the right to examine period. See Allocation of Net Premium, page 24.

Temporary Insurance

If you apply and qualify, we may issue temporary insurance in an amount equal to the amount of Target Death Benefit for which you applied, up to $1,000,000.00, which includes other in-force coverage you have with us.

ING VUL-DB
25

Temporary insurance coverage begins when all of the following events have occurred:

You have completed and signed our temporary insurance coverage form;
We have received and accepted a premium payment of at least your scheduled premium (selected on your application); and
The necessary parts of the application are complete.

Unless otherwise provided by state law, temporary insurance coverage ends on the earliest of:

Five days after we mail the premium refund to the address on your application;
Five days after we mail notice of termination to the address on your application;
Your Policy Date;
The date we refuse to issue a policy based on your application; or
90 days after you sign our temporary life insurance coverage form.

There is no death benefit under the temporary insurance coverage if any of the following events occur:

There is a material misrepresentation in your answers on the temporary insurance coverage form;
There is a material misrepresentation in statements on your application;
The person or persons intended to be insured die by suicide or self-inflicted injury; or
The bank does not honor your premium check or authorized withdrawal.

During the period of temporary insurance coverage your premium payments are held by us in a general suspense account until underwriting is completed and the policy is issued or the temporary insurance coverage otherwise ends. Premiums held in this suspense account do not earn interest and they are not allocated to the investment options available under the policy until a policy is issued. If a policy is not issued and temporary coverage ends, any premium received will be returned without interest. See Allocation of Net Premium, page 24.

Fees and Charges

We deduct fees and charges under the policy to compensate us for:

Providing the insurance benefits of the policy (including any rider benefits);
Administering the policy;
Assuming certain risks in connection with the policy; and
Incurring expenses in distributing the policy.

The amount of a fee or charge may be more or less than the cost associated with the service or benefit. Accordingly, excess proceeds from one fee or charge may be used to make up a shortfall on another fee or charge, and we may earn a profit on one or more of these fees and charges. We may use any such profits for any proper corporate purpose, including, among other things, payment of sales expenses.

ING VUL-DB
26

Transaction Fees and Charges

We deduct the following transaction fees and charges from your Account Value each time you make certain transactions.

Premium Expense Charge. We deduct a premium expense charge from each premium payment we receive.


Segment Year	Current Premium Expense Charge	Guaranteed Maximum Premium Expense Charge


1 – 5	15.00%	15.00%
6 – 10	5.00%	15.00%
11 +	3.00%	15.00%

This charge helps offset:

The expenses we incur in selling the policy;
The costs of various state and local taxes. 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; and
The cost associated with the federal income tax treatment of our deferred acquisition costs. This cost is determined solely by the amount of life insurance premium we receive.

Premium received for each coverage Segment will incur a premium expense charge based on the Segment year in which the premium is received. A Segment is a piece of death benefit coverage and Segment years are measured from the beginning of each Segment effective date. Premium received is allocated to each Segment of death benefit coverage pro-rata, based on the target premium for each coverage Segment. Premium expense charge rates currently decline after the fifth Segment year and again after the tenth Segment year. On a guaranteed basis, the maximum premium expense charge rates remain level for all Segment years.

Partial Withdrawal Fee. We deduct a partial withdrawal fee each time you take a partial withdrawal from your policy. The amount of this fee is $10.00. We deduct the partial withdrawal fee proportionately from your Guaranteed Interest Division and Separate Account values that remain after the partial withdrawal.

This fee helps offset the expenses we incur when processing a partial withdrawal.

Surrender Charge. We deduct a surrender charge during the first fifteen Segment years when you:

Surrender your policy;
Allow your policy to lapse;
Decrease your Stated Death Benefit; or
Take a partial withdrawal that decreases the amount of your Stated Death Benefit.

ING VUL-DB
27

The amount of the surrender charge depends on the amount of Stated Death Benefit surrendered or decreased and the surrender charge rates.

When you purchase a policy or increase your Stated Death Benefit, we set surrender charge rates based on the age and gender of the insured person. Surrender charges apply for the first fifteen years of each Segment of Stated Death Benefit. Surrender charge rates generally decline beginning in the sixth Segment year and reach zero beginning in the sixteenth Segment year. Each coverage Segment will have its own set of surrender charge rates which will apply only to that Segment. See Changes in the Amount of Your Insurance Coverage, page 35. The maximum rates that apply to you will be set forth in your policy. See the Transaction Fees and Charges table on page 8 for the minimum and maximum surrender charge rates and the rates for a representative insured person.

For full surrenders, you will receive the Surrender Value of your policy. For decreases in the amount of Stated Death Benefit, the surrender charge will reduce your Account Value. If there are multiple Segments of Stated Death Benefit, the coverage decreases and surrender charges assessed will be processed on a pro rata basis.

In the early policy years the surrender charge may exceed the Account Value because the surrender charge may be more than the cumulative premiums paid minus policy fees and charges. Therefore, you should purchase a policy only if you intend and have the financial capability to keep the policy in force for a substantial period of time.

The surrender charge helps offset the expenses we incur in issuing and distributing the policy.

Excess Illustration Fee. We currently do not assess this fee, but unless prohibited under state law, we reserve the right to assess a fee of up to $25.00 for each policy illustration that you request after the first each policy year.

This fee helps offset the costs we incur when processing requests for excess illustrations.

Redemption Fees. If applicable, we may deduct from your Account Value the amount of any redemption fees imposed by the underlying mutual funds as a result of partial withdrawals, transfers or other transactions you initiate and remit such fees back to that fund. Redemption fees, if any, are separate and distinct from any transaction charges or other charges deducted from your Account Value.

Periodic Fees and Charges

We deduct the following periodic fees and charges from your Account Value on the Monthly Processing Date. The first Monthly Processing Date is the Policy Date, or the Investment Date, if later. Subsequent Monthly Processing Dates are the same date each month as your Policy Date. If that date is not a Valuation Date, then the Monthly Processing Date is the next Valuation Date.

ING VUL-DB
28

At any time you may choose one investment option from which we will deduct your periodic fees and charges. If you do not choose the investment option or the amount in your chosen investment option is not enough to cover the periodic fees and charges, then your periodic fees and charges are taken from the Subaccounts and Guaranteed Interest Division in the same proportion that your value in each has to your Net Account Value.

Cost of Insurance. Each month we deduct a cost of insurance charge equal to our current monthly cost of insurance rates multiplied by the net amount at risk for each Segment of your Stated Death Benefit. The net amount at risk as calculated on each Monthly Processing Date equals the difference between:

Your current Base Death Benefit, discounted to take into account one month’s interest earnings at an assumed 2.00% annual interest rate; and
Your Account Value minus the periodic fees and charges due on that date, other than cost of insurance charges.

Monthly cost of insurance rates are based on the insured person’s age at issue and each date you increase your insurance coverage (a “Segment date”), gender, risk class and Segment year. They will not, however, be greater than the guaranteed maximum cost of insurance rates shown in the policy, which are based on the 2001 Commissioner’s Standard Ordinary, Sex Distinct, Smoker Distinct, Ultimate Mortality Tables, age nearest birthday. We will apply unisex rates where appropriate under the law. This currently includes policies issued in the state of Montana and policies issued to employers or employee organizations in connection with employment related insurance or benefit programs. The maximum rates that apply to you will be set forth in your policy. See the Periodic Fees and Charges table on page 9 for the maximum guaranteed cost of insurance rates and the rates for a representative insured person.

Separate cost of insurance rates apply to each Segment of your Stated Death Benefit. The maximum rates for the initial Segment and each new Segment of your Stated Death Benefit will be printed in your policy schedule pages.

The cost of insurance charge varies from month to month because of changes in your net amount at risk, changes in your death benefit and the increasing age of the insured person. The net amount at risk is affected by the same factors that affect your Account Value, namely:

The Net Premium applied to your policy;
The fees and charges we deduct;
Any partial withdrawals you take;
Interest earnings on the amounts allocated to the Guaranteed Interest Division;
Interest earned on amounts held in the Loan Division; and
The investment performance of the funds underlying the Subaccounts of the Separate Account.

ING VUL-DB
29

We calculate the net amount at risk separately for each Segment of your Stated Death Benefit. We allocate the net amount at risk to Segments of the Base Death Benefit in the same proportion that each Segment has to the total Base Death Benefit as of the Monthly Processing Date.

There are no cost of insurance charges during the continuation of coverage period.

The cost of insurance charge compensates us for the ongoing costs of providing insurance coverage, including the expected cost of paying Death Benefit Proceeds that may be more than your Account Value.

Mortality and Expense Risk Charge. Each month we may deduct from your Account Value a mortality and expense risk charge based on the amount invested in the Separate Account according to the following rates:


	Percentage of the Amount Invested
	in the Separate Account
Policy Year	Current	Guaranteed
1 – 10	0.03333%	0.03333%
	(0.40% annually)	(0.40% annually)
11 +	0.00%	0.03333%
		(0.40% annually)

We currently do not assess the mortality and expense risk charge after the tenth policy year, but we reserve the right to do so (subject to the 0.40% annual maximum). The policy described in this prospectus has not been available for sale long enough for there to be any policies subject to no mortality and expense risk charge.

This charge, if assessed, will help compensate us for the mortality and expense risks we assume when we issue a policy. The mortality risk is the risk that insured people, as a group, may live less time than we estimated. The expense risk is the risk that the costs of issuing and administering the policies and operating the Subaccounts of the Separate Account are greater than we estimated.

Policy Charge. Each month we deduct a policy charge. This charge varies based on duration and the amount of your first Segment of Stated Death Benefit. The guaranteed maximum monthly policy charge is $13.00.

This charge helps compensate us for the costs associated with:

Processing applications;
Conducting medical examinations;
Establishing policy records; and
Underwriting.

ING VUL-DB
30

Administrative Charge. Each month we deduct an administrative charge equal to our current monthly administrative charge rates multiplied by the amount of your Stated Death Benefit for each Segment divided by 1,000. We calculate the administrative charge separately for each Segment of your Stated Death Benefit. The current monthly administrative charge rates vary depending on the amount of each Segment of Stated Death Benefit, Segment duration and the insured person’s age, gender and risk class. Rates remain level for the first three to five Segment years, depending on the Stated Death Benefit Segment, and then reset to an equal or lesser amount for all subsequent Segment years. The maximum guaranteed administrative charge rates vary based on the Segment duration and the insured person’s age, gender and risk class. Maximum guaranteed rates remain level during the first five segment years and then reset to an equal or lesser amount for all subsequent Segment years. The maximum rates that apply to you will be set forth in your policy. See the Periodic Fees and Charges table on page 9 for the minimum and maximum administrative charge rates and the rates for a representative insured person.

This charge helps offset the costs we incur in administering the policy, including costs associated with:

Billing and collecting premiums;
Processing claims and policy transactions;
Keeping records;
Reporting and communicating with policy owners; and
Our overhead and other expenses.

Rider Fees and Charges

There may be separate transaction charges, monthly fees and charges or other costs associated with the riders available under the policy. See the Rider Fees and Charges tables beginning on page 10, the Optional Rider Benefits section on page 43 and the Automatic Rider Benefits section on page 49 for more information about the charges and costs associated with the rider benefits.

Waiver and Reduction of Fees and Charges

We may waive or reduce any of the fees and charges under the policy, as well as the minimum amount of insurance coverage set forth in this prospectus. Any waiver or reduction will be based on expected economies that result in lower sales, administrative or mortality expenses. For example, we may expect lower expenses in connection with sales to:

Certain groups or sponsored arrangements (including our employees, employees of our affiliates, our appointed sales agents and certain family members of each of these groups of individuals);
Corporate or business policy owners/purchasers (including sales related to a corporate or business policy owner’s election to substitute one insured person who is an employee for another); or
Our policyholders or the policyholders of our affiliated companies.

ING VUL-DB
31

Any variation in fees and charges will be based on differences in costs or services and our rules in effect at the time. We may change our rules from time to time, but we will not unfairly discriminate in any waiver or reduction.

Fund Fees and Expenses

As shown in the fund prospectuses and described in the Fund Fees and Expenses table on page 13 of this prospectus, each underlying mutual fund deducts management/investment advisory fees from the amounts allocated to the fund. In addition, each underlying mutual fund deducts other expenses, which may include service fees that may be used to compensate service providers, including the company and its affiliates, for administrative and policy owner services provided on behalf of the fund. Furthermore, certain underlying mutual funds deduct a distribution or 12b-1 fee, which is used to finance any activity that is primarily intended to result in the sale of fund shares. Fund fees and expenses are deducted from the value of the fund shares on a daily basis, which in turn affects the value of each subaccount that purchases fund shares. Fund fees and expenses are one factor that impacts the value of fund’s shares. To learn more about fund fees and expenses, the additional factors that can affect the value of a fund’s shares and other important information about the funds, refer to the fund prospectuses.

Less expensive share classes of the underlying mutual funds offered through this policy may be available for investment outside of this policy. You should evaluate the expenses associated with the underlying mutual funds available through this policy before making a decision to invest.

Revenue from the Funds

The company may receive compensation from each of the underlying mutual funds or from the funds’ affiliates. For certain funds, some of the compensation may be paid out of 12b-1 fees or service fees that are deducted from fund assets. Any such fees deducted from fund assets are disclosed in the fund prospectuses. The company may also receive additional compensation from certain funds for administrative, recordkeeping or other services provided by the company to the funds or the funds’ affiliates. These additional payments may also be used by the company to finance distribution. These additional payments are made by the funds or the funds’ affiliates to the company and do not increase, directly or indirectly, the fund fees and expenses.

The amount of revenue the company may receive from each of the underlying mutual funds or from the funds’ affiliates may be substantial, although the amount and types of revenue vary with respect to each of the funds offered through the policy. This revenue is one of several factors we consider when determining the policy fees and charges and whether to offer a fund through our policies. Fund revenue is important to the company’s profitability, and it is generally more profitable for us to offer affiliated funds than to offer unaffiliated funds.

ING VUL-DB
32

Assets allocated to affiliated funds, meaning mutual funds managed by Directed Services LLC, ING Investments, LLC or another company affiliate, generate the largest dollar amount of revenue for the company. Affiliated funds may also be subadvised by a company affiliate or by an unaffiliated third party. Assets allocated to unaffiliated funds, meaning funds managed by an unaffiliated third party, generate lesser, but still substantial, dollar amounts of revenue for the company. The company expects to earn a profit from this revenue to the extent it exceeds the company’s expenses, including the payment of sales compensation to our distributors.

Revenue Received from Affiliated Funds. The revenue received by the company from affiliated mutual funds may be deducted from fund assets and may include:

A share of the management fee;
Service fees;
For certain share classes, compensation paid from 12b-1 fees; and
Other revenues that may be based either on an annual percentage of average net assets held in the fund by the company or a percentage of the fund’s management fees.

In the case of affiliated funds subadvised by unaffiliated third parties, any sharing of the management fee between the company and the affiliated investment adviser is based on the amount of such fee remaining after the subadvisory fee has been paid to the unaffiliated subadviser. Because subadvisory fees vary by subadviser, varying amounts of revenue may be retained by the affiliated investment adviser and ultimately shared with the company. The sharing of the management fee between the company and the affiliated investment adviser does not increase, directly or indirectly, fund fees and expenses. The company may also receive additional compensation in the form of intercompany payments from an affiliated fund’s investment adviser or the investment adviser’s parent in order to allocate revenue and profits across the organization. The intercompany payments and other revenue received from affiliated funds provide the company with a financial incentive to offer affiliated funds through the policy rather than unaffiliated funds.

Additionally, in the case of affiliated funds subadvised by third parties, no direct payments are made to the company or the affiliated investment adviser by the subadvisers. However, subadvisers may provide reimbursement for employees of the company or its affiliates to attend business meetings or training conferences.

Revenue Received from Unaffiliated Funds. Revenue received from each of the unaffiliated mutual funds or their affiliates is based on an annual percentage of the average net assets held in that fund by the company. Some unaffiliated funds or their affiliates pay us more than others and some of the amounts we receive may be significant.

ING VUL-DB
33

The revenue received by the company or its affiliates from unaffiliated funds may be deducted from fund assets and may include:

Service fees;
For certain share classes, compensation paid from 12b-1 fees; and
Additional payments for administrative, recordkeeping or other services that we provide to the funds or their affiliates, such as processing purchase and redemption requests, and mailing fund prospectuses, periodic reports and proxy materials. These additional payments do not increase directly or indirectly the fees and expenses shown in each fund’s prospectus. These additional payments may be used by us to finance distribution of the policy.

If the unaffiliated fund families currently offered through the policy that made payments to us were individually ranked according to the total amount they paid to the company or its affiliates in 2011 in connection with the registered variable life insurance policies issued by the company, that ranking would be as follows:

American Funds Insurance Series^®;
BlackRock V.I. Funds; and
Fidelity^®Variable Insurance Product Portfolios.

If the revenues received from the affiliated funds were taken into account when ranking the funds according to the total dollar amount they paid to the company or its affiliates in 2011, the affiliated funds would be at the top of the list.

In addition to the types of revenue received from affiliated and unaffiliated funds described above, affiliated and unaffiliated funds and their investment advisers, subadvisers or affiliates may participate at their own expense in company sales conferences or educational and training meetings. In relation to such participation, a fund’s investment adviser, subadviser or affiliate may help offset the cost of the meetings or sponsor events associated with the meetings. In exchange for these expense offset or sponsorship arrangements, the investment adviser, subadviser or affiliate may receive certain benefits and access opportunities to company sales representatives and wholesalers rather than monetary benefits. These benefits and opportunities may include, but are not limited to, co-branded marketing materials, targeted marketing sales opportunities, training opportunities at meetings, training modules for sales personnel and opportunities to host due diligence meetings for representatives and wholesalers.

Please note that certain management personnel and other employees of the company or its affiliates may receive a portion of their total employment compensation based on the amount of net assets allocated to affiliated funds. See Distribution of the Policy, page 82.

ING VUL-DB
34

Fund of Funds

Certain funds may be structured as “fund of funds.” These funds may have higher fees and expenses than a fund that invests directly in debt and equity securities because they also incur the fees and expenses of the underlying funds in which they invest. These funds are affiliated funds, and the underlying funds in which they invest may be affiliated as well. The fund prospectuses disclose the aggregate annual operating expenses of each fund and its corresponding underlying fund or funds. These funds are identified in the list of funds available through the Separate Account on page 17.

Death Benefits

You decide the amount of life insurance protection you need, now and in the future. The Stated Death Benefit is the sum of the coverage Segments under your policy, and the amount of your Stated Death Benefit in effect on the Policy Date is your initial coverage Segment. The Stated Death Benefit changes when there is an increase, decrease or a transaction that causes your policy to change.

The Target Death Benefit is an amount of death benefit coverage scheduled by you at issue and is subject to our approval. It may vary by year. If you do not have the Adjustable Term Insurance Rider, the Target Death Benefit in all years is the same as the Stated Death Benefit. Generally, we require a minimum of $100,000.00 of Target Death Benefit to issue your policy. We may lower this minimum for certain group, sponsored or corporate purchasers.

It may be to your economic advantage to include part of your insurance coverage under the Adjustable Term Insurance Rider. Talk to your agent/registered representative about the appropriate usage of the Adjustable Term Insurance Rider in your particular situation. See Important Information About the Adjustable Term Insurance Rider, page 22.

Changes in the Amount of Your Insurance Coverage

Subject to certain limitations, generally you may change the amount of your insurance coverage after the first policy year (first Monthly Processing Date for an increase). The change will be effective on the next Monthly Processing Date after we approve your written request, however changes scheduled for the future will be effective on the applicable policy anniversary.

There may be underwriting or other requirements that must be met before we will approve a change. If we approve your requested change we will 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 may do this for you.

Changes in the amount of your insurance coverage must be for at least $1,000.00.

ING VUL-DB
35

You may request an increase in the amount of your insurance coverage, subject to the following:

Subject to certain exceptions, increases after age 85 are not allowed; and
Increases are subject to underwriting approval and such approval may be conditioned on certain issue limitations and availability of reinsurance coverage.

See also, Adjustable Term Insurance Rider, page 44.

A requested increase in Stated Death Benefit will cause a new coverage Segment to be created. A Segment is a piece of insurance coverage. Once we create a new Segment, it is permanent unless the law requires differently.

Each new Segment will have:

A new premium expense charge;
New cost of insurance charges, guaranteed and current;
New administrative charges;
A new incontestability period;
A new suicide exclusion period;
A new target premium; and
A new surrender charge.

If a death benefit option change causes the amount of Stated Death Benefit to increase or decrease, no new Segment is created. Instead, the size of each existing Segment is changed.

In determining the net amount at risk for each coverage Segment, we allocate the net amount at risk among the Segments of Stated Death Benefit in the same proportion that each Segment bears to the total amount of Stated Death Benefit.

Refusal of a scheduled increase or your request to change the amount of your insurance coverage will terminate all future scheduled increases. Certain requests to increase the amount of your insurance coverage may also cancel all future scheduled increases.

You may decrease the amount of your insurance coverage, however, decreases below the minimum we require to issue you a policy are not allowed.

Decreases in insurance coverage may result in:

Surrender charges on the amount of the decrease;
Reduced target premium amounts; and
Reduced cost of insurance charges.

Decreases in the amount of insurance coverage will first reduce the amount of your Target Death Benefit. We decrease the amount of 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 coverage Segments pro rata unless the law requires differently.

ING VUL-DB
36

We reserve the right not to approve a requested change in your insurance coverage that would disqualify your policy as life insurance under Section 7702 of the Internal Revenue Code. In addition, we may refuse to approve a requested change in your insurance coverage that would cause your policy to become a modified endowment contract under Section 7702A of the Internal Revenue Code without your prior written acknowledgment accepting your policy as a modified endowment contract. Decreasing the amount of insurance coverage under your policy could cause your policy to be considered a modified endowment contract. If this happens, prior and subsequent distributions from the policy (including loans) may be subject to adverse tax treatment. You should consult a qualified tax adviser before changing your amount of insurance coverage. See Modified Endowment Contracts, page 69.

Continuation of Coverage

The continuation of coverage feature automatically continues your insurance coverage in force beyond the policy anniversary nearest the insured person’s 121^stbirthday (the “continuation of coverage period”), unless prohibited by state law. If you do not surrender your policy before this date, on this date:

The amount of your Target Death Benefit becomes your Stated Death Benefit amount;
Death Benefit Options 2 and 3 are converted to Death Benefit Option 1, if applicable;
All riders are terminated;
Your Net Account Value is transferred into the Guaranteed Interest Division and subsequent transfers into the Subaccounts are not allowed; and
Dollar cost averaging and automatic rebalancing programs are terminated.

Your insurance coverage continues in force until the death of the insured person, unless the policy lapses or is surrendered. However:

We accept no further premium payments (except amounts required to keep the policy from lapsing); and
We deduct no further fees and charges except transaction fees and charges, if applicable.

Partial withdrawals and loans are allowed during the continuation of coverage period. If you have an outstanding loan, interest continues to accrue. If you fail to make sufficient loan or loan interest payments, it is possible that the outstanding Loan Amount may become greater than your Account Value and cause your policy to lapse. To avoid lapse, you may repay the loan and loan interest 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. There is no surrender charge during this period. All other normal consequences of surrender apply. See Surrender, page 64.

ING VUL-DB
37

The continuation of coverage feature is not available in all states. If a state has approved this feature, it is automatic under your policy. In certain states the death benefit during the continuation of coverage period is the Net Account Value. Contact your agent/registered representative or our Customer Service Center to find out if this feature is available in your state and which type of death benefit applies in your state.

Death Benefit Qualification Tests

The Death Benefit Proceeds are generally not subject to federal income tax if your policy continues to meet the federal income tax definition of life insurance. Your policy will meet this definition of life insurance provided that it meets the requirements of either the guideline premium test or the cash value accumulation test.

When you apply for a policy you must choose either the guideline premium test or the cash value accumulation test to make sure your policy complies with the Internal Revenue Code’s definition of “life insurance.” You cannot change this choice once the policy is issued.

Guideline Premium Test. The guideline premium test requires that premium payments do not exceed certain statutory limits and your death benefit is at least equal to your Account Value multiplied by a factor defined by law. The guideline premium test provides for a maximum amount of premium in relation to the death benefit and a minimum amount of death benefit in relation to Account Value. The factors for the guideline premium test can be found in Appendix A to this prospectus.

Certain changes to a policy that uses the guideline premium test may allow the payment of premium in excess of the statutory limits in order to keep the policy from lapsing. In this circumstance, any such excess premium will be allocated to the Guaranteed Interest Division in order for the policy to continue to meet the federal income tax definition of life insurance.

Cash Value Accumulation Test. The cash value accumulation test requires a policy’s Account Value not to exceed at any time the net single premium necessary to fund the policy’s future benefits. Under the cash value accumulation test, there is generally 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, gender and risk class at any point in time, multiplied by the Account Value. A description of how the cash value accumulation test factors are determined can be found in Appendix A to this prospectus.

ING VUL-DB
38

Which Death Benefit Qualification Test to Choose. The guideline premium test limits the amount of premium that may be paid into a policy. If you do not want to pay premiums in excess of the guideline premium test limitations, you should consider the guideline premium test.

The cash value accumulation test does not limit the amount of premium that may be paid into a policy. If you desire to pay premiums in excess of the guideline premium test limitations you should elect the cash value accumulation test. However, any premium that would increase the net amount at risk is subject to evidence of insurability satisfactory to us. Required increases in the death benefit due to growth in Account Value will generally be greater under the cash value accumulation test than under the guideline premium test. Required increases in the death benefit will increase the cost of insurance under the policy, thereby reducing the Account Value. We may limit the amount of coverage we will issue on the life of the insured person when the cash value accumulation test has been chosen.

Death Benefit Options

There are three death benefit options available under the policy. You choose the option you want when you apply for the policy. You may change that choice after your first Monthly Processing Date and before age 121.

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

The amount of Stated Death Benefit; or
Your Account Value multiplied by the appropriate factor from the definition of life insurance factors described in Appendix A.

Under this option your Base Death Benefit will remain level unless your Account Value multiplied by the appropriate factor described in Appendix A exceeds the amount of Stated Death Benefit. In this case, your death benefit will vary as the Account Value varies.

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

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

The amount of Stated Death Benefit plus your Account Value; or
Your Account Value multiplied by the appropriate factor from the definition of life insurance factors described in Appendix A.

ING VUL-DB
39

Under this option your Base Death Benefit will vary as the Account Value varies, and investment performance will be reflected in your insurance coverage.

Death Benefit Option 2 is not available after age 121. If Death Benefit Option 2 is in effect at age 121, it automatically converts to Death Benefit Option 1. See Continuation of Coverage, page 37.

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

The amount of Stated Death Benefit plus premiums received minus partial withdrawals taken and partial withdrawal fees; or
Your Account Value multiplied by the appropriate factor from the definition of life insurance factors described in Appendix A.

Under this option your Base Death Benefit will vary as you pay premiums and take partial withdrawals or if your Account Value multiplied by the appropriate factor described in Appendix A exceeds the amount of Stated Death Benefit plus premiums received minus partial withdrawals taken.

Death Benefit Option 3 is not available after age 121. If Death Benefit Option 3 is in effect at age 121, it automatically converts to Death Benefit Option 1. See Continuation of Coverage, page 37.

Which Death Benefit Option to Choose. If you are satisfied with the amount of your Stated Death Benefit and prefer to have premium payments and favorable investment performance reflected to the maximum extent in the Account Value and lower cost of insurance charges, you should choose Death Benefit Option 1. If you prefer to have premium payments and favorable investment performance reflected partly in the form of an increasing death benefit, you should choose Death Benefit Option 2. If you require a specific death benefit that would include a return of the premium paid, Death Benefit Option 3 may best meet your needs.

Changing Death Benefit Options. On or after the first Monthly Processing Date and before age 121 you may change death benefit options as described below. We may require evidence of insurability under our normal rules of underwriting for some death benefit option changes.

ING VUL-DB
40

Changing your death benefit option may reduce or increase the amount of your Stated Death Benefit and Target Death Benefit amounts but it will not change the amount of your Base Death Benefit or Total Death Benefit. We may not approve a death benefit option change if it reduces the total amount of insurance coverage below the minimum we require to issue your policy. The following death benefit option changes are allowed, and on the effective date of the change the amount of your Stated Death Benefit will change as follows:


Change	Change
From:	To:	Stated Death Benefit Following the Change:
Death	Death	· Your Stated Death Benefit before the change
Benefit	Benefit	minus your Account Value as of the effective
Option 1	Option 2	date of the change.
Death	Death	· Your Stated Death Benefit before the change
Benefit	Benefit	plus your Account Value as of the effective date
Option 2	Option 1	of the change.
		· Your Stated Death Benefit before the change
Death	Death	plus the sum of all premium payments we have
Benefit	Benefit	received minus all partial withdrawals and
Option 3	Option 1	partial withdrawal fees you have taken as of the
		effective date of the change.

Your death benefit option change is effective on your next Monthly Processing Date after we approve it.

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.

If a death benefit option change causes the amount of insurance coverage to change, no new coverage Segment is created. Instead, the size of each existing Segment is changed. If you change death benefit options, there is no change to the amount of term insurance coverage if you have the Adjustable Term Insurance Rider. See Adjustable Term Insurance Rider, page 44.

We do not impose a surrender charge if a death benefit option change results in a decrease in the amount of your Stated Death Benefit. Additionally, we do not adjust the target premium when you change your death benefit option. See Surrender Charge, page 27.

If your death benefit option is changed to Death Benefit Option 1 because you exercised the Overloan Lapse Protection Rider, notwithstanding any other information in this section your insurance coverage following the change will equal your Account Value immediately before the change minus the Overloan Lapse Protection Rider charge with the difference multiplied by the appropriate guideline premium test factor described in Appendix A.

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

ING VUL-DB
41

Death Benefit Proceeds

After the insured person’s death, if your policy is in force we pay the Death Benefit Proceeds to the beneficiaries. The beneficiaries are the people you name to receive the Death Benefit Proceeds from your policy. The Death Benefit Proceeds are equal to:

Your Total Death Benefit; minus
Any outstanding Loan Amount; minus
Any outstanding fees and charges incurred before the insured person’s death; minus
Any outstanding accelerated benefit lien including accrued lien interest.

The death benefit is calculated as of the date of the insured person’s death and will vary depending on the death benefit option you have chosen.

We will pay the Death Benefit Proceeds within seven days of when we receive due proof of the death claim. Due proof of the death claim means we have received:

Due proof of the Insured’s death;
Sufficient information to determine the amount of the Death Benefit Proceeds and the identity of the legally entitled beneficiary or beneficiaries; and
Sufficient evidence that any legal impediments to payment that depend on parties other than us are resolved. Such legal impediments include, but are not limited to, the establishment of guardianships and conservatorships, the appointment and qualification of trustees, executors and administrators and our receipt of information required to satisfy state and federal reporting requirements.

We will pay interest on the Death Benefit Proceeds from the date of the Insured's death to the date of payment. Interest will be at a rate we declare, or at a higher rate required by law.

Guaranteed Death Benefit Rider

The optional Guaranteed Death Benefit Rider may be available and provide that the policy will not lapse even if the Net Account Value is not enough to pay the periodic fees and charges each month.

If available, the optional Guaranteed Death Benefit Rider may be selected only when you apply for the policy. There may be a separate monthly charge for this rider guarantee. See Guaranteed Death Benefit Rider, page 47.

ING VUL-DB
42

Additional Insurance Benefits

Your policy may include additional insurance benefits, attached by rider. There are two types of riders:

Those that provide optional benefits that you must select before they are effective; and
Those that automatically come with the policy.

The following information does not include all of the terms and conditions of each rider, and you should refer to the rider to fully understand its benefits and limitations. We may offer riders not listed here. Not all riders may be available under your policy. Contact your agent/registered representative for a list of riders and their availability.

Optional Rider Benefits

The following optional riders may have an additional cost, but each rider may be cancelled at any time. Adding or canceling riders may have tax consequences.

See Modified Endowment Contracts, page 69.

Additional Insured Rider. This rider provides death benefits upon the death of an insured person’s spouse or child (or the partner or child if required by the civil union/domestic partnership laws of the state in which your policy is delivered). The additional insured person under this rider can be no older than age 85. You may add up to five Additional Insured Riders to your policy. We require proof of insurability for each additional insured person. Minimum coverage for each additional insured person is $10,000.00 for ages 0 to 15 and $50,000.00 for ages 16 and older. Maximum coverage for all additional insured persons is five times your Stated Death Benefit. There is no defined premium for a given amount of Additional Insured Rider 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(s) multiplied by the Additional Insured Rider death benefit(s) in effect as of the Monthly Processing Date. The cost of insurance rates are determined by us from time to time. They are based on the issue age(s), gender(s) and risk class(es) of the additional insured person(s), as well as the length of time since the rider was added to your policy. For additional insured attained ages 16 and over, rates for this rider will not exceed the levels in the 2001 Commissioner’s Standard Ordinary Sex Distinct, Smoker Distinct Ultimate Mortality Table. For additional insured attained ages below 16, rates for this rider will not exceed the levels in the 2001 Commissioner’s Standard Ordinary Sex Distinct, Smoker Composite Ultimate Mortality Table. See the Rider Fees and Charges tables beginning on page 10 for the minimum rates, maximum rates and the rates for a representative additional insured person.

ING VUL-DB
43

Adjustable Term Insurance Rider. You may increase the amount of your insurance coverage under the policy by adding coverage under the Adjustable Term Insurance Rider. This rider allows you to schedule the pattern of insurance coverage appropriate for your anticipated needs, with coverage generally not available until the beginning of the second policy year. As the name suggests, the Adjustable Term Insurance Rider adjusts over time to maintain your desired level of Target Death Benefit. Generally, the minimum amount of Target Death Benefit under a policy is $100,000.00.

On the date the Adjustable Term Insurance Rider is added to your policy (the “rider effective date”) the insured person generally can be no more than age 85. You specify your amount of Target Death Benefit when you apply for this rider. The amount of Target Death Benefit can be scheduled to change at the beginning of selected policy years. If you schedule increases in your Target Death Benefit, each increase must occur within five years of the rider effective date or the most recent previous increase. Scheduled increases generally must occur before age 85.

The Adjustable Term Insurance Rider benefit is the difference between the amount of your Total Death Benefit and your Base Death Benefit, but not less than zero. The rider’s benefit automatically adjusts daily as the amount of your Base Death Benefit changes. Your Death Benefit Proceeds depend on which death benefit option is in effect.

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

The amount of your Target Death Benefit; or
Your Account Value multiplied by the appropriate factor from the definition of life insurance factors described in Appendix A.

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

The amount of your Target Death Benefit plus your Account Value; or
Your Account Value multiplied by the appropriate factor from the definition of life insurance factors described in Appendix A.

Under Death Benefit Option 3, the Total Death Benefit is the greater of:

The amount of your Target Death Benefit plus the sum of the premium payments we have received minus partial withdrawals you have taken and partial withdrawal fees; or
Your Account Value multiplied by the appropriate factor from the definition of life insurance factors described in Appendix A.

ING VUL-DB
44

For example, under Death Benefit 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 Benefit Proceeds equal to your Total Death Benefit in each year:


			Total		Adjustable Term
	Base Death Benefit		Insurance Coverage		Insurance Benefit
$	201,500.00	$	250,000.00	$	48,500.00
$	202,500.00	$	250,000.00	$	47,500.00
$	202,250.00	$	250,000.00	$	47,750.00

It is possible that the amount of your adjustable term insurance benefit may be zero if your Base Death Benefit increases enough. Using the same example, if the Base Death Benefit under your policy grew to $250,000.00 or more, the adjustable term insurance benefit would be zero.

Even when the adjustable term insurance benefit is reduced to zero, your rider remains in effect until you remove it from your policy. Therefore, if the Base Death Benefit later drops below the amount of your Target Death Benefit, the Adjustable Term Insurance Rider coverage reappears to maintain the amount of your Target Death Benefit.

Subject to the requirements outlined in the Changes in the Amount of Your Insurance Coverage section on page 35, once each policy year you may change the amount of your Adjustable Term Insurance Rider coverage (and thereby your Target Death Benefit) provided:

No coverage under the Adjustable Term Insurance Rider is allowed during the first policy year;
The minimum incremental increase in rider coverage generally must be at least 2.00% of your initial Target Death Benefit;
The maximum incremental increase in rider coverage may not exceed the lesser of 25.00% of the amount of your initial Target Death Benefit or 200.00% of the most recent increase in rider coverage;
All increases in rider coverage, in total, may not exceed the lesser of four times the amount of your initial Stated Death Benefit or $20,000,000.00; and
On the effective date of any unscheduled increase in the amount of your Target Death Benefit, no more than 75.00% of your Target Death Benefit may be provided under the Adjustable Term Insurance Rider.

There may be underwriting or other requirements that must be met before we will approve coverage under the Adjustable Term Insurance Rider or any change to that coverage.

In certain circumstances we may choose to waive one or more of the issue requirements for and/or limitations on changes in Adjustable Term Insurance Rider Coverage, including those in which the policy is issued in relation to certain deferred compensation arrangements and other company approved advanced sales concepts. We will not unfairly discriminate in any such waiver.

ING VUL-DB
45

Unless you request and we approve a new schedule of changes in the amount of your Target Death Benefit, any request to change the amount of your Target Death Benefit will automatically terminate all changes that were previously scheduled. After the change the amount of your Target Death Benefit will remain level and be equal to the amount in effect immediately following the change, unless you request and we approve a new schedule of Target Death Benefits.

Partial withdrawals, changes from Death Benefit Option 1 to Death Benefit Option 2 and decreases in the amount of your Stated Death Benefit may reduce the amount of your Target Death Benefit. See Partial Withdrawals, page 62; and Changes in the Amount of Your Insurance Coverage, page 35.

There is no defined premium for a given amount of adjustable term insurance benefit. 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 benefit multiplied by the amount of adjustable term insurance 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 risk class of the insured person, as well as the length of time since your rider effective date. See the Rider Fees and Charges tables beginning on page 10 for the minimum and maximum Adjustable Term Insurance Rider cost of insurance charge rates and the rates for a representative insured person.

The total charges that you pay may be more or less if you have some coverage under an Adjustable Term Insurance Rider rather than just Stated Death Benefit coverage under the policy. Consult with your agent/registered representative about the appropriate usage of the Adjustable Term Insurance Rider in your particular situation.

If you increase the Target Death Benefit after the rider effective date, we use the same cost of insurance rate schedule for the entire coverage for this rider. These rates are based on the original risk class even though satisfactory new evidence of insurability is required for the increase. See Cost of Insurance, page 29.

Not all policy features may apply to the Adjustable Term Insurance Rider. The rider does not contribute to the Account Value or to the Surrender Value. It does not affect investment performance and cannot be used for a loan. The Adjustable Term Insurance Rider provides benefits only at the insured person’s death.

This rider will terminate on the earliest of the following dates:

The date the policy lapses (the expiration date of the policy grace period without our receipt of the required premium payment);
The date the policy is terminated or surrendered;
The next Monthly Processing Date after we receive your written notice to cancel the rider; or
The policy anniversary nearest the insured’s 121^stbirthday.

ING VUL-DB
46

Important Information About the Adjustable Term Insurance Rider. It may be to your economic advantage to include part of your insurance coverage under the Adjustable Term Insurance Rider. Working with your agent/registered representative, consider the following when deciding whether to include coverage under the Adjustable Term Insurance Rider:

Cost of Insurance and Other Fees and Charges. The cost of insurance rates and other fees and charges affect the value of your policy. The lower the cost of insurance and other fees and charges, the greater the Account Value. Accordingly, please be aware that some policy fees and charges that apply to coverage under the base policy may not apply to coverage under the Adjustable Term Insurance Rider;
Features and Benefits. Certain features and benefits are limited or unavailable if you have Adjustable Term Insurance Rider coverage; and
Compensation. We generally pay more compensation to your agent/registered representative on premiums paid for coverage under the base policy than we do on premiums paid for coverage under the Adjustable Term Insurance Rider. See Distribution of the Policy, page 82.

With these factors in mind, you should discuss with your agent/registered representative how the use of the Adjustable Term Insurance Rider will affect the costs, benefits, features and performance of your policy. You should also review illustrations based on different combinations of base policy and Term Insurance Rider coverage so that you can decide what combination best meets your needs. The foregoing discussion does not contain all of the terms and conditions or limitations of coverage under the policy or the Adjustable Term Insurance Rider, and you should read them carefully to fully understand their benefits and limitations.

Guaranteed Death Benefit Rider. The Guaranteed Death Benefit Rider provides a guarantee that your policy and any Adjustable Term Insurance Rider coverage will not lapse for the greater of 20 years or to age 65 provided:

· Your cumulative premium payments minus any partial withdrawals and any

outstanding Loan Amount are at least equal to the sum of the guarantee

period monthly premium to the next Monthly Processing Date; and

· Your Net Account Value meets one of the following diversification

requirements:

> Your Net Account Value is allocated to at least five investment options

with no more than 35.00% invested in any one investment option; or

> At least 65.00% of your Net Account Value is allocated to one or more of

the ING Retirement portfolios.

Each month during the guarantee period we deduct a charge for this rider based on a rate that varies depending on the issue age of the insured person. The amount of this charge will be determined by dividing the amount of guaranteed coverage by 1,000 and multiplying the result by the rate set forth in your policy. The amount of guaranteed coverage equals the amount of your Target Death Benefit minus your Account Value. See the Rider Fees and Charges tables beginning on page 10 for the minimum and maximum Guaranteed Death Benefit Rider charge rates and the rates for a representative insured person.

ING VUL-DB
47

You should consider the following when deciding whether to add the Guaranteed Death Benefit Rider to your policy:

This rider is available for issue ages 25-75;
You may add this rider only when you apply for the base policy and the guarantee period begins on the Policy Date;
The guarantee period monthly premium required to keep this rider in effect is equal to 1/12^thof the guarantee period annual premium set forth in your policy schedule and will be based on monthly rates that vary according to the insured person’s gender, risk class, age and death benefit option selected;
If your policy benefits change, the guarantee period annual premium (and consequently your guarantee period monthly premium) for this rider will also change;
Transfers between investment options that are made in response to our notice to you that your policy is not sufficiently diversified will not count as transfers for purposes of any limits or restrictions on transfers that we may impose (see Transfers, page 56);
This rider covers only your base policy and Adjustable Term Insurance Rider, if any. If your policy and any Adjustable Term Insurance Rider are kept in force because of the guarantee under this rider, coverage under all other riders may terminate;
This rider may not be available for certain risk classes;
This rider cannot be added to a policy with Death Benefit Option 3;
You may terminate this rider at any time during the guarantee period upon written notice to us;
A loan may cause the termination of this guarantee because we deduct your outstanding Loan Amount from cumulative premiums paid when calculating whether you have paid sufficient premiums to keep the guarantee in effect; and
Even if this rider terminates, your policy will not necessarily lapse (see Lapse, page 65).

We will notify you if on any Monthly Processing Date you have not paid enough premium to keep this rider in force or your policy is not sufficiently diversified. If we do not receive the required premium payment or you do not adequately diversify your policy within 61 days from the date of our notice, this rider will terminate. If this rider terminates, it cannot be reinstated.

Waiver of Cost of Insurance Rider. If the insured person becomes totally disabled while your policy is in force, this rider provides that after a waiting period we waive the periodic fees and charges and rider charges during the disability period. The insured person must be no less than age 10 and no more than age 55. The cost of this rider is based on rates that vary based on several factors that may include the insured person’s attained age. Rates for this rider generally increase each year after the first rider year until age 59 and generally decrease thereafter. See the Rider Fees and Charges tables beginning on page 10 for the minimum rates, maximum rates and the rates for a representative insured person.

A policy may contain either the Waiver of Cost of Insurance Rider or the Waiver of Specified Premium Rider, but not both.

ING VUL-DB
48

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. Subject to our underwriting, you specify this amount on the application for the policy. The insured person must be no less than age 10 and no more than age 55. The minimum coverage under this rider is $25.00 per month. The cost of this rider is based on rates that vary based on several factors that may include the insured person’s attained age. Rates for this rider generally increase each year after the first rider year until age 59 and generally decrease thereafter. See the Rider Fees and Charges tables beginning on page 10 for the minimum rates, maximum rates and the rates for a representative insured person.

A policy may contain either the Waiver of Specified Premium Rider or the Waiver of Cost of Insurance Rider, but not both.

Automatic Rider Benefits

The following rider benefits may come with your policy automatically.

Accelerated Benefit Rider. Under certain circumstances, the Accelerated Benefit Rider allows you to accelerate payment of a portion of the eligible death benefit that we otherwise would pay upon the insured person’s death.

Generally, we will provide an accelerated benefit under this rider if the insured person has one or more of the following:

· A non-correctable illness or physical condition that, with a reasonable degree

of medical certainty, will result in the death of the insured person in less than

12 months from the date of receipt of certification by a physician;

· A medical condition that has required or requires extraordinary medical

intervention without which the insured person would die. Such conditions

may include, but are not limited to:

> A major organ transplant; and

> Continuous artificial life support.

· A medical condition that usually requires continuous confinement in an

eligible institution and in which the insured person is expected to remain for

the rest of his or her life; or

· A medical condition that would, in the absence of extensive or extraordinary

medical treatment, result in a drastically limited life span. Such conditions

may include, but are not limited to:

> Coronary artery disease resulting in an acute infarction or requiring

surgery;

> Permanent neurological deficit resulting from cerebral vascular accident;

> End stage renal failure.

Before we will pay an accelerated benefit under this rider we will require certification by a licensed physician that the insured person meets one or more of these conditions.

ING VUL-DB
49

The maximum accelerated benefit available under this rider is the lesser of 50.00% of the eligible death benefit that would be payable at the death of the insured person or $1,000,000.00. The minimum available accelerated benefit is $10,000.00.

Consider the following when deciding whether to accelerate the death benefit under this rider:

· Only one accelerated benefit may be paid per policy to which this rider is

attached;

· We assess an administrative charge of up to $300.00 when we pay the

accelerated benefit (see the Rider Fees and Charges tables beginning on

page 10);

· The accelerated benefit will first be used to repay any outstanding Loan

Amount. The remainder of the accelerated benefit (less the administrative

charge) will be paid to you;

· Accelerating the death benefit will not affect the amount of premium payable

on the policy nor the cost of insurance or other charges due under the policy;

· The accelerated benefit requested plus any amounts we pay to keep the

policy in force plus interest as described below will be a lien against the

policy and any additional term insurance rider benefits that are part of the

eligible death benefit. When there is a lien against your policy:

> The amount payable at the death of the insured under your policy and any

additional term insurance rider benefits that are part of the eligible death

benefit will be reduced by the amount of the lien;

> Your access to the value of your policy, if any, through surrender,

withdrawal or loan will be limited to the excess of the value of your

policy over the amount of the lien;

> You may not make any changes to your policy that would reduce the

proceeds payable at death without written permission from us. We reserve

the right to require you to repay all or part of the lien before you make

any changes to your policy;

> Any premiums or other payments required under the terms of the policy

will continue to be due and payable and will be based upon the pre-

accelerated benefit amount;

> Any payments required to keep the policy in force (not including

scheduled premiums, minimum monthly premiums or any other amount

the payment of which will insure that the policy will not lapse

notwithstanding the fact that the policy’s Net Account Value is zero or

less) that are not paid by you will be paid by us, and the amount of any

such payments will be added to the amount of the lien; and

> Interest on the amount of the lien accrues daily and is added to the amount

of the lien. The maximum interest rate used will not be more than the

greater of the current yield on 90 day treasury bills or the current

maximum statutory adjustable policy loan interest rate (see the Rider

Fees and Charges tables beginning on page 10).

· There may be tax consequences to requesting payment under this rider, and

you should consult with a qualified tax adviser for further information. See

Accelerated Benefit Rider, page 71.

ING VUL-DB
50

Certain conditions, limitations, and restrictions on your receipt of an accelerated benefit payment under this rider are described in the rider. Additionally, the benefit may vary by state. You should consult your agent/registered representative as to whether and to what extent the rider is available in your particular state and on any particular policy.

Overloan Lapse Protection Rider. The Overloan Lapse Protection Rider is a benefit which guarantees that your policy will not lapse even if your Surrender Value or Net Account Value, as applicable, is not enough to pay the periodic fees and charges when due. This rider may help you keep your policy in force and avoid tax consequences resulting from your policy lapsing with a loan outstanding. See Distributions Other than Death Benefits, page 69.

You may exercise this rider by written request if all of the following conditions are met:

You elected to have your policy meet the requirements of the guideline premium test (see Death Benefit Qualification Tests, page 38);
At least 15 years have elapsed since your Policy Date;
You are at least age 75;
Your outstanding Loan Amount is equal to or greater than the amount of your Stated Death Benefit (or Target Death Benefit, if greater);
Your outstanding Loan Amount excluding any unearned loan interest does not exceed your Account Value less the transaction charge for this rider (see Loan Division Value, page 54; see also Loan Interest, page 55);
Exercise of this rider does not cause your policy to become a modified endowment contract under Section 7702A of the Internal Revenue Code (see Modified Endowment Contracts, page 69); and
Exercise of this rider does not cause your policy to violate the statutory premium limits allowed under the guideline premium test (see Guideline Premium Test, page 38).

We will notify you if you meet all of these conditions and explain the consequences of choosing to exercise this rider.

You should consider the following consequences when deciding whether to exercise the Overloan Lapse Protection Rider:

· On the Monthly Processing Date on or next following the date we receive

your request to exercise this rider:

> We will assess a one time transaction charge. This charge equals 3.50% of

your Account Value (see the Rider Fees and Charges tables beginning

on page 10);

> If Death Benefit Option 2 or 3 is in effect, the death benefit option will

automatically be changed to Death Benefit Option 1 (see Death Benefit

Options, page 39);

> The amount of insurance coverage after exercise of this rider will equal

your Account Value (less the transaction charge) multiplied by the

appropriate guideline premium test factor described in Appendix A;

> Amounts allocated to the Subaccounts of the Separate Account will be

transferred to the Guaranteed Interest Division; and

> All other benefit riders will be terminated.

ING VUL-DB
51

· Insurance coverage under your policy will continue in force, subject to the

following limitations and restrictions:

> We will continue to deduct monthly periodic fees and charges (other than

the Mortality and Expense Risk charge which will no longer apply);

> You may not make any further premium payments;

> Any unpaid loan interest will be added to your Loan Division Value;

> You may not make any future transfers from the Guaranteed Interest

Division to the Subaccounts of the Separate Account;

> You may not add any additional benefits by rider in the future; and

> You may not increase or decrease the amount of insurance coverage,

change the death benefit option or make any partial withdrawals.

This rider may not be available in all states. You should consult your agent/registered representative as to whether and to what extent the rider is available in your particular state.

Account Value

Your Account Value equals the sum of your Separate Account, Guaranteed Interest Division and Loan Division values. Your Account Value reflects:

The Net Premium applied to your policy;
Any rider benefits applied to your policy;
The fees and charges that we deduct;
Any partial withdrawals you take;
Interest earned on amounts allocated to the Guaranteed Interest Division;
The investment performance of the mutual funds underlying the Subaccounts of the Separate Account; and
Interest earned on amounts held in the Loan Division.

Your Net Account Value equals the Account Value minus any Loan Amount.

Separate Account Value

Your Separate Account Value equals your Account Value attributable to amounts invested in the Subaccounts of the Separate Account.

Determining Values in the Subaccounts. The value of the amount invested in each Subaccount is measured by Accumulation Units and Accumulation Unit Values. The value of each Subaccount is the Accumulation Unit Value for that Subaccount multiplied by the number of Accumulation Units you own in that Subaccount. Each Subaccount has a different Accumulation Unit Value.

ING VUL-DB
52

The Accumulation Unit Value is the value determined on each Valuation Date. The Accumulation Unit Value of each Subaccount varies with the investment performance of its underlying mutual fund. It reflects:

Investment income;
Realized and unrealized gains and losses;
Fund expenses (including fund redemption fees, if applicable); and
Taxes, if any.

A Valuation Date is a date on which a mutual fund values its shares and the New York Stock Exchange is open for business, except for days on which valuations are suspended by the SEC. Each Valuation Date ends at 4:00 p.m. Eastern time. We reserve the right to revise the definition of Valuation Date as needed in accordance with applicable federal securities laws and regulations.

You purchase Accumulation Units when you allocate premium or make transfers to a Subaccount (including transfers from the Loan Division) and when rider benefits are allocated to a Subaccount.

We redeem Accumulation Units:

When amounts are transferred from a Subaccount (including transfers to the Loan Division);
For the monthly deduction of the periodic fees and charges from your Account Value;
For policy transaction fees (including fund redemption fees, if any);
When you take a partial withdrawal;
If you surrender your policy; and
To pay the Death Benefit Proceeds.

To calculate the number of Accumulation Units purchased or sold we divide the dollar amount of your transaction by the Accumulation Unit Value for the Subaccount calculated at the close of business on the Valuation Date of the transaction.

The date of a transaction is the date we receive your premium or transaction request at our Customer Service Center in good order, so long as the date of receipt is a Valuation Date. We use the Accumulation Unit Value that 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 deduct the periodic fees and charges each month 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 Subaccounts goes up or down depending on investment performance of the corresponding mutual funds. There is no guaranteed minimum value of amounts invested in the Subaccounts of the Separate Account.

ING VUL-DB
53

How We Calculate Accumulation Unit Values. We determine the Accumulation Unit Value for each Subaccount on each Valuation Date.

We generally set the Accumulation Unit Value for a Subaccount at $10.00 when the Subaccount is first opened. After that, the Accumulation Unit Value on any Valuation Date is:

The Accumulation Unit Value for the preceding Valuation Date; multiplied by
The Subaccount’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 reserve the right to revise the definition of valuation period as needed in accordance with applicable federal securities laws and regulations.

We calculate an accumulation experience factor for each Subaccount every Valuation Date as follows:

We take the net asset value of the underlying fund shares as reported to us by the fund managers as of the close of business on that Valuation Date;
We add dividends or capital gain distributions declared and reinvested by the fund during the current valuation period;
We subtract a charge for taxes, if applicable; and
We divide the resulting amount by the net asset value of the shares of the underlying fund at the close of business on the previous Valuation Date.

Guaranteed Interest Division Value

Your Guaranteed Interest Division value equals the Net Premium you allocate to the Guaranteed Interest Division, plus any rider benefits allocated to the Guaranteed Interest Division, plus interest earned, minus amounts you transfer out or withdraw. It may be reduced by fees and charges assessed against your Account Value. See The Guaranteed Interest Division, page 20.

Loan Division Value

When you take a loan from your policy we transfer an amount equal to your loan to the Loan Division as collateral for your loan. The Loan Division is part of our general account and we credit interest to the amount held in the Loan Division. Your Loan Division Value on any Valuation Date is equal to:

The Loan Division Value on the prior Valuation Date; plus
Any loan interest credited to the Loan Division during the valuation period; plus
The amount of any new loan taken during the valuation period; minus
Any loan repayments, including the repayment of loan interest; plus
The amount of accrued and unpaid loan interest if the Valuation Date is a policy anniversary; minus
The amount of loan interest credited to the Loan Division during the prior policy year if the Valuation Date is a policy anniversary. See Loans, page 55.

ING VUL-DB
54

Special Features and Benefits

Loans

You may borrow money from us at any time after the first policy month, by using your policy as collateral for the loan. Unless state law requires otherwise, a new loan must be at least $500.00 and the maximum amount you may borrow is generally limited to the Net Surrender Value of your policy less the estimated monthly deduction for the next three months.

Your loan request must be directed to our Customer Service Center. When you request a loan you may specify the investment options from which the loan collateral will be taken. If you do not specify the investment options, the loan collateral will be taken proportionately from each investment option in which your Net Account Value is allocated, including the Guaranteed Interest Division.

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

Loan Interest. We credit amounts held in the Loan Division with interest at an annual rate of 2.00%. Interest that we credit to the Loan Division becomes part of your Loan Division Value until the next policy anniversary when it is transferred to the investment options according to your most recent allocation instructions.

We also charge interest on loans you take. The annual interest rate charged is currently 2.75% in policy years one through ten (the maximum amount that may be charged) and 2.00% in all years thereafter (guaranteed not to exceed 2.15%). Loans with this reduced interest rate are called preferred loans. Interest accrues daily but is due in arrears on each policy anniversary. If you do not pay the interest when it is due, we add it to your outstanding Loan Amount.

Loan Repayment. You may repay your loan at any time. We assume that payments you make, other than scheduled premium payments, are loan repayments. You must tell us if you want unscheduled 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 Subaccounts and Guaranteed Interest Division in the same proportion as your current premium allocation, unless you tell us otherwise.

Loan Amount. The Loan Amount on any date is equal to:

Any outstanding loan plus accrued loan interest as of the beginning of the policy year; plus
New loans; plus
Accrued but unpaid loan interest; minus
Loan repayments.

ING VUL-DB
55

Effects of a Loan. Using your policy as collateral for a loan will affect your policy in various ways. You should carefully consider the following before taking a loan:

Failure to make loan repayments could cause your policy to lapse;
A loan may cause the termination of the Guaranteed Death Benefit Rider because we deduct your outstanding Loan Amount from cumulative premiums paid when calculating whether you have paid sufficient premiums to keep the rider in effect;
Taking a loan reduces your opportunity to participate in the investment performance of the Subaccounts and the interest guarantees of the Guaranteed Interest Division;
Accruing loan interest will change your Account Value as compared to what it would have been if you did not take a loan;
Even if you repay your loan, it will have a permanent effect on your Account Value;
If you use the continuation of coverage feature and you have a loan, loan interest continues to accrue and could cause your policy to lapse;
If you do not repay your loan we will deduct any outstanding Loan Amount from amounts payable under the policy; and
Loans may have tax consequences and if your policy lapses with a loan outstanding, you may have further tax consequences. See Distributions Other than Death Benefits, page 69.

Transfers

You currently may make an unlimited number of transfers of your Separate Account Value between the Subaccounts and to the Guaranteed Interest Division. Transfers are subject to any conditions, limits or charges (including fund redemption fees) that we or the funds whose shares are involved may impose, including:

If your state requires a refund of premium during the right to examine period, you may not make transfers until after your right to examine period ends;
The minimum amount you may transfer is $100.00;
If the amount remaining in the investment option after a transfer will be less than $100.00, we will transfer the entire amount; and
We may limit the number of transfers or restrict or refuse transfers because of frequent or disruptive transfers, as described below.

Any conditions or limits we impose on transfers between the Subaccounts or to the Guaranteed Interest Division will generally apply equally to all policy owners. However, we may impose different conditions or limits on policy owners or third parties acting on behalf of policy owners, such as market timing services, who violate our excessive trading policy. See Limits on Frequent and Disruptive Transfers, page 59.

ING VUL-DB
56

One transfer from the Guaranteed Interest Division to the Subaccounts of the Separate Account may be made each policy year, but only within 30 days after the policy anniversary. This transfer is limited to the greater of:

25.00% of your Guaranteed Interest Division value at the time of the first such transfer;
The sum of the amounts transferred and partially withdrawn from the Guaranteed Interest Division during the prior policy year; or
$100.00.

We reserve the right to liberalize these restrictions on transfers from the Guaranteed Interest Division, depending on market conditions. Any such liberalization will generally apply equally to all policy owners. However, we may impose different restrictions on third parties acting on behalf of policy owners, such as market timing services.

We process all transfers and determine all values in connection with transfers on the Valuation Date we receive your request in good order, except as described below for the dollar cost averaging or automatic rebalancing programs.

Dollar Cost Averaging. Anytime you have at least $10,000.00 invested in a Subaccount that invests in the ING Limited Maturity Bond Portfolio or the ING Liquid Assets Portfolio (the “source Subaccount”), you may elect dollar cost averaging. There is no charge for this feature.

Dollar cost averaging is a long-term investment program through which you direct us to automatically transfer at regular intervals a specific dollar amount or percentage of Subaccount value from the source Subaccount to one or more of the other Subaccounts. We do not permit transfers to the Guaranteed Interest Division or the Loan Division under this program. You may request that the dollar cost averaging transfers occur on a monthly, quarterly, semi-annual or annual basis.

This systematic plan of transferring Account Values is intended to help reduce the risk of investing too much when the price of a fund’s shares is high. It also helps reduce the risk of investing too little when the price of a fund’s shares is low. Because you transfer the same dollar amount to the Subaccounts each period, you purchase more units when the unit value is low and you purchase fewer units when the unit value is high.

You may add dollar cost averaging to your policy at any time. The first dollar cost averaging date must be at least one day after we receive your dollar cost averaging request. If your state requires a refund of all premium received during the right to examine period, dollar cost averaging begins after the end of your right to examine period.

You may have both dollar cost averaging and automatic rebalancing at the same time. However, your dollar cost averaging source Subaccount cannot be included in your automatic rebalancing program.

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

ING VUL-DB
57

You may discontinue your dollar cost averaging program at any time. We reserve the right to discontinue, modify or suspend this program, and dollar cost averaging will automatically terminate on:

The date you specify;
The date your balance in the source Subaccount reaches a dollar amount you set;
The date your balance in the source Subaccount is equal to or less than the amount to be transferred. In this situation we will transfer the entire balance of the source Subaccount to the other Subaccounts you have selected; or
Any date when dollar cost averaging transfers are scheduled and the policy is in the grace period.

Automatic Rebalancing. Automatic rebalancing is a program for simplifying the process of asset allocation and maintaining a consistent allocation of your Separate Account and Guaranteed Interest Division values among your chosen investment options. There is no charge for this feature.

If you elect automatic rebalancing, we periodically transfer amounts among the investment options to match the asset allocation percentages you have chosen. This action rebalances the amounts in the investment options that do not match your set allocation percentages. This mismatch can happen if an investment option outperforms another investment option over the time period between automatic rebalancing transfers.

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 right to examine period if your state requires return of premium during the right to examine period). If you do not request a date, processing is on the last Valuation Date of the calendar quarter in which we receive your request in good order at our Customer Service Center.

You may have both automatic rebalancing and dollar cost averaging at the same time. However, the source Subaccount for your dollar cost averaging program cannot be included in your automatic rebalancing program. You may not include the Loan Division.

Automatic rebalancing does not assure a profit nor does it protect you against a loss in a declining market.

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 in good order at our Customer Service Center. If you reduce the amount allocated to the Guaranteed Interest Division, it is considered a transfer from that account. You must meet the requirements for the maximum transfer amount and time limitations on transfers from the Guaranteed Interest Division.

ING VUL-DB
58

If you have a death benefit guarantee and you ask for an automatic rebalancing allocation that does not meet the death benefit guarantee diversification requirements, we will notify you and ask you for revised instructions. If you have a death benefit guarantee and you terminate automatic rebalancing, you still must meet the diversification requirements for the guarantee period to continue. See Death Benefit Guarantee Rider, page 42.

You may discontinue your automatic rebalancing program at any time. We reserve the right to discontinue, modify or suspend this program, and automatic rebalancing will automatically terminate if the policy is in the grace period on any date when automatic rebalancing transfers are scheduled.

Limits on Frequent or Disruptive Transfers

The policy is not designed to serve as a vehicle for frequent transfers. Frequent transfer activity can disrupt management of a mutual fund and raise its expenses through:

Increased trading and transaction costs;
Forced and unplanned portfolio turnover;
Lost opportunity costs; and
Large asset swings that decrease the fund’s ability to provide maximum investment return to all policy owners.

This in turn can have an adverse effect on fund performance. Accordingly, individuals or organizations that use market-timing investment strategies or make frequent transfers should not purchase the policy.

Excessive Trading Policy. We and the other members of the ING family of companies that provide multi-fund variable insurance and retirement products have adopted a common Excessive Trading Policy to respond to the demands of the various fund families that make their funds available through our products to restrict excessive fund trading activity and to ensure compliance with Rule 22c-2 of the 1940 Act.

We actively monitor fund transfer and reallocation activity within our variable insurance products to identify violations of our Excessive Trading Policy. Our Excessive Trading Policy is violated if fund transfer and reallocation activity:

Meets or exceeds our current definition of Excessive Trading, as defined below; or
Is determined, in our sole discretion, to be disruptive or not in the best interests of other owners of our variable insurance and retirement products.

We currently define Excessive Trading as:

More than one purchase and sale of the same fund (including money market funds) within a 60 calendar day period (hereinafter, a purchase and sale of the same fund is referred to as a “round-trip”). This means two or more round-trips involving the same fund within a 60 calendar day period would meet our definition of Excessive Trading; or
Six round-trips involving the same fund within a rolling twelve month period.

ING VUL-DB
59

The following transactions are excluded when determining whether trading activity is excessive:

Purchases or sales of shares related to non-fund transfers (for example, new purchase payments, partial withdrawals and loans);
Transfers associated with scheduled dollar cost averaging, scheduled rebalancing or scheduled asset allocation programs;
Purchases and sales of fund shares in the amount of $5,000.00 or less;
Purchases and sales of funds that affirmatively permit short-term trading in their fund shares, and movement between such funds and a money market fund; and
Transactions initiated by us, another member of the ING family of companies or a fund.

If we determine that an individual or entity has made a purchase of a fund within 60 days of a prior round-trip involving the same fund, we will send them a letter warning that another sale of that same fund within 60 days of the beginning of the prior round-trip will be deemed to be Excessive Trading and result in a six month suspension of their ability to initiate fund transfers or reallocations through the Internet, facsimile, Voice Response Unit (“VRU”), telephone calls to the ING Customer Service Center or other electronic trading medium that we may make available from time to time (“Electronic Trading Privileges”). Likewise, if we determine that an individual or entity has made five round-trips involving the same fund within a rolling 12 month period, we will send them a letter warning that another purchase and sale of that same fund within twelve months of the initial purchase in the first round-trip will be deemed to be Excessive Trading and result in a suspension of their Electronic Trading Privileges. According to the needs of the various business units, a copy of any warning letters may also be sent, as applicable, to the person(s) or entity authorized to initiate fund transfers or reallocations, the agent/registered representative or the investment adviser for that individual or entity. A copy of the warning letters and details of the individual’s or entity’s trading activity may also be sent to the fund whose shares were involved in the trading activity.

If we determine that an individual or entity has violated our Excessive Trading Policy, we will send them a letter stating that their Electronic Trading Privileges have been suspended for a period of six months. Consequently, all fund transfers or reallocations, not just those that involve the fund whose shares were involved in the activity that violated our Excessive Trading Policy, will then have to be initiated by providing written instructions to us via regular U.S. mail. Suspension of Electronic Trading Privileges may also extend to products other than the product through which the Excessive Trading activity occurred. During the six month suspension period, electronic “inquiry only” privileges will be permitted where and when possible. A copy of the letter restricting future transfer and reallocation activity to regular U.S. mail and details of the individual’s or entity’s trading activity may also be sent, as applicable, to the person(s) or entity authorized to initiate fund transfers or reallocations, the agent/registered representative or investment adviser for that individual or entity and the fund whose shares were involved in the activity that violated our Excessive Trading Policy.

ING VUL-DB
60

Following the six month suspension period during which no additional violations of our Excessive Trading Policy are identified, Electronic Trading Privileges may again be restored. We will continue to monitor the fund transfer and reallocation activity, and any future violations of our Excessive Trading Policy will result in an indefinite suspension of Electronic Trading Privileges. A violation of our Excessive Trading Policy during the six month suspension period will also result in an indefinite suspension of Electronic Trading Privileges.

We reserve the right to suspend Electronic Trading Privileges with respect to any individual or entity, with or without prior notice, if we determine, in our sole discretion, that the individual’s or entity’s trading activity is disruptive or not in the best interests of other owners of our variable insurance and retirement products, regardless of whether the individual’s or entity’s trading activity falls within the definition of Excessive Trading set forth above.

Our failure to send or an individual’s or entity’s failure to receive any warning letter or other notice contemplated under our Excessive Trading Policy will not prevent us from suspending that individual’s or entity’s Electronic Trading Privileges or taking any other action provided for in our Excessive Trading Policy.

We do not allow exceptions to our Excessive Trading Policy. We reserve the right to modify our Excessive Trading Policy, or the policy as it relates to a particular fund, at any time without prior notice, depending on, among other factors, the needs of the underlying fund(s), the best interests of policy owners and fund investors and/or state or federal regulatory requirements. If we modify our policy, it will be applied uniformly to all policy owners or, as applicable, to all policy owners investing in the underlying fund.

Our Excessive Trading Policy may not be completely successful in preventing market timing or excessive trading activity. If it is not completely successful, fund performance and management may be adversely affected, as noted above.

Limits Imposed by the Funds. Each underlying fund available through the variable insurance and retirement products offered by us and/or the other members of the ING family of companies, either by prospectus or stated policy, has adopted or may adopt its own excessive/frequent trading policy, and orders for the purchase of fund shares are subject to acceptance or rejection by the underlying fund. We reserve the right, without prior notice, to implement fund purchase restrictions and/or limitations on an individual or entity that the fund has identified as violating its excessive/frequent trading policy and to reject any allocation or transfer request to a Subaccount if the corresponding fund will not accept the allocation or transfer for any reason. All such restrictions and/or limitations (which may include, but are not limited to, suspension of Electronic Trading Privileges and/or blocking of future purchases of a fund or all funds within a fund family) will be done in accordance with the directions we receive from the fund.

ING VUL-DB
61

Agreements to Share Information with Fund Companies. As required by Rule 22c-2 under the 1940 Act, we have entered into information sharing agreements with each of the fund companies whose funds are offered through the policy. Policy owner trading information is shared under these agreements as necessary for the fund companies to monitor fund trading and our implementation of our Excessive Trading Policy. Under these agreements, the company is required to share information regarding policy owner transactions, including, but not limited to, information regarding fund transfers initiated by you. In addition to information about policy owner transactions, this information may include personal policy owner information, including names and social security numbers or other tax identification numbers.

As a result of this information sharing, a fund company may direct us to restrict a policy owner’s transactions if the fund determines that the policy owner has violated the fund’s excessive/frequent trading policy. This could include the fund directing us to reject any allocations of premium or Account Value to the fund or all funds within the fund family.

Conversion to a Fixed Policy

During the first two policy years you may permanently convert your policy to a fixed policy, unless state law requires differently. If you elect to make this change, unless state law requires that we issue to you a new fixed benefit policy, we will permanently transfer the amounts you have invested in the Subaccounts of the Separate Account to the Guaranteed Interest Division and allocate all future Net Premium to the Guaranteed Interest Division. After you exercise this right you may not allocate future premium payments or make transfers to the Subaccounts of the Separate Account. We do not charge for this change. Contact our Customer Service Center or your agent/registered representative for information about the conversion rights available in your state.

Partial Withdrawals

Beginning in the second policy year (or the first policy year for “in corridor” policies) you may withdraw part of your policy’s Surrender Value. Twelve partial withdrawals are currently allowed each policy year, and a partial withdrawal must be at least $500.00. The maximum partial withdrawal you may take is the amount which leaves $500.00 as your Net Surrender Value (or for in corridor policies during the first policy year, the amount that would cause your policy to no longer qualify as “in corridor”). If your partial withdrawal request is for more than the maximum, we will require you to surrender your policy or reduce the amount of the partial withdrawal.

ING VUL-DB
62

A policy is “in corridor” if:

Under Death Benefit Option 1, your Account Value multiplied by the appropriate factor from the definition of life insurance factors described in Appendix A is greater than the amount of your Stated Death Benefit;
Under Death Benefit Option 2, your Account Value multiplied by the appropriate factor from the definition of life insurance factors described in Appendix A is greater than your Stated Death Benefit plus your Account Value; or
Under Death Benefit Option 3, your Account Value multiplied by the appropriate factor from the definition of life insurance factors described in Appendix A is greater than your Stated Death Benefit plus the sum of your premium payments minus partial withdrawals.

We charge a partial withdrawal fee of $10.00 for each partial withdrawal. See Partial Withdrawal Fee, page 27.

Unless you specify a different allocation, we will take partial withdrawals from the Guaranteed Interest Division and the Subaccounts of the Separate Account in the same proportion that your value in each has to your Net Account Value immediately before the partial withdrawal. We will determine these proportions at the end of the valuation period during which we receive your partial withdrawal request. However, amounts withdrawn from the Guaranteed Interest Division may not exceed the amount of the total partial withdrawal multiplied by the ratio of your Guaranteed Interest Division Value to your Net Account Value immediately before the partial withdrawal.

Effects of a Partial Withdrawal. We will reduce your Account Value by the amount of the partial withdrawal plus the partial withdrawal fee. Your Account Value may also be reduced by the amount of a surrender charge if you take a partial withdrawal which decreases your Stated Death Benefit.

A partial withdrawal may also cause the termination of any optional Guaranteed Death Benefit Rider in effect because we deduct the amount of the partial withdrawal from the total premiums paid when calculating whether you have paid sufficient premiums in order to maintain the guarantee.

The amount of your Stated Death Benefit is not reduced by the amount of a partial withdrawal when the Base Death Benefit has been increased to qualify your policy as life insurance under the Internal Revenue Code and the amount withdrawn is not greater than that which reduces your Account Value to the level which no longer requires that the Base Death Benefit be increased for Internal Revenue Code purposes. Otherwise, depending upon the death benefit option in effect, a partial withdrawal may reduce the amount of your Stated Death Benefit.

Under Death Benefit Option 1, a partial withdrawal will reduce the amount of your Stated Death Benefit by the amount of the partial withdrawal.

Under Death Benefit Option 2, a partial withdrawal will not reduce the amount of your Stated Death Benefit.

ING VUL-DB
63

Under Death Benefit Option 3, a partial withdrawal will reduce the amount of your Stated Death Benefit by the amount of a partial withdrawal in excess of the total premium we have received from you minus the sum of all your prior partial withdrawals.

If a partial withdrawal reduces the amount of Stated Death Benefit, the Target Death Benefit will also be reduced for the current year and all future years by an equal amount. Therefore, a partial withdrawal can affect the amount of pure insurance protection under the policy.

We will not allow a partial withdrawal if the amount of Target Death Benefit after the partial withdrawal would be less than $100,000.00.

A reduction in the amount of Stated Death Benefit as a result of a partial withdrawal will be pro-rated among the existing coverage Segments, unless state law requires otherwise.

A partial withdrawal may have adverse tax consequences depending on the circumstances. See Tax Status of the Policy, page 67.

Termination of Coverage

Your insurance coverage will continue under the policy until you surrender your policy or it lapses.

Surrender

You may surrender your policy for its Net Surrender Value at any time after the right to examine period while the insured person is alive. Your Net Surrender Value is equal to your Surrender Value minus any outstanding Loan Amount. Your Surrender Value is equal to your Account Value minus any applicable surrender charge.

You may take your Net Surrender Value in other than one payment.

We compute your Net Surrender Value as of the Valuation Date we receive your written surrender request in good order and policy at our Customer Service Center. All insurance coverage ends on the date we receive your surrender request and policy.

If you surrender your policy we may deduct a surrender charge. See Surrender Charge, page 27. Surrender of your policy may have adverse tax consequences.

See Distributions Other than Death Benefits, page 69.

ING VUL-DB
64

Lapse

Your policy will not lapse and your insurance coverage under the policy will continue if on any Monthly Processing Date:

An optional Guaranteed Death Benefit Rider is in effect;
Your Net Account Value is enough to pay the periodic fees and charges when due; or
During the continuation of coverage period, your Account Value exceeds your outstanding Loan Amount.

Grace Period. If on a Monthly Processing Date you do not meet any of these conditions, your policy will enter the 61-day grace period during which you must make a sufficient premium payment to avoid having your policy lapse and insurance coverage terminate.

We will notify you that your policy is in a grace period at least 30 days before it ends. We will send this notice to you (and a person to whom you have assigned your policy) at your last known address in our records. We will notify you of the premium payment necessary to prevent your policy from lapsing. This amount generally equals the past due charges, plus the estimated periodic fees and charges, and charges of any optional rider benefits for the next two months. If we receive payment of the required amount before the end of the grace period, we apply it to your policy in the same manner as your other premium payments and then we deduct the overdue amounts from your Account Value.

If you do not pay the full amount within the 61-day grace period, your policy and its riders will lapse without value. We withdraw your remaining Separate Account and Guaranteed Interest Division values, deduct amounts you owe us and inform you that your coverage has ended.

If the insured person dies during the grace period, we pay Death Benefit Proceeds to your beneficiaries with reductions for your outstanding Loan Amount and periodic fees and charges owed.

During the early policy years your Net Account Value may not be enough to cover the periodic fees and charges due each month, and you may need to pay sufficient premium to keep the death benefit guarantee in force. See Premium Payments, page 22.

If your policy lapses, any distribution of Account Value may be subject to current taxation. See Distributions Other than Death Benefits, page 69.

Reinstatement

Reinstatement means putting a lapsed policy back in force. You may reinstate a lapsed policy and its riders (other than the Guaranteed Death Benefit Rider) by written request any time within five years after it has lapsed and before the insured person reaches age 121. A policy that was surrendered may not be reinstated.

ING VUL-DB
65

To reinstate the policy and available riders you must submit evidence of insurability satisfactory to us and pay a premium large enough to keep the policy and any rider benefits in force during the grace period and for at least two months after reinstatement. When we reinstate your policy we reinstate the surrender charges for the amount and time remaining as if your coverage had not lapsed. If you had a loan existing when coverage lapsed, unless directed otherwise we will reinstate it with accrued but unpaid loan interest to the date of lapse.

When a policy is reinstated, unless otherwise directed by you, we will allocate the Net Premium received to the Subaccounts of the Separate Account and the Guaranteed Interest Division according to the premium allocation instructions in effect at the start of the grace period. Your Account Value on the reinstatement date will equal:

The Account Value at the end of the grace period; plus
The Net Premium paid on reinstatement; minus
Any unpaid fees and charges through the end of the grace period.
policy that lapses and is reinstated more than 90 days after lapsing may be

classified as a modified endowment contract for tax purposes. You should consult with a qualified tax adviser to determine whether reinstating a lapsed policy will cause it to be classified as a modified endowment contract. See Modified Endowment Contracts, page 69.

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 federal estate, gift and generation-skipping tax implications, state and local taxes or other tax situations. We have written this discussion to support the promotion and marketing of our products, and we do not intend it as tax advice. This summary is not intended to and cannot be used to avoid any tax penalties that may be imposed upon you. Counsel or other qualified 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 IRS. We cannot make any guarantee regarding the tax treatment of any policy or policy transaction.

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

ING VUL-DB
66

Tax Status of the Company

We are taxed as a life insurance company under the Internal Revenue Code. The Separate Account is not a separate entity from us. Therefore, it is not taxed separately as a “regulated investment company,” but is taxed as part of the company. We automatically apply investment income and capital gains attributable to the Separate Account to increase reserves under the policy. Because of this, under existing federal tax law we believe that any such income and gains will not be taxed to us. In addition, any foreign tax credits or deductions attributable to the Separate Account will first be used to reduce any income taxes imposed on the Separate Account before being used by the company.

In summary, we do not expect that we will incur any federal income tax liability attributable to the Separate Account and we do not intend to make provisions for any such taxes. However, if changes in the federal tax laws or their interpretation result in our being taxed on income or gains attributable to the Separate Account, then we may impose a charge against the Separate Account (with respect to some or all of the policies) to set aside provisions to pay such taxes.

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 that 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 that are set forth in Section 7702 of the Internal Revenue Code. Specifically, the policy must meet the requirements of either the cash value accumulation test or the guideline premium test. See Death Benefit Qualification Tests, page 38. If your variable life policy does not satisfy one of these two alternate tests, it will not be treated as life insurance under Internal Revenue Code 7702. You would then be subject to federal income tax on your policy income as you earn it. While there is very 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. See Tax Treatment of Policy Death Benefits, page 68. If we return premium in order to bring your policy into compliance with the requirements of Section 7702, it will be refunded on a last-in, first-out basis and may be taken from the investment options in which your Account Value is allocated based on your premium allocation in effect.

ING VUL-DB
67

Diversification and Investor Control Requirements

In addition to meeting the Internal Revenue Code Section 7702 tests, Internal Revenue Code Section 817(h) requires investments within a separate account, such as our Separate Account, to be adequately diversified. The Treasury has issued regulations that set the standards for measuring the adequacy of any diversification, and the IRS has published various revenue rulings and private letter rulings addressing diversification issues. To be adequately diversified, each Subaccount and its corresponding mutual fund must meet certain tests. If these tests are not met your variable life policy will not be adequately diversified and not treated as life insurance under Internal Revenue Code Section 7702. You would then be subject to federal income tax on your policy income as you earn it. Each Subaccount’s corresponding mutual fund has represented that it will meet the diversification standards that apply to your policy. Accordingly, we believe it is reasonable to conclude that the diversification requirements have been satisfied. If it is determined, however, that your variable life policy does not satisfy the applicable diversification regulations and rulings because a Subaccount’s corresponding mutual fund fails to be adequately diversified for whatever reason, we will take appropriate and reasonable steps to bring your policy into compliance with such regulations and rulings and we reserve the right to modify your policy as necessary in order to do so.

In certain circumstances, owners of a variable life insurance policy have been considered, for federal income tax purposes, to be the owners of the assets of the separate account supporting their policies due to their ability to exercise investment control over such assets. When this is the case, the policy owners have been currently taxed on income and gains attributable to the separate account 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 additional flexibility in allocating your premium payments and your Account 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.

Tax Treatment of Policy Death Benefits

The death benefit, or an accelerated death benefit, under a policy is generally excludable from the gross income of the beneficiary(ies) under Section 101(a)(1) of the Internal Revenue Code. However, there are exceptions to this general rule. Additionally, ownership and beneficiary designations, including change of either, may have consequences under federal, state and local income, estate, inheritance, gift, generation-skipping and other tax laws. The individual situation of each policy owner or beneficiary will determine the extent, if any, of those taxes and you should consult a qualified tax adviser.

ING VUL-DB
68

Distributions Other than Death Benefits

Generally, the policy owner will not be taxed on any of the 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.”

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, such as reduction or increase in benefits or policy reinstatement, could also cause it to be classified as a modified endowment contract or increase the period during which the policy must be tested. A current or prospective policy owner should consult with a qualified tax 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 as described below. 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.

Additionally, 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 includible in the policy owner’s income when a taxable distribution occurs.

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:

All distributions other than death benefits, including distributions upon surrender and partial withdrawals, from a modified endowment contract will be treated first as distributions of gain, if any, and are taxable as ordinary income. Amounts will be treated as tax-free recovery of the policy owner’s investment in the policy only after all gain has been distributed. The amount of gain in the policy will be equal to the difference between the policy’s value, determined without regard to any surrender charges, and the investment in the policy;

ING VUL-DB
69

· Loan amounts taken from or secured by a policy classified as a modified

endowment contract, and also assignments or pledges of such a policy (or

agreements to assign or pledge such a policy), are treated first as distributions

of gain, if any, and are taxable as ordinary income. Amounts will be treated

as tax-free recovery of the policy owner’s investment in the policy only after

all gain has been distributed; and

· A 10.00% additional income tax penalty may be imposed on the distribution

amount subject to income tax. This tax penalty generally does not apply to a

policy owned by an individual where the distributions are:

> Made on or after the date on which the taxpayer attains age 59½;

> Attributable to the taxpayer becoming disabled (as defined in the Internal

Revenue Code); or

> Part of a series of substantially equal periodic payments (not less

frequently than annually) made for the life (or life expectancy) of the

taxpayer or the joint lives (or joint life expectancies) of the taxpayer and

his or her beneficiary. Consult a qualified tax adviser to determine

whether or not you may be subject to this penalty tax.

If we discover that your policy has inadvertently become a modified endowment contract, unless you have indicated otherwise, we will assume that you do not want it to be classified as a modified endowment contract and attempt to fix this by refunding any excess premium with related interest. The excess gross premium will be refunded on a last-in, first-out basis and may be taken from the investment options in which your Account Value is allocated based on your premium allocation in effect.

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 made in connection with policy benefit reductions during the first 15 policy years may be treated in whole or in part as ordinary income subject to tax. Consult a qualified tax adviser to determine whether or not any distributions made in connection with a reduction in policy benefits will be subject to tax.

Loan amounts from or secured by a policy that is not a modified endowment contract are generally not taxed 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 10.00% additional income tax penalty.

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.

ING VUL-DB
70

Other Tax Matters

Policy Loans

In general, interest on a policy loan will not be deductible. A limited exception to this rule exists for certain interest paid in connection with certain “key person” insurance. You should consult a qualified tax adviser before taking out a loan to determine whether you qualify under this exception.

Moreover, the tax consequences associated with a preferred loan (preferred loans are loans where the interest rate charged is less than or equal to the interest rate credited) available in the policy are uncertain. Before taking out a policy loan, you should consult a qualified tax adviser as to the tax consequences.

If a loan from a policy is outstanding when the policy is surrendered 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. If your policy has large outstanding policy loans, you may have to choose between paying high premiums to keep the policy from lapsing and paying significant income tax if you allow the policy to lapse.

Accelerated Benefit Rider

The benefit payments under the Accelerated Benefit Rider are intended to be fully excludable from the gross income of the recipient if the recipient is the insured under the policy or is an individual who has no business or financial connection with the insured. (See Accelerated Benefit Rider, page 49, for more information about this rider.) However, you should consult a qualified tax adviser about the consequences of requesting payment under this rider.

Section 1035 Exchanges

Internal Revenue Code Section 1035 provides, in certain circumstances, that no gain or loss will be recognized on the exchange of one life insurance policy solely for another life insurance policy or an endowment, annuity or qualified long term care contract. We accept Section 1035 exchanges with outstanding loans. Special rules and procedures apply to Section 1035 exchanges. These rules can be complex, and if you wish to take advantage of Section 1035, you should consult a qualified 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 a qualified 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.

ING VUL-DB
71

Tax Law Changes

Although the likelihood of legislative action or tax reform is uncertain, there is always the possibility that the tax treatment of the policy could be changed by legislation or other means. It is also possible that any change may be retroactive (that is, effective before the date of the change). You should consult a qualified tax adviser with respect to legislative developments and their effect on the policy.

Policy Changes to Comply with the Law

So that your policy continues to qualify as life insurance under the Internal Revenue Code, we reserve the right to return or refuse to accept all or part of your premium payments or to change your death benefit. We may reject any policy request, including a partial withdrawal request, if it would cause your policy to fail to qualify as life insurance or would cause us to return premium to you. We also may make changes to your policy or its riders or make distributions from your policy to the degree that we deem necessary to qualify your policy as life insurance for tax purposes. Any increase in your death benefit will cause an increase in your cost of insurance charges.

Policy Use in Various Plans and Arrangements

Policy owners may use the policy in various arrangements, including:

Certain qualified plans;
Non-qualified deferred compensation or salary continuance plans;
Split dollar insurance arrangements;
Executive bonus plans;
Retiree medical benefit plans; and
Other plans or arrangements.

The tax consequences of these arrangements may vary depending on the particular facts and circumstances of each arrangement. If you want to use your policy with any of these various arrangements, you should consult a qualified tax adviser regarding the tax issues of your particular arrangement.

Life Insurance Owned by Businesses

Congress has enacted rules relating to life insurance owned by businesses. For example, in the case of a policy issued to a nonnatural taxpayer, or held for the benefit of such an entity, a portion of the taxpayer’s otherwise deductible interest expenses may not be deductible as a result of ownership of a policy even if no loans are taken under the policy. (An exception to this rule is provided for certain life insurance contracts that cover the life of an individual who is a 20.00% owner, or an officer, director or employee of a trade or business.) In addition, in certain instances a portion of the death benefit payable under an employer-owned policy may be taxable. As another example, special rules apply if a business is subject to the alternative minimum tax. Any business contemplating the purchase of a new policy or a change in an existing policy should consult a qualified tax adviser.

ING VUL-DB
72

Income Tax Withholding

The IRS requires us to withhold income taxes from any portion of the amounts individuals receive in a taxable transaction. However, if you reside in the U.S., we generally 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 will have to pay additional income taxes and possibly penalties later. We will also report to the IRS the amount of any taxable distributions.

Life Insurance Purchases by Non-Resident Aliens

If you are not a U.S. citizen or resident, you will generally be subject to U.S. Federal withholding tax on taxable distributions from life insurance policies at a 30.00% rate, unless a lower treaty rate applies. In addition, you may be subject to state and/or municipal taxes and taxes imposed by your country of citizenship or residence. You should consult a qualified tax adviser before purchasing a policy.

Ownership and Beneficiary Designations

Ownership and beneficiary designations, including change of either, may have consequences under federal, state and local income, estate, inheritance, gift, generation-skipping and other tax laws. The individual situation of each policy owner or beneficiary will determine the extent, if any, of these taxes and you should consult a qualified tax adviser.

Same-Sex Relationships

Currently, section 3 of the federal Defense of Marriage Act does not recognize same-sex relationships for purposes of federal law. Therefore, benefits afforded by federal tax law to an opposite-sex spouse under the Internal Revenue Code, such as the favorable income-deferral options afforded by federal tax law to an opposite-sex spouse under Internal Revenue Code section 401(a)(9), are currently NOT available to persons in a same-sex relationship. Persons in a same-sex relationship who are considering the purchase of a policy should consult a qualified tax adviser.

Fair Value of Your Policy

It is sometimes necessary for tax and other reasons to determine the “value” of your policy. The value can be measured differently for different purposes. It is not necessarily the same as the Account Value or the Net Account Value. You should consult with a qualified tax adviser for guidance as to the appropriate methodology for determining the fair market value of your policy.

You should consult qualified legal or tax advisers for complete information on federal, state, local and other tax considerations.

ING VUL-DB
73

ADDITIONAL INFORMATION

General Policy Provisions

Your Policy

The policy is a contract between you and us and is the combination of:

Your policy;
A copy of your original application and applications for benefit increases or decreases;
Your riders;
Your endorsements;
Your policy schedule pages; and
Your 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 other officer of our company and our secretary or assistant secretary must sign all changes or amendments to your policy. No other person may change its terms or conditions.

Age

We issue your policy at the insured person’s age (stated in your policy schedule) based on the nearest birthday to the Policy Date. On the Policy Date, the insured person can generally be no more than age 85.

We often use age to calculate rates, charges and values. We determine the insured person’s age at a given time by adding the number of completed policy years to the age calculated at issue and shown in the schedule.

Ownership

The original owner is the person named as the owner in the policy application. The owner can exercise all rights and receive benefits during the life of the insured person. These rights include the right to change the owner, beneficiaries or the method designated to pay Death Benefit 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 beneficiaries.

ING VUL-DB
74

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.

Beneficiaries

You, as owner, name the beneficiaries when you apply for your policy. The primary beneficiaries who survive the insured person receive the Death Benefit Proceeds. Other surviving beneficiaries receive Death Benefit Proceeds only if there are no surviving primary beneficiaries. If more than one beneficiary survives the insured person, they share the Death Benefit Proceeds equally, unless you specify otherwise. If none of your policy beneficiaries has survived the insured person, we pay the Death Benefit Proceeds to you or to your estate, as owner. If a beneficiary is a minor, the Death Benefit Proceeds will be held in an interest bearing account until that beneficiary attains the age of majority.

You may name new beneficiaries during the insured person’s lifetime. We pay Death Benefit Proceeds to the beneficiaries whom you have most recently named according to our records. We do not make payments to multiple sets of beneficiaries. The designation of certain beneficiaries may have tax consequences. See Other Tax Matters, page 71.

Collateral Assignment

You may assign your policy by sending written notice to us. After we record the assignment, your rights as owner and the beneficiaries’ rights (unless the beneficiaries were made irrevocable beneficiaries under an earlier assignment) are subject to the assignment. It is your responsibility to make sure the assignment is valid. The transfer or assignment of a policy may have tax consequences. See Other Tax Matters, page 71.

Incontestability

After your policy has been in force during the lifetime of the insured person for two years from the date of issue, we will not contest its validity except for nonpayment of premium. Likewise, after your policy has been in force during the lifetime of the insured person for two years from the effective date of any new coverage segment or benefit or from the date of reinstatement, we will not contest its validity except for nonpayment of premium.

Misstatements of Age or Gender

Notwithstanding the Incontestability provision above, if the insured person’s age or gender has been misstated, we adjust the death benefit to the amount that would have been purchased for the insured person’s correct age and gender. We base the adjusted death benefit on the cost of insurance charges deducted from your Account Value on the last Monthly Processing Date before the insured person’s death, or as otherwise required by law.

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

ING VUL-DB
75

Suicide

If the insured person commits suicide (while sane or insane) within two years of the date of issue, unless otherwise required by law, we limit Death Benefit Proceeds to:

The total premium we receive to the time of death; minus
Any outstanding Loan Amount; minus
Partial withdrawals taken.

We make a limited payment to the beneficiaries for a new coverage Segment or other increase if the insured person commits suicide (while sane or insane) within two years of the effective date of a new coverage Segment or within two years of an increase in any other benefit, unless otherwise required by law. The limited payment is equal to the cost of insurance and periodic fees and charges that were deducted for the increase.

Anti-Money Laundering

In order to protect against the possible misuse of our products in money laundering or terrorist financing, we have adopted an anti-money laundering program satisfying the requirements of the USA PATRIOT Act and other current anti-money laundering laws. Among other things, this program requires us, our agents and customers to comply with certain procedures and standards that serve to assure that our customers’ identities are properly verified and that premiums and loan repayments are not derived from improper sources.

Under our anti-money laundering program, we may require policy owners, insured persons and/or beneficiaries to provide sufficient evidence of identification, and we reserve the right to verify any information provided to us by accessing information databases maintained internally or by outside firms.

We may also refuse to accept certain forms of premium payments or loan repayments (traveler’s cheques, cashier’s checks, bank drafts, bank checks and treasurer’s checks, for example) or restrict the amount of certain forms of premium payments or loan repayments (money orders totaling more than $5,000.00, for example). In addition, we may require information as to why a particular form of payment was used (third party checks, for example) and the source of the funds of such payment in order to determine whether or not we will accept it. Use of an unacceptable form of payment may result in us returning the payment to you and your policy either entering the 61-day grace period or lapsing. See Lapse, page 65. See also Premium Payments Affect Your Coverage, page 24.

Applicable laws designed to prevent terrorist financing and money laundering might, in certain circumstances, require us to block certain transactions until authorization is received from the appropriate regulator. We may also be required to provide additional information about you and your policy to government regulators.

Our anti-money laundering program is subject to change without notice to take account of changes in applicable laws or regulations and our ongoing assessment of our exposure to illegal activity.

ING VUL-DB
76

Transaction Processing

Generally, within seven days of when we receive all information required to process a payment, we pay:

Death Benefit Proceeds;
Surrender Value;
Partial withdrawals; and
Loan proceeds.

We may delay processing these transactions if:

The New York Stock Exchange is closed for trading;
Trading on the New York Stock Exchange is restricted by the SEC;
There is an emergency so that it is not reasonably possible to sell securities in the Subaccounts or to determine the value of a Subaccount’s assets; and
A governmental body with jurisdiction over the Separate Account allows suspension by its order.

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

We execute transfers among the Subaccounts 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 insured person’s death. The Death Benefit Proceeds are not affected by subsequent changes in the value of the Subaccounts.

We may delay payment from our Guaranteed Interest Division for up to six months, unless law requires otherwise, of surrender proceeds, partial 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.

Payment of Death Benefit Proceeds

Subject to state law conditions and requirements, full payment of the Death Benefit Proceeds to the beneficiary may be made into an interest bearing retained asset account that is backed by our general account. The retained asset account is not guaranteed by the Federal Deposit Insurance Corporation (“FDIC”). The beneficiary may access the entire Death Benefit Proceeds in the account at any time without penalty through a draftbook feature. The company seeks to earn a profit on the account, and interest credited on the account may vary from time to time but will not be less than the minimum rate stated in the supplemental contract delivered to the beneficiary together with the paperwork to make a claim to the Death Benefit Proceeds. Interest earned on the Death Benefit Proceeds in the account may be less than could be earned if the Death Benefit Proceeds were invested outside of the account. Likewise, interest credited on the Death Benefit Proceeds in the account may be less than under other settlement or payment options available through the policy. A beneficiary should carefully review all settlement and payment options available under the policy and are encouraged to consult with a financial professional or qualified tax advisor before choosing a settlement or payment option.

ING VUL-DB
77

A beneficiary may request additional information about the retained asset account and the draftbook feature or may elect to receive payment of the Death Benefit Proceeds by check rather than through the account’s draftbook feature by contacting us at the address listed on page 2 of this prospectus.

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 changes to your policy or if you surrender it.

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

The beneficiaries and the deceased insured person’s next of kin may need to sign authorization forms. These forms allow us to get information such as medical records of doctors and hospitals used by the deceased insured person.

Telephone Privileges

Telephone privileges may be provided to you and your agent/registered representative and his/her assistant. You may request such privileges for yourself and you may authorize us to grant such privileges to your agent/registered representative and his/her assistant by making the appropriate election(s) on your application or by contacting our Customer Service Center.

Telephone privileges allow you or your agent/registered representative and his/her assistant to call our Customer Service Center to:

Make transfers;
Change premium allocations;
Change your dollar cost averaging and automatic rebalancing programs; and
Request a loan.

Our Customer Service Center uses reasonable procedures to make sure that instructions received by telephone are genuine. These procedures may include:

Requiring some form of personal identification;
Providing written confirmation of any transactions; and
Tape recording telephone calls.

By accepting telephone privileges, you authorize us to record your telephone calls with us. If we reasonably believe telephone instructions to be genuine, we are not liable for losses from unauthorized or fraudulent instructions. We may discontinue this privilege at any time. See Limits on Frequent or Disruptive Transfers, page 59.

You may revoke these privileges at any time by writing to our Customer Service Center.

ING VUL-DB
78

Telephone and facsimile privileges may not always be available. Telephone or fax systems, whether yours, your service provider’s or your agent/registered representative’s, can experience outages or slowdowns for a variety of reasons. These outages or slowdowns may prevent or delay our receipt of your request. Although we have taken precautions to help our systems handle heavy use, we cannot promise complete reliability under all circumstances. If you are experiencing problems, you should make your request in writing.

Non-participation

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

Advertising Practices and Sales Literature

We may use advertisements and sales literature to promote this product, including:

Articles on variable life insurance and other information published in business or financial publications;
Indices or rankings of investment securities; and
Comparisons with other investment vehicles, including tax considerations.

We may use information regarding the past performance of the Subaccounts and funds. Past performance is not indicative of future performance of the Subaccounts or funds and is not reflective of the actual investment experience of policy owners.

We may feature certain Subaccounts, the underlying funds 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.

Settlement Options

You may elect to take the Net Surrender Value in other than one lump-sum payment. Likewise, you may elect to have the beneficiaries receive the Death Benefit Proceeds other than in one lump-sum payment, if you make this election during the insured person’s lifetime. If you have not made this election, the beneficiaries may do so within 60 days after we receive proof of the insured person’s death.

The investment performance of the Subaccounts does not affect payments under these settlement options. Instead, interest accrues at a fixed rate based on the option you choose. The declared interest rate will never be less than 2.00%, and any declared interest rate will be in effect for at least 12 months. Payment options are subject to our rules at the time you make your selection. Currently, a periodic payment must be at least $20.00 and the total proceeds must be at least $2,000.00.

ING VUL-DB
79

The following settlement options are available:

Settlement Option I: Payouts for a Designated Period. Based on your selection, we will pay annual, semi-annual, quarterly or monthly installments per year for a designated period that may be 5 to 30 years. The installment dollar amounts will be equal except for any excess interest as described below.
Settlement Option II: Life Income with Payouts for a Designated Period. Based on your selection, we will pay annual, semi-annual, quarterly or monthly installments per year throughout the payee's lifetime or, if longer, for a period of 5, 10, 15 or 20 years. The installment dollar amounts will be equal except for any excess interest as described below.
Settlement Option III: Hold at Interest. You may leave amounts on deposit with us that we will pay on the death of the payee, or at any earlier date you select. Interest on any unpaid balance will be at the rate declared by us or at any higher rate required by law. You select whether interest will be left on deposit with us and accumulated or paid to you in monthly, quarterly, semi- annual or annual payments each year. You may not leave any amount on deposit for more than 30 years.
Settlement Option IV: Payouts of a Designated Amount. Based on your selection, we will pay a designated amount in annual, semi-annual, quarterly or monthly equal installments per year until the proceeds, together with interest at the rate declared by us or at any higher rate required by law, are exhausted.
Settlement Option V: Other. Settlement may be made in any other manner as agreed in writing between you (or the beneficiary) and us.

If none of these settlement options have been elected, your Net Surrender Value or the Death Benefit Proceeds will be paid in one lump-sum payment.

Payment of Net Surrender Value or Death Benefit Proceeds

Subject to state law conditions and requirements, full payment of your Net Surrender Value or the Death Benefit Proceeds to a beneficiary may be made into an interest bearing retained asset account that is backed by our general account. The retained asset account is not guaranteed by the FDIC. The beneficiary may access the entire Net Surrender Value or Death Benefit Proceeds in the account at any time without penalty through a draftbook feature. The company seeks to earn a profit on the account, and interest credited on the account may vary from time to time but will not be less than the minimum rate stated in the supplemental contract delivered to the beneficiary together with the paperwork to make a claim to the Net Surrender Value or Death Benefit Proceeds. Interest earned on the Net Surrender Value or Death Benefit Proceeds in the account may be less than could be earned if they were invested outside of the account. Likewise, interest credited on the Net Surrender Value or Death Benefit Proceeds in the account may be less than under other settlement or payment options available through the policy. A beneficiary should carefully review all settlement and payment options available under the policy and are encouraged to consult with a financial professional or qualified tax advisor before choosing a settlement or payment option.

ING VUL-DB
80

A beneficiary may request additional information about the retained asset account and the draftbook feature or may elect to receive payment of the Net Surrender Value or Death Benefit Proceeds by check rather than through the account’s draftbook feature by contacting us at the address listed on page 2 of this prospectus. See Transaction Processing, page 77.

Reports

Annual Statement. We will send you an annual statement once each policy year showing the amount of insurance coverage under your policy as well as your policy’s death benefit, Account and Surrender Values, the amount of premiums you have paid, the amounts you have withdrawn, borrowed or transferred and the fees and charges we have imposed since the last statement.

We send semi-annual reports with financial information on the mutual funds, including a list of investment holdings of each fund.

We send confirmation notices to you throughout the year for certain policy transactions such as transfers between investment options, partial withdrawals and loans. You are responsible for reviewing the confirmation notices to verify that the transactions are being made as requested.

Illustrations. To help you better understand how your Account Values will vary over time under different sets of assumptions, we will provide you with a personalized illustration projecting future results based on the age and risk classification of the insured person and other factors such as the amount of insurance coverage, death benefit option, planned premiums and rates of return (within limits) you specify. Unless prohibited under state law, we may assess a charge not to exceed $25.00 for each illustration you request after the first in a policy year. See Excess Illustration Fee, page 28. Subject to regulatory approval, personalized illustrations may be based upon a weighted average rather than an arithmetic average of fund expenses.

Other Reports. We will mail to you at your last known address of record at least annually a report containing such information as may be required by any applicable law. To reduce expenses, only one copy of most financial reports and prospectuses, including reports and prospectuses for the funds, will be mailed to your household, even if you or other persons in your household have more than one policy issued by us or an affiliate. Call our Customer Service Center toll-free at 1-877-253-5050 if you need additional copies of financial reports, prospectuses, historical account information or annual or semi-annual reports or if you would like to receive one copy for each policy in all future mailings.

ING VUL-DB
81

Distribution of the Policy

We sell the policy through licensed insurance agents who are registered representatives of affiliated and unaffiliated broker/dealers. All broker/dealers who sell the policy have entered into selling agreements with ING America Equities, Inc., our affiliate and the principal underwriter and distributor of the policy. ING America Equities, Inc. is organized under the laws of the State of Colorado, registered with the SEC as a broker/dealer under the Securities Exchange Act of 1934, and a member of FINRA. Its principal office is located at 1290 Broadway, Denver, Colorado 80203-5699.

ING America Equities, Inc. offers the securities under the policies on a continuous basis. For the years ended December 31, 2011, 2010 and 2009, the aggregate amount of underwriting commissions we paid to ING America Equities, Inc. was $1,298,879.00, $34,106,441.00 and $23,513,844.00, respectively.

ING America Equities, Inc. does not retain any commissions or other amounts paid to it by us for sales of the policy. Rather, it pays all the amounts received from us to the broker/dealers for selling the policy and part of that payment goes to your agent/registered representative.

ING Financial Partners, Inc., an affiliated broker-dealer, has entered into an agreement with ING America Equities, Inc. for the sale of our variable life products.

The amounts that we pay for the sale of the policy can generally be categorized as either commissions or other amounts. The commissions we pay can be further categorized as base commissions which may include a portion for wholesaling or supplemental commissions. However categorized, commissions paid will not exceed the total of the percentages shown below.

Base commissions consist of a percentage of premium we receive for the policy up to the target premium amount and a percentage of premium we receive for the policy in excess of the target premium amount. We pay up to 90.00% of premium received up to target premium and 5.00% of premium received in excess of target premium received in the first segment year and 5.00% of premium received in renewal segment years two through ten and lower thereafter. We pay up to 0.10% of the average Net Account Value in the eleventh through twentieth segment years and 0.05% thereafter (trail commission).

Supplemental or wholesaling commissions are paid based on a percentage of target premiums we receive for the policy and certain other designated insurance products sold during a calendar year. The percentages of such commissions that we pay may increase as the aggregate amount of premiums received for all products issued by the company and/or its affiliates during the calendar year increases. The maximum percentage of supplemental commissions that we may pay is 43.50%.

ING VUL-DB
82

Generally, the commissions paid on premiums for Stated Death Benefit coverage under the policy are greater than those paid on premiums for coverage under the Adjustable Term Insurance Rider. Be aware of this and discuss with your agent/registered representative the appropriate usage of the Adjustable Term Insurance Rider for your particular situation.

In addition to the sales compensation described above, ING America Equities, Inc. or the company, as appropriate, may also pay broker/dealers additional compensation or reimbursement of expenses for their efforts in selling the policy to you and other customers. These amounts may include:

Marketing/distribution allowances which may be based on the percentages of premium received, the aggregate commissions paid and/or the aggregate assets held in relation to certain types of designated insurance products issued by the company and/or its affiliates during the year;
Loans or advances of commissions in anticipation of future receipt of premiums (a form of lending to agents/registered representatives). These loans may have advantageous terms such as reduction or elimination of the interest charged on the loan and/or forgiveness of the principal amount of the loan, which terms may be conditioned on fixed insurance product sales;
Education and training allowances to facilitate our attendance at certain educational and training meetings to provide information and training about our products. We also hold training programs from time to time at our own expense;
Sponsorship payments or reimbursements for broker/dealers to use in sales contests and/or meetings for their agents/registered representatives who sell our products. We do not hold contests based solely on sales of this product;
Certain overrides and other benefits that may include cash compensation based on the amount of earned commissions, agent/representative recruiting or other activities that promote the sale of the policy; and
Additional cash or noncash compensation and reimbursements permissible under existing law. This may include, but is not limited to, cash incentives, merchandise, trips, occasional entertainment, meals and tickets to sporting events, client appreciation events, business and educational enhancement items, payment for travel expenses (including meals and lodging) to pre- approved training and education seminars and payment for advertising and sales campaigns.

We may pay commissions, dealer concessions, wholesaling fees, overrides, bonuses, other allowances and benefits and the costs of all other incentives or training programs from our resources, which include the fees and charges imposed under the policy.

ING VUL-DB
83

The following is a list of the top 25 broker/dealers that, during 2011, received the most, in the aggregate, from us in connection with the sale of registered variable life insurance policies issued by us, ranked by total dollars received and by total commissions paid:

LPL Financial Corporation;
Centaurus Financial, Inc.;
NFP Securities, Inc.;
The Leaders Group, Inc.;
Multi-Financial Securities Corporation;
CUNA Brokerage Services, Inc.;
SII Investments Inc.;
M Holdings Securities, Inc.;
First Heartland Capital, Inc.;
National Planning Corporation;
KMS Financial Services, Inc.
ING Financial Partners, Inc.;
VSR Financial Services, Inc.;
Wells Fargo Advisors, LLC;
Commonwealth Financial Network^®Inc.;
UBS Financial Services, Inc.;
Capital Guardian, LLC;
H Beck, Inc.;
SagePoint Financial, Inc.;
NEXT Financial Group, Inc.;
J.P. Turner & Company, LLC;
First Savings Securities, Inc.;
Larson Financial Securities; LLC;
MMC Securities Corp.; and
ProEquities, Inc.

This is a general discussion of the types and levels of compensation paid by us for the sale of our variable life insurance policies. It is important for you to know that the payment of volume or sales-based compensation to a broker/dealer or registered representative may provide that registered representative a financial incentive to promote our policies over those of another company and may also provide a financial incentive to promote the policy offered by this prospectus over one of our other policies.

Legal Proceedings

We are not aware of any pending legal proceedings that involve the Separate Account as a party.

The company is involved in threatened or pending lawsuits/arbitrations arising from the normal conduct of business. Due to the climate in insurance and business litigation/arbitration, suits against the company sometimes include claims for substantial compensatory, consequential or punitive damages and other types of relief. Moreover, certain claims are asserted as class actions, purporting to represent a group of similarly situated individuals. While it is not possible to forecast the outcome of such lawsuits/arbitrations, in light of existing insurance, reinsurance and established reserves, it is the opinion of management that the disposition of such lawsuits/arbitrations will not have a materially adverse effect on the company’s operations or financial position.

ING VUL-DB
84


APPENDIX A

Definition of Life Insurance Factors

Guideline Premium Test Factors

Attained		Attained		Attained		Attained		Attained
Age	Factor	Age	Factor	Age	Factor	Age	Factor	Age	Factor
0-40	2.50	48	1.97	56	1.46	64	1.22	72	1.11
41	2.43	49	1.91	57	1.42	65	1.20	73	1.09
42	2.36	50	1.85	58	1.38	66	1.19	74	1.07
43	2.29	51	1.78	59	1.34	67	1.18	75 – 90	1.05
44	2.22	52	1.71	60	1.30	68	1.17	91	1.04
45	2.15	53	1.64	61	1.28	69	1.16	92	1.03
46	2.09	54	1.57	62	1.26	70	1.15	93	1.02
47	2.03	55	1.50	63	1.24	71	1.13	94	1.01
								95 +	1.00

Cash Value Accumulation Test Factors

The cash value accumulation test factors vary depending on the age and gender of the insured person.

Generally, the cash value accumulation test requires that a policy’s death benefit must be sufficient so that the Account Value does not at any time exceed the net single premium required to fund the policy’s future benefits. The net single premium for a policy is calculated using the greater of 4.00% or the rates of interest guaranteed in the Guaranteed Interest Division of the policy and the 2001 Commissioner’s Standard Ordinary Mortality Table and will vary according to the age, gender and risk class of the insured person. The factors for the cash value accumulation test are then equal to 1 divided by the net single premium per dollar of paid up whole life insurance for the applicable age, gender and risk class.

A-1

APPENDIX B

Funds Available Through the Separate Account

The following chart lists the mutual funds that are currently available through the Subaccounts of the Separate Account, along with each fund’s investment adviser/subadviser and investment objective. More detailed information about the funds can be found in the current prospectus for each fund. If you received a summary prospectus for any of the funds available through your policy, you may obtain a full prospectus and other fund information free of charge by either accessing the internet address, calling the telephone number or sending an email request to the email address shown on the front of the fund’s summary prospectus.

There is no assurance that the stated investment objectives of any of the funds will be achieved. Shares of the funds will rise and fall in value and you could lose money by allocating Account Value to the Subaccounts that invest in the funds. Shares of the funds are not bank deposits and are not guaranteed, endorsed or insured by any financial institution, the Federal Deposit Insurance Corporation or any other government agency. Except as noted, all funds are diversified, as defined under the 1940 Act.


	Investment Adviser/
Fund Name	Subadviser	Investment Objective
American Funds^®– Growth	Investment Adviser:	Seeks growth of capital by investing
Fund (Class 2)	Capital Research and Management	primarily in common stocks and seeks
	Company^SM	to invest in companies that appear to
		offer superior opportunities for growth
		of capital.
American Funds^®– Growth-Income	Investment Adviser:	Seeks capital growth over time and
Fund (Class 2)	Capital Research and Management	income by investing primarily in
	Company^SM	common stocks or other securities that
		demonstrate the potential for
		appreciation and/or dividends.
American Funds^®– International	Investment Adviser:	Seeks growth of capital over time by
Fund (Class 2)	Capital Research and Management	investing primarily in common stocks
	Company^SM	of companies located outside the
		United States.
BlackRock Global Allocation V.I.	Investment Adviser:	Seeks high total investment return.
Fund (Class III)	BlackRock Advisors, LLC
	Subadvisers:
	BlackRock Investment Management,
	LLC; BlackRock International Limited
Fidelity® VIP Contrafund®	Investment Adviser:	Seeks long-term capital appreciation.
Portfolio (Service Class)	Fidelity Management & Research
	Company (“FMR”)
	Subadvisers:
	FMR Co., Inc. (“FMRC”) and other
	investment advisers

B-1


	Investment Adviser/
Fund Name	Subadviser	Investment Objective
Fidelity® VIP Equity-Income	Investment Adviser:	Seeks reasonable income. Also
Portfolio (Service Class)	FMR	considers the potential for capital
	Subadvisers:	appreciation. Seeks to achieve a yield
	FMRC and other investment advisers	which exceeds the composite yield on
		the securities comprising the S&P 500^®
		Index.
ING Artio Foreign Portfolio (Class I)	Investment Adviser:	Seeks long-term growth of capital.
	Directed Services LLC
	Subadviser:
	Artio Global Management, LLC
ING Blackrock Health Sciences	Investment Adviser:	Seeks long-term capital growth.
Opportunities Portfolio (Class I)	Directed Services LLC
	Subadviser:
	BlackRock Advisors, LLC
ING BlackRock Large Cap Growth	Investment Adviser:	Seeks long-term growth of capital.
Portfolio (Class I)	Directed Services LLC
	Subadviser:
	BlackRock Investment Management,
	LLC
ING Clarion Global Real Estate	Investment Adviser:	Seeks high total return, consisting of
Portfolio (Class S)	ING Investments, LLC	capital appreciation and current
	Subadviser:	income.
	CBRE Clarion Securities LLC
ING DFA Global Allocation Portfolio	Investment Adviser:	Seeks high level of total return,
(Class I)	Directed Services LLC	consisting of capital appreciation and
	Subadviser:	income.
	Dimensional Fund Advisors LP
ING DFA World Equity Portfolio	Investment Adviser:	Seeks long-term capital appreciation.
(Class I)	Directed Services LLC
	Subadviser:
	Dimensional Fund Advisors LP
ING FMR^SMDiversified Mid Cap	Investment Adviser:	Seeks long-term growth of capital.
Portfolio (Class I)	Directed Services LLC
	Subadviser:
	FMR
ING Franklin Templeton Founding	Investment Adviser:	Seeks capital appreciation and
Strategy Portfolio (Class I)	Directed Services LLC	secondarily, income.
ING Global Resources Portfolio	Investment Adviser:	A non-diversified portfolio that seeks
(Class I)	Directed Services LLC	long-term capital appreciation.
	Subadviser:
	ING Investment Management Co. LLC
ING Invesco Van Kampen Growth	Investment Adviser:	Seeks long-term growth of capital and
and Income Portfolio (Class S)	Directed Services LLC	income.
	Subadviser:
	Invesco Advisers, Inc.

B-2


	Investment Adviser/
Fund Name	Subadviser	Investment Objective
ING JPMorgan Emerging	Investment Adviser:	Seeks capital appreciation.
Markets Equity Portfolio (Class I)	Directed Services LLC
	Subadviser:
	J.P. Morgan Investment Management
	Inc.
ING JPMorgan Small Cap Core	Investment Adviser:	Seeks capital growth over the long
Equity Portfolio (Class I)	Directed Services LLC	term.
	Subadviser:
	J.P. Morgan Investment Management
	Inc.
ING Large Cap Growth Portfolio	Investment Adviser:	Seeks long-term capital growth.
(Class I)	Directed Services LLC
	Subadviser:
	ING Investment Management Co. LLC
ING Limited Maturity Bond	Investment Adviser:	Seeks highest current income consistent
Portfolio (Class S)	Directed Services LLC	with low risk to principal and liquidity
	Subadviser:	and secondarily, seeks to enhance its
	ING Investment Management Co. LLC	total return through capital appreciation
		when market factors, such as falling
		interest rates and rising bond prices,
		indicate that capital appreciation may
		be available without significant risk to
		principal.
ING Liquid Assets Portfolio (Class S)	Investment Adviser:	Seeks high level of current income
	Directed Services LLC	consistent with the preservation of
	Subadviser:	capital and liquidity.
	ING Investment Management Co. LLC
ING MFS Total Return Portfolio	Investment Adviser:	Seeks above-average income
(Class I)	Directed Services LLC	(compared to a portfolio entirely
	Subadviser:	invested in equity securities) consistent
	Massachusetts Financial Services	with the prudent employment of capital
	Company	and secondarily, seeks reasonable
		opportunity for growth of capital and
		income.
ING MFS Utilities Portfolio (Class S)	Investment Adviser:	Seeks total return.
	Directed Services LLC
	Subadviser:
	Massachusetts Financial Services
	Company
ING Marsico Growth Portfolio	Investment Adviser:	Seeks capital appreciation.
(Class I)	Directed Services LLC
	Subadviser:
	Marsico Capital Management, LLC
ING PIMCO Total Return Bond	Investment Adviser:	Seeks maximum total return, consistent
Portfolio (Class I)	Directed Services LLC	with preservation of capital and prudent
	Subadviser:	investment management.
	Pacific Investment Management
	Company LLC

B-3


	Investment Adviser/
Fund Name	Subadviser	Investment Objective
ING Pioneer Fund Portfolio	Investment Adviser:	Seeks reasonable income and capital
(Class I)	Directed Services LLC	growth.
	Subadviser:
	Pioneer Investment Management, Inc.
ING Pioneer Mid Cap Value	Investment Adviser:	Seeks capital appreciation.
Portfolio (Class I)	Directed Services LLC
	Subadviser:
	Pioneer Investment Management, Inc.
ING Retirement Growth Portfolio	Investment Adviser:	Seeks a high level of total return
(Class I)	Directed Services LLC	(consisting of capital appreciation and
	Asset Allocation Consultants:	income) consistent with a level of risk
	Asset Allocation Committee	that can be expected to be greater than
		that of the ING Retirement Moderate
		Growth Portfolio.
ING Retirement Moderate Growth	Investment Adviser:	Seeks a high level of total return
Portfolio (Class I)	Directed Services LLC	(consisting of capital appreciation and
	Asset Allocation Consultants:	income) consistent with a level of risk
	Asset Allocation Committee	that can be expected to be greater than
		that of ING Retirement Moderate
		Portfolio but less than that of ING
		Retirement Growth Portfolio.
ING Retirement Moderate Portfolio	Investment Adviser:	Seeks a high level of total return
(Class I)	Directed Services LLC	(consisting of capital appreciation and
	Asset Allocation Consultants:	income) consistent with a level of risk
	Asset Allocation Committee	that can be expected to be less than that
		of ING Retirement Moderate Growth
		Portfolio.
ING T. Rowe Price Capital	Investment Adviser:	Seeks, over the long-term, a high total
Appreciation Portfolio (Class I)	Directed Services LLC	investment return, consistent with the
	Subadviser:	preservation of capital and with prudent
	T. Rowe Price Associates, Inc.	investment risk.
ING T. Rowe Price Equity Income	Investment Adviser:	Seeks substantial dividend income as
Portfolio (Class I)	Directed Services LLC	well as long-term growth of capital.
	Subadviser:
	T. Rowe Price Associates, Inc.
ING T. Rowe Price International	Investment Adviser:	Seeks long-term growth of capital.
Stock Portfolio (Class I)	Directed Services LLC
	Subadviser:
	T. Rowe Price Associates, Inc.
ING U.S. Stock Index Portfolio	Investment Adviser:	Seeks total return.
(Class I)	Directed Services LLC
	Subadviser:
	ING Investment Management Co. LLC
ING Baron Growth Portfolio	Investment Adviser:	Seeks capital appreciation.
(Class I)	Directed Services LLC
	Subadviser:
	BAMCO, Inc.
ING Columbia Small Cap Value II	Investment Adviser:	Seeks long-term growth of capital.
Portfolio (Class I)	Directed Services LLC
	Subadviser:
	Columbia Management Investment
	Advisors, LLC

B-4


	Investment Adviser/
Fund Name	Subadviser	Investment Objective
ING Global Bond Portfolio	Investment Adviser:	Seeks to maximize total return through
(Class S)	Directed Services LLC	a combination of current income and
	Subadviser:	capital appreciation.
	ING Investment Management Co. LLC
ING Invesco Van Kampen Comstock	Investment Adviser:	Seeks capital growth and income.
Portfolio (Class I)	Directed Services LLC
	Subadviser:
	Invesco Advisers, Inc.
ING Invesco Van Kampen Equity	Investment Adviser:	Seeks total return, consisting of long-
and Income Portfolio (Class I)	Directed Services LLC	term capital appreciation and current
	Subadviser:	income.
	Invesco Advisers, Inc.
ING JPMorgan Mid Cap Value	Investment Adviser:	Seeks growth from capital appreciation.
Portfolio (Class I)	Directed Services LLC
	Subadviser:
	J. P. Morgan Investment Management
	Inc.
ING Oppenheimer Global Portfolio	Investment Adviser:	Seeks capital appreciation.
(Class I)	Directed Services LLC
	Subadviser:
	OppenheimerFunds, Inc.
ING Pioneer High Yield Portfolio	Investment Adviser:	Seeks to maximize total return through
(Class I)	Directed Services LLC	income and capital appreciation.
	Subadviser:
	Pioneer Investment Management, Inc.
ING T. Rowe Price Diversified Mid	Investment Adviser:	Seeks long-term capital appreciation.
Cap Growth Portfolio (Class I)	Directed Services LLC
	Subadviser:
	T. Rowe Price Associates, Inc.
ING Templeton Foreign Equity	Investment Adviser:	Seeks long-term capital growth.
Portfolio (Class I)	Directed Services LLC
	Subadviser:
	Templeton Investment Counsel, LLC
ING UBS U.S. Large Cap Equity	Investment Adviser:	Seeks long-term growth of capital and
Portfolio (Class I)	Directed Services LLC	future income.
	Subadviser:
	UBS Global Asset Management
	(Americas) Inc.
ING Balanced Portfolio (Class I)	Investment Adviser:	Seeks total return consisting of capital
	ING Investments, LLC	appreciation (both realized and
	Subadviser:	unrealized) and current income; the
	ING Investment Management Co. LLC	secondary investment objective is long-
		term capital appreciation.
ING Intermediate Bond Portfolio	Investment Adviser:	Seeks to maximize total return
(Class I)	ING Investments, LLC	consistent with reasonable risk. The
	Subadviser:	portfolio seeks its objective through
	ING Investment Management Co. LLC	investments in a diversified portfolio
		consisting primarily of debt securities.
		It is anticipated that capital
		appreciation and investment income
		will both be major factors in achieving
		total return.

B-5


	Investment Adviser/
Fund Name	Subadviser	Investment Objective
ING Growth and Income	Investment Adviser:	Seeks to maximize total return through
Portfolio (Class I)	ING Investments, LLC	investments in a diversified portfolio of
	Subadviser:	common stocks and securities
	ING Investment Management Co. LLC	convertible into common stocks. It is
		anticipated that capital appreciation and
		investment income will both be major
		factors in achieving total return.
ING Index Plus LargeCap Portfolio	Investment Adviser:	Seeks to outperform the total return
(Class I)	ING Investments, LLC	performance of the S&P 500^®Index,
	Subadviser:	while maintaining a market level of
	ING Investment Management Co. LLC	risk.
ING Index Plus MidCap Portfolio	Investment Adviser:	Seeks to outperform the total return
(Class I)	ING Investments, LLC	performance of the Standard and Poor’s
	Subadviser:	MidCap 400 Index, while maintaining a
	ING Investment Management Co. LLC	market level of risk.
ING Index Plus SmallCap Portfolio	Investment Adviser:	Seeks to outperform the total return
(Class I)	ING Investments, LLC	performance of the Standard and Poor’s
	Subadviser:	SmallCap 600 Index, while maintaining
	ING Investment Management Co. LLC	a market level of risk.
ING International Index Portfolio	Investment Adviser:	Seeks investment results (before fees
(Class S)	ING Investments, LLC	and expenses) that correspond to the
	Subadviser:	total return (which includes capital
	ING Investment Management Co. LLC	appreciation and income) of a widely
		accepted international index.
ING Russell^TMLarge Cap Growth	Investment Adviser:	A non diversified portfolio that seeks
Index Portfolio (Class I)	ING Investments, LLC	investment results (before fees and
	Subadviser:	expenses) that correspond to the total
	ING Investment Management Co. LLC	return (which includes capital
		appreciation and income) of the Russell
		Top 200^®Growth Index.
ING Russell^TMLarge Cap Index	Investment Adviser:	Seeks investment results (before fees
Portfolio (Class I)	ING Investments, LLC	and expenses) that correspond to the
	Subadviser:	total return (which includes capital
	ING Investment Management Co. LLC	appreciation and income) of the Russell
		Top 200^®Index.
ING Russell^TMLarge Cap Value	Investment Adviser:	A non diversified portfolio that seeks
Index Portfolio (Class I)	ING Investments, LLC	investment results (before fees and
	Subadviser:	expenses) that correspond to the total
	ING Investment Management Co. LLC	return (which includes capital
		appreciation and income) of the Russell
		Top 200^®Value Index.
ING Russell^TMMid Cap Growth	Investment Adviser:	A non-diversified portfolio that seeks
Index Portfolio (Class I)	ING Investments, LLC	investment results (before fees and
	Subadviser:	expenses) that correspond to the total
	ING Investment Management Co. LLC	return (which includes capital
		appreciation and income) of the Russell
		Midcap^®Growth Index.
ING Russell^TMSmall Cap Index	Investment Adviser:	Seeks investment results (before fees
Portfolio (Class I)	ING Investments, LLC	and expenses) that correspond to the
	Subadviser:	total return (which includes capital
	ING Investment Management Co. LLC	appreciation and income) of the Russell
		2000^®Index.

B-6


	Investment Adviser/
Fund Name	Subadviser	Investment Objective
ING Small Company Portfolio	Investment Adviser:	Seeks growth of capital primarily
(Class S)	ING Investments, LLC	through investment in a diversified
	Subadviser:	portfolio of common stocks of
	ING Investment Management Co. LLC	companies with smaller market
		capitalizations.
ING U.S. Bond Index Portfolio	Investment Adviser:	Seeks investment results (before fees
(Class I)	ING Investments, LLC	and expenses) that correspond to the
	Subadviser:	total return (which includes capital
	ING Investment Management Co. LLC	appreciation and income) of the
		Barclays Capital U.S. Aggregate Bond
		Index.
ING SmallCap Opportunities	Investment Adviser:	Seeks long-term capital appreciation.
Portfolio (Class I)	ING Investments, LLC
	Subadviser:
	ING Investment Management Co. LLC
M Business Opportunity Value	Investment Adviser:	Seeks to provide long-term capital
Fund^*	M Financial Investment Advisers, Inc.	appreciation.
	Subadviser:
	Iridian Asset Management LLC
M Capital Appreciation Fund^*	Investment Adviser:	Seeks to provide maximum capital
	M Financial Investment Advisers, Inc.	appreciation.
	Subadviser:
	Frontier Capital Management
	Company, LLC
M International Equity Fund^*	Investment Adviser:	Seeks to provide long-term capital
	M Financial Investment Advisers, Inc.	appreciation.
	Subadviser:
	Northern Cross, LLC
M Large Cap Growth Fund^*	Investment Adviser:	Seeks to provide long-term capital
	M Financial Investment Advisers, Inc.	appreciation.
	Subadviser:
	DSM Capital Partners LLC
Neuberger Berman AMT Socially	Investment Adviser:	Seeks long-term growth of capital by
Responsive Portfolio^®(Class I)	Neuberger Berman Management LLC	investing primarily in securities of
	Subadviser:	companies that meet the portfolio’s
	Neuberger Berman LLC	financial criteria and social policy.

^*This fund is only available through broker/dealers associated with the M Financial Group.

B-7

APPENDIX C

Glossary of Important Terms

This glossary identifies some of the important terms that we have used throughout this prospectus and that have special meaning. See also the Terms to Understand section on page 2 of the prospectus, which provides page references to where many of the terms are defined and discussed more fully.

Account Value: The Account Value is equal to the value of: (1) amounts allocated to the Subaccounts of the Separate Account; plus (2) amounts allocated to the Guaranteed Interest Division; plus (3) any amounts set aside in the Loan Division.

Accumulation Unit: An Accumulation Unit is a unit of measurement used to calculate the Account Value in each Subaccount of the Separate Account.

Accumulation Unit Value: The Accumulation Unit Value of a Subaccount of the Separate Account is determined as of each Valuation Date. We use an Accumulation Unit Value to measure the experience of each Subaccount of the Separate Account during a valuation period. The Accumulation Unit Value for a Valuation Date equals the Accumulation Unit Value for the preceding Valuation Date multiplied by the accumulation experience factor for the valuation period ending on the Valuation Date.

Age: Age is the age of the insured person on his or her birthday nearest the Policy Date. We issue your policy at the age shown in your Schedule.

Attained Age: Attained age is the insured person's age as of the Policy Date plus the number of completed policy years.

Base Death Benefit: The Base Death Benefit is the death benefit of your policy and does not include any additional death benefit provided by riders attached to your policy, if any. We calculate the Base Death Benefit according to one of three death benefit options.

Death Benefit Proceeds: Death Benefit Proceeds equals: (1) the Total Death Benefit in effect on the date of the Insured's death; minus (2) any outstanding Loan Amount; minus (3) any outstanding fees and charges incurred before the insured person’s death; and minus (4) any outstanding accelerated benefit lien including accrued lien interest.

General Account: The general account holds all of our assets other than those held in the Separate Account or our other separate accounts. The Guaranteed Interest Division is a part of the general account and provides guarantees of principal and interest. The Loan Division is also part of the general account.

Grace Period: The grace period is the 61 day period after which your policy will lapse unless you make a required premium payment. The grace period will begin on a Monthly Processing Date if on that date the Net Account Value is zero or less.

Guaranteed Interest Division: The Guaranteed Interest Division is another investment option to which you may allocate all or part of the Account Value. The value of the Guaranteed Interest Division is equal to amounts allocated to this division plus any credited interest minus deductions taken from this division.

Guaranteed Interest Division Value: The Guaranteed Interest Division Value equals the Net Premium you allocate to the Guaranteed Interest Division, plus interest earned, minus amounts you transfer out or withdraw. It may be reduced by fees and charges assessed against your Account Value.

C-1

Initial Period: The initial period begins on the Investment Date and ends on the date we mail your policy to you plus five days and plus the right to examine period.

Insured Person: The insured person is the person whose life is insured by your policy. The insured person may or may not be the owner of your policy.

Investment Date: The Investment Date is the first date on which we allocate the Net Premium payment to your policy. We will allocate the initial Net Premium to your policy at the end of the valuation period during which all of the following requirements are satisfied: (1) we receive the amount of premium required for coverage to begin under your policy; (2) we have approved your policy for issue; and (3) we have received all completed issue requirements at our Customer Service Center.

Loan Amount: The Loan Amount equals: (1) any outstanding loan plus accrued loan interest as of the beginning of the policy year; plus (2) new loans; plus (3) accrued but unpaid loan interest; minus (4) loan repayments.

Loan Division: The Loan Division is the part of the general account in which funds are set aside to secure payment of any Loan Amount.

Loan Division Value: The Loan Division value is determined as of each Valuation Date. The Loan Division Value for a Valuation Date equals: (1) the Loan Division Value on the prior Valuation Date; plus (2) any loan interest credited to the Loan Division during the valuation period; plus (3) the amount of any new loan taken during the valuation period; minus (4) any loan repayments, including the repayment of loan interest; plus (5) the amount of accrued and unpaid loan interest if the Valuation Date is a policy anniversary; minus (6) the amount of loan interest credited to the Loan Division during the prior policy year if the Valuation Date is a policy anniversary.

Monthly Deduction: The monthly deduction is equal to the monthly cost of insurance charge, policy charge, administrative charge and mortality and expense risk charge for your policy and the monthly charges, if any, for additional benefits provided by your riders.

Monthly Processing Date: The Monthly Processing Date is the date each month on which the monthly deduction from the Account Value is due. The first Monthly Processing Date is the Policy Date or the Investment Date, if later. Subsequent Monthly Processing Dates are the same calendar day of each month as the Policy Date. If that date is not a Valuation Date, the Monthly Processing Date will be the next Valuation Date.

Net Account Value: The Net Account Value is equal to: (1) the Account Value; minus (2) any Loan Amount.

Net Premium: Net Premium equals: (1) the premium received; minus (2) the premium expense charge. We deduct this charge from each premium before allocating the premium to the Account Value.

Net Surrender Value: The Net Surrender Value equals: (1) the Surrender Value; minus (2) any Loan Amount.

Policy Date: The Policy Date is the date from which we measure policy years, policy months and policy anniversaries, and it determines the Monthly Processing Date. It is the date coverage under the policy begins.

Right to Examine Period: The right to examine period is the number of days after delivery of your policy during which you have the right to examine your policy and return it for a refund.

Scheduled Premium: Scheduled premium is the amount that you indicate on your application as the amount you intend to pay at fixed intervals over a certain period. You may specify the interval as monthly, quarterly, semiannually or annually.

Segment: A Segment is a piece of death benefit coverage. Each increase in the Stated Death Benefit (other than due to a death benefit option change) will create a new Segment.

C-2

Separate Account: The Separate Account is an account established by us, pursuant to the laws of the State of Colorado, to separate the assets funding the benefits for the class of policies to which this policy belongs from our other assets. The Separate Account is registered as a unit investment trust under the Investment Company Act of 1940.

Separate Account Value: The Separate Account Value equals your Account Value attributable to amounts invested in the Subaccounts of the Separate Account.

Stated Death Benefit: The Stated Death Benefit is the sum of the Segments under your policy. The Stated Death Benefit changes when there is an increase, decrease or a transaction that causes your policy to change.

Subaccounts: We divide the Separate Account into Subaccounts, each of which invests in a corresponding underlying mutual fund. The current eligible Subaccounts are shown in this prospectus. From time to time, we may add additional Subaccounts. If we do, we may allow you to choose from these other Subaccounts subject to the terms and conditions we may impose on your premium allocations.

Surrender Value: Surrender Value is equal to: (1) the Account Value; minus (2) surrender charges, if any.

Target Death Benefit: The Target Death Benefit is an amount of death benefit coverage scheduled by you at issue and it may vary by year. If you do not have the Adjustable Term Insurance Rider, the Target Death Benefit in all years is the same as the Stated Death Benefit.

Target Premium: Target premium for each Segment of Stated Death Benefit is actuarially determined based on the age, gender and risk class of the insured person. The target premium is used to determine the sales compensation we pay. Payment of the target premium does not guarantee that your policy will not lapse, and you may need to pay additional premiums to keep your policy in force.

Total Death Benefit: The Total Death Benefit is equal to the Base Death Benefit, plus the death benefit from your Adjustable Term Insurance Rider, if any.

Valuation Date: A Valuation Date is each date on which the Accumulation Unit Value of the Subaccounts of the Separate Account and the net asset value of the shares of the corresponding mutual funds are determined. Currently, these values are determined after the close of business of the New York Stock Exchange (“NYSE”) on any normal business day, Monday through Friday, when the NYSE is open for trading.

Valuation Period: A valuation period is the period that 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.

C-3

MORE INFORMATION IS AVAILABLE

If you would like more information about us, the Separate Account or the policy, the following documents are available free upon request:

Statement of Additional Information (“SAI”) – The SAI contains more specific information about the Separate Account and the policy, as well as the financial statements of the Separate Account and the company. The SAI is incorporated by reference into (made legally part of) this prospectus. The following is the Table of Contents for the SAI:


	Page
General Information and History	2
Performance Reporting and Advertising	2
Experts	4
Financial Statements	4
Financial Statements of Security Life Separate Account L1	S -1
Statutory Basis Financial Statements of Security Life of Denver Insurance Company	1

A personalized illustration of policy benefits – A personalized illustration can help you understand how the policy works, given the policy’s fees and charges along with the investment options, features and benefits and optional benefits you select. A personalized illustration can also help you compare the policy’s death benefits, Account Value and Surrender Value with other life insurance policies based on the same or similar assumptions. We reserve the right to assess a fee of up to $25.00 for each personalized illustration you request after the first each policy year. See Excess Illustration Fee, page 28.

To request a free SAI or personalized illustration of policy benefits or to make other inquiries about the policy, please contact us at our:

ING Customer Service Center
P.O. Box 5065
Minot, ND 58702-5065
1-877-253-5050
www.ingservicecenter.com

If you received a summary prospectus for any of the mutual funds available through your policy, you may obtain a full prospectus and other fund information free of charge by either accessing the internet address, calling the telephone number or sending an email request to the email address shown on the front of the fund’s summary prospectus. Additional information about us, the Separate Account or the policy (including the SAI) can be reviewed and copied from the SEC’s Internet website (www.sec.gov) or at the SEC’s Public Reference Branch in Washington, DC. Copies of this additional information may also be obtained, upon payment of a duplicating fee, by writing the SEC’s Public Reference Branch at 100 F Street, NE, Room 1580, Washington, DC 20549. More information about operation of the SEC’s Public Reference Branch can be obtained by calling 202-551-8090. When looking for information regarding the policy offered through this prospectus, you may find it useful to use the number assigned to the registration statement under the 1933 Act. This number is 333-168047.

1940 Act File No. 811-08292
1933 Act File No. 333-168047

SECURITY LIFE SEPARATE ACCOUNT L1 OF

SECURITY LIFE OF DENVER INSURANCE COMPANY

Statement of Additional Information Dated April 30, 2012

ING VUL-DB

A Flexible Premium Adjustable Variable Universal Life Insurance Policy

This Statement of Additional Information is not a prospectus and should be read in conjunction with the current ING VUL-DB prospectus dated April 30, 2012. The policy offered in connection with the prospectus is a flexible premium variable universal life insurance policy funded through the Security Life Separate Account L1.

A free prospectus is available upon request by contacting the Security Life of Denver Insurance Company’s Customer Service Center at P.O. Box 5065, Minot, ND 58702-5065, by calling 1-877-253-5050 or by accessing the SEC’s website at www.sec.gov.

Read the prospectus before you invest. Unless otherwise indicated, terms used in this Statement of Additional Information shall have the same meaning as in the prospectus.


TABLE OF CONTENTS

	Page
General Information and History	2
Performance Reporting and Advertising	2
Experts	4
Financial Statements	4
Financial Statements of Security Life Separate Account L1	S-1
Statutory Basis Financial Statements of Security Life of Denver Insurance Company	1

GENERAL INFORMATION AND HISTORY

Security Life of Denver Insurance Company (the “company,” “we,” “us,” “our”) issues the policy described in the prospectus and is responsible for providing each policy’s insurance benefits. We are a stock life insurance company organized in 1929 and incorporated under the laws of the State of Colorado and an indirect, wholly owned subsidiary of ING Groep N.V. (“ING”), a global financial institution active in the fields of insurance, banking and asset management. ING is headquartered in Amsterdam, The Netherlands. We are engaged in the business of issuing insurance policies. Our headquarters is at 1290 Broadway, Denver, Colorado 80203-5699.

We established the Security Life Separate Account L1 (the “Separate Account”) on November 3, 1993, as one of our separate accounts under the laws of the State of Colorado for the purpose of funding variable life insurance policies issued by us. The Separate Account is registered with the Securities and Exchange Commission (“SEC”) as a unit investment trust under the Investment Company Act of 1940, as amended. Premium payments may be allocated to one or more of the available Subaccounts of the Separate Account. Each Subaccount invests in shares of a corresponding mutual fund at net asset value. We may make additions to, deletions from or substitutions of available mutual funds as permitted by law and subject to the conditions of the policy.

Other than the policy owner fees and charges described in the prospectus, all expenses incurred in the operations of the Separate Account are borne by the company. We do, however, receive compensation for certain recordkeeping, administration or other services from the mutual funds or affiliates of the mutual funds available through the policies. See “Fees and Charges” in the prospectus.

The company maintains custody of the assets of the Separate Account. As custodian, the company holds cash balances for the Separate Account pending investment in the mutual funds or distribution. The mutual funds in whose shares the assets of the Subaccounts of the Separate Account are invested each have custodians, as discussed in the respective mutual fund prospectuses.

PERFORMANCE REPORTING AND ADVERTISING

Information regarding the past, or historical, performance of the Subaccounts of the Separate Account and the mutual funds available for investment through the Subaccounts of the Separate Account may appear in advertisements, sales literature or reports to policy owners or prospective purchasers. SUCH PERFORMANCE INFORMATION FOR THE SUBACCOUNTS WILL REFLECT THE DEDUCTION OF ALL FUND FEES AND CHARGES, INCLUDING INVESTMENT MANAGEMENT FEES, DISTRIBUTION (12B-1) FEES AND OTHER EXPENSES BUT WILL NOT REFLECT DEDUCTIONS FOR ANY POLICY FEES AND CHARGES. IF THE POLICY’S TAX, SALES, COST OF INSURANCE, MORTALITY AND EXPENSE RISK, POLICY AND ADMINISTRATIVE CHARGES AND THE OTHER TRANSACTION, PERIODIC OR OPTIONAL BENEFITS FEES AND CHARGES WERE DEDUCTED, THE PERFORMANCE SHOWN WOULD BE SIGNIFICANTLY LOWER.

With respect to performance reporting it is important to remember that past performance does not guarantee future results. Current performance may be higher or lower than the performance shown and actual investment returns and principal values will fluctuate so that shares and/or units, at redemption, may be worth more or less than their original cost.

Performance history of the Subaccounts of the Separate Account and the corresponding mutual funds is measured by comparing the value at the beginning of the period to the value at the end of the period. Performance is usually calculated for periods of one month, three months, year-to-date, one year, three years, five years, ten years (if the mutual fund has been in existence for these periods) and since the inception date of the mutual fund (if the mutual fund has been in existence for less than ten years). We may provide performance information showing average annual total returns for periods prior to the date a Subaccount commenced operation. We will calculate such performance information based on the assumption that the Subaccounts were in existence for the same periods as those indicated for the mutual funds, with the level of charges at the Separate Account level that were in effect at the inception of the Subaccounts. Performance information will be specific to the class of mutual fund shares offered through the policy, however, for periods prior to the date a class of mutual fund shares commenced operations, performance information may be based on a different class of shares of the same mutual fund. In this case, performance for the periods prior to the date a class of mutual fund shares commenced operations will be adjusted by the mutual fund fees and expenses associated with the class of mutual fund shares offered through the policy.

We may compare performance of the Subaccounts and/or the mutual funds as reported from time to time in advertisements and sales literature to other variable life insurance issuers in general; to the performance of particular types of variable life insurance policies investing in mutual funds; or to investment series of mutual funds with investment objectives similar to each of the Subaccounts, whose performance is reported by Lipper Analytical Services, Inc. (“Lipper”) and Morningstar. Inc. (“Morningstar”) or reported by other series, companies, individuals or other industry or financial publications of general interest, such as Forbes, Money, The Wall Street Journal, Business Week, Barron’s, Kiplinger’s and Fortune. Lipper and Morningstar are independent services that monitor and rank the performances of variable life insurance issuers in each of the major categories of investment objectives on an industry-wide basis.

Lipper’s and Morningstar’s rankings include variable annuity issuers as well as variable life insurance issuers. The performance analysis prepared by Lipper and Morningstar ranks such issuers on the basis of total return, assuming reinvestment of distributions, but does not take sales charges, redemption fees or certain expense deductions at the separate account level into consideration. We may also compare the performance of each Subaccount in advertising and sales literature to the Standard & Poor’s Index of 500 common stocks and the Dow Jones Industrials, which are widely used measures of stock market performance. We may also compare the performance of each Subaccount to other widely recognized indices. Unmanaged indices may assume the reinvestment of dividends, but typically do not reflect any “deduction” for the expense of operating or managing an investment portfolio.

To help you better understand how your policy’s death benefits, policy value and surrender value will vary over time under different sets of assumptions, we encourage you to obtain a personalized illustration. Personalized illustrations will assume deductions for fund expenses and policy and Separate Account charges. We will base these illustrations on the age and risk classification of the insured person and other factors such as the amount of insurance coverage, death benefit option, premiums and rates of return (within limits) you specify. These personalized illustrations will be based on either a hypothetical investment return of the mutual funds of 0.00% and other percentages not to exceed 12.00% or on the actual historical experience of the mutual funds as if the Subaccounts had been in existence and a policy issued for the same periods as those indicated for the mutual funds. Subject to regulatory approval, personalized illustrations may be based upon a weighted average of fund expenses rather than an arithmetic average. A personalized illustration is available upon request by contacting our Customer Service Center at P.O. Box 5065, Minot, ND 58702-5065 or by calling 1-877-253-5050.

EXPERTS

The statements of assets and liabilities of Security Life Separate Account L1 as of December 31, 2011, and the related statements of operations and changes in net assets for the periods disclosed in the financial statements, and the statutory basis financial statements of Security Life of Denver Insurance Company as of December 31, 2011 and 2010, and for each of the three years in the period ended December 31, 2011, included in this Statement of Additional Information, have been audited by Ernst & Young LLP, independent registered public accounting firm, 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.

FINANCIAL STATEMENTS

The financial statements of the Separate Account reflect the operations of the Separate Account as of and for the year ended December 31, 2011, and have been audited by Ernst & Young LLP, independent registered public accounting firm.

The statutory basis financial statements of the Company as of December 31, 2011 and 2010, and for each of the three years in the period ended December 31, 2011, have been audited by Ernst & Young LLP, independent registered public accounting firm. The financial statements of the Company should be distinguished from the financial statements of the Separate Account and should be considered only as bearing upon the ability of the Company to meet its obligations under the policies. They should not be considered as bearing on the investment performance of the assets held in the Separate Account. The statutory basis financial statements of the Company as of December 31, 2011 and 2010, and for each of the three years in the period ended December 31, 2011, have been prepared on the basis of statutory accounting practices prescribed or permitted by the State of Colorado Division of Insurance.

The primary business address of Ernst & Young LLP is Suite 1000, 55 Ivan Allen Jr. Boulevard, Atlanta, GA 30308.

Report of Independent Registered Public Accounting Firm

The Board of Directors and Participants
Security Life of Denver Insurance Company

We have audited the accompanying statements of assets and liabilities of the investment divisions (the “Divisions”) constituting Security Life of Denver Insurance Company Security Life Separate Account L1 (the “Account”) as of December 31, 2011, and the related statements of operations and changes in net assets for the periods disclosed in the financial statements. These financial statements are the responsibility of the Account’s management. Our responsibility is to express an opinion on these financial statements based on our audits. The Account is comprised of the following Divisions:

American Funds Insurance Series:
American Funds Insurance Series® Growth Fund - Class 2
American Funds Insurance Series® Growth-Income Fund - Class 2
American Funds Insurance Series® International Fund - Class 2
BlackRock Variable Series Funds, Inc.:
BlackRock Global Allocation V.I. Fund - Class III
Fidelity® Variable Insurance Products:
Fidelity® VIP Equity-Income Portfolio - Service Class
Fidelity® Variable Insurance Products II:
Fidelity® VIP Contrafund® Portfolio - Service Class
Fidelity® Variable Insurance Products V:
Fidelity® VIP Investment Grade Bond Portfolio - Initial Class
ING Balanced Portfolio, Inc.:
ING Balanced Portfolio - Class I
ING Intermediate Bond Portfolio:
ING Intermediate Bond Portfolio - Class I
ING Investors Trust:
ING Artio Foreign Portfolio - Institutional Class
ING BlackRock Health Sciences Opportunities Portfolio Institutional Class
ING BlackRock Large Cap Growth Portfolio - Institutional Class
ING BlackRock Large Cap Value Portfolio - Institutional Class
ING Clarion Global Real Estate Portfolio - Service Class
ING DFA Global Allocation Portfolio - Institutional Class
ING DFA World Equity Portfolio - Institutional Class
ING FMR^SMDiversified Mid Cap Portfolio - Institutional Class
ING Franklin Templeton Founding Strategy Portfolio - Institutional Class
ING Global Resources Portfolio - Institutional Class
ING Invesco Van Kampen Growth and Income Portfolio - Service Class
ING JPMorgan Emerging Markets Equity Portfolio - Institutional Class
ING JPMorgan Small Cap Core Equity Portfolio - Institutional Class
ING Large Cap Growth Portfolio - Institutional Class
ING Large Cap Value Portfolio - Institutional Class
ING Limited Maturity Bond Portfolio - Service Class
ING Liquid Assets Portfolio - Institutional Class

ING Investors Trust (continued):
ING Liquid Assets Portfolio - Service Class
ING Lord Abbett Growth and Income Portfolio - Institutional Class
ING Marsico Growth Portfolio - Institutional Class
ING MFS Total Return Portfolio - Institutional Class
ING MFS Utilities Portfolio - Service Class
ING PIMCO Total Return Bond Portfolio - Institutional Class
ING Pioneer Fund Portfolio - Institutional Class
ING Pioneer Mid Cap Value Portfolio - Institutional Class
ING Retirement Growth Portfolio - Institutional Class
ING Retirement Moderate Growth Portfolio - Institutional Class
ING Retirement Moderate Portfolio - Institutional Class
ING T. Rowe Price Capital Appreciation Portfolio - Institutional Class
ING T. Rowe Price Equity Income Portfolio - Institutional Class
ING T. Rowe Price International Stock Portfolio - Institutional Class
ING U.S. Stock Index Portfolio - Institutional Class
ING Partners, Inc.:
ING American Century Small-Mid Cap Value Portfolio - Initial Class
ING Baron Small Cap Growth Portfolio - Initial Class
ING Columbia Small Cap Value II Portfolio - Initial Class
ING Global Bond Portfolio - Service Class
ING Invesco Van Kampen Comstock Portfolio - Initial Class
ING Invesco Van Kampen Equity and Income Portfolio - Initial Class
ING JPMorgan Mid Cap Value Portfolio - Initial Class
ING Legg Mason ClearBridge Aggressive Growth Portfolio - Initial Class
ING Oppenheimer Global Portfolio - Initial Class
ING PIMCO Total Return Portfolio - Initial Class
ING Pioneer High Yield Portfolio - Initial Class
ING T. Rowe Price Diversified Mid Cap Growth Portfolio - Initial Class
ING UBS U.S. Large Cap Equity Portfolio - Initial Class
ING Strategic Allocation Portfolios, Inc.:
ING Strategic Allocation Conservative Portfolio - Class I
ING Strategic Allocation Growth Portfolio - Class I
ING Strategic Allocation Moderate Portfolio - Class I

ING Variable Funds:
ING Growth and Income Portfolio - Class I
ING Variable Portfolios, Inc.:
ING Index Plus LargeCap Portfolio - Class I
ING Index Plus MidCap Portfolio - Class I
ING Index Plus SmallCap Portfolio - Class I
ING International Index Portfolio - Class S
ING Russell^TMLarge Cap Growth Index Portfolio - Class I
ING Russell^TMLarge Cap Index Portfolio - Class I
ING Russell^TMLarge Cap Value Index Portfolio - Class I
ING Russell^TMMid Cap Growth Index Portfolio - Class I
ING Russell^TMSmall Cap Index Portfolio - Class I
ING Small Company Portfolio - Class S
ING U.S. Bond Index Portfolio - Class I
ING Variable Products Trust:
ING MidCap Opportunities Portfolio - Class I
ING SmallCap Opportunities Portfolio - Class I

Invesco Variable Insurance Funds:
Invesco V.I. Core Equity Fund - Series I Shares
M Fund, Inc.:
M Business Opportunity Value Fund
M Capital Appreciation Fund
M International Equity Fund
M Large Cap Growth Fund
Neuberger Berman Advisers Management Trust:
Neuberger Berman AMT Socially Responsive Portfolio® - Class I
Van Eck VIP Trust:
Van Eck VIP Global Hard Assets Fund

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (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. We were not engaged to perform an audit of the Account’s internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Account’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our procedures included confirmation of securities owned as of December 31, 2011, by correspondence with the transfer agents or fund company. 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 each of the respective Divisions constituting Security Life of Denver Insurance Company Security Life Separate Account L1 at December 31, 2011, the results of their operations and changes in their net assets for the periods disclosed in the financial statements, in conformity with U.S. generally accepted accounting principles.

/s/ Ernst & Young LLP

Atlanta, Georgia
April 3, 2012

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


	American Funds Insurance Series® Growth Fund - Class 2			American Funds Insurance Series® Growth-Income Fund - Class 2			American Funds Insurance Series® International Series® Growth Growth-Income International Fund - Class 2			BlackRock Global Allocation V.I. Fund - Class III			Fidelity® VIP Equity-Income Portfolio - Service Class





Net investment income (loss)
Income:
Dividends	$	314		$	406		$	777		$	369		$	114
Total investment income		314			406			777			369			114
Expenses:
Mortality, expense risk
and other charges		144			76			141			33			13
Total expenses		144			76			141			33			13
Net investment income (loss)		170			330			636			336			101

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		(2,064	)		(403	)		(2,421	)		144			(54	)
Capital gains distributions		-			-			-			395			-
Total realized gain (loss) on investments
and capital gains distributions		(2,064	)		(403	)		(2,421	)		539			(54	)
Net unrealized appreciation
(depreciation) of investments		(172	)		(438	)		(4,581	)		(1,535	)		(44	)
Net realized and unrealized gain (loss)
on investments		(2,236	)		(841	)		(7,002	)		(996	)		(98	)
Net increase (decrease) in net assets
resulting from operations	$	(2,066	)	$	(511	)	$	(6,366	)	$	(660	)	$	3

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


					Fidelity® VIP									ING Artio
		Fidelity® VIP			Investment						ING			Foreign
		Contrafund®			Grade Bond			ING Balanced			Intermediate			Portfolio -
		Portfolio -			Portfolio -			Portfolio -			Bond Portfolio -			Institutional
		Service Class			Initial Class			Class I			Class I			Class
Net investment income (loss)
Income:
Dividends	$	214		$	10		$	233		$	1,691		$	306
Total investment income		214			10			233			1,691			306
Expenses:
Mortality, expense risk
and other charges		72			2			50			137			42
Total expenses		72			2			50			137			42
Net investment income (loss)		142			8			183			1,554			264

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		(236	)		9			(469	)		(142	)		(1,744	)
Capital gains distributions		-			10			-			-			-
Total realized gain (loss) on investments
and capital gains distributions		(236	)		19			(469	)		(142	)		(1,744	)
Net unrealized appreciation
(depreciation) of investments		(546	)		(3	)		169			1,219			(1,730	)
Net realized and unrealized gain (loss)
on investments		(782	)		16			(300	)		1,077			(3,474	)
Net increase (decrease) in net assets
resulting from operations	$	(640	)	$	24		$	(117	)	$	2,631		$	(3,210	)

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


	ING BlackRock Health Sciences Opportunities Portfolio - Institutional Class			ING BlackRock Large Cap Growth Portfolio - Institutional Class			ING BlackRock Large Cap Value Portfolio - Institutional Class			ING Clarion Global Real Estate Portfolio - Service Class			ING DFA Global Allocation Portfolio - Institutional Class





Net investment income (loss)
Income:
Dividends	$	29		$	9		$	209		$	403		$	4
Total investment income		29			9			209			403			4
Expenses:
Mortality, expense risk
and other charges		9			6			2			45			2
Total expenses		9			6			2			45			2
Net investment income (loss)		20			3			207			358			2

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		170			356			(936	)		38			3
Capital gains distributions		-			-			-			-			1
Total realized gain (loss) on investments
and capital gains distributions		170			356			(936	)		38			4
Net unrealized appreciation
(depreciation) of investments		(254	)		(413	)		855			(1,239	)		(10	)
Net realized and unrealized gain (loss)
on investments		(84	)		(57	)		(81	)		(1,201	)		(6	)
Net increase (decrease) in net assets
resulting from operations	$	(64	)	$	(54	)	$	126		$	(843	)	$	(4	)

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


	ING DFA World Equity Portfolio - Institutional Class			ING FMR^SM Diversified Mid Cap Portfolio - Institutional Class			ING Franklin Templeton Founding Strategy Portfolio - Institutional Class			ING Global Resources Portfolio - Institutional Class			ING Invesco Van Kampen Growth and Income Portfolio - Service Class






Net investment income (loss)
Income:
Dividends	$	14		$	42		$	24		$	165		$	101
Total investment income		14			42			24			165			101
Expenses:
Mortality, expense risk
and other charges		1			120			2			63			25
Total expenses		1			120			2			63			25
Net investment income (loss)		13			(78	)		22			102			76

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		7			398			16			3,236			(139	)
Capital gains distributions		-			-			-			-			-
Total realized gain (loss) on investments
and capital gains distributions		7			398			16			3,236			(139	)
Net unrealized appreciation
(depreciation) of investments		(83	)		(2,698	)		(64	)		(5,281	)		(134	)
Net realized and unrealized gain (loss)
on investments		(76	)		(2,300	)		(48	)		(2,045	)		(273	)
Net increase (decrease) in net assets
resulting from operations	$	(63	)	$	(2,378	)	$	(26	)	$	(1,943	)	$	(197	)

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


	ING JPMorgan Emerging Markets Equity Portfolio - Institutional Class			ING JPMorgan Small Cap Core Equity Portfolio - Institutional Class			ING Large Cap Growth Portfolio - Institutional Class			ING Large Cap Value Portfolio - Institutional Class		ING Limited Maturity Bond Portfolio - Service Class





Net investment income (loss)
Income:
Dividends	$	342		$	135		$	69		$	2	$	915
Total investment income		342			135			69			2		915
Expenses:
Mortality, expense risk
and other charges		140			150			141			1		101
Total expenses		140			150			141			1		101
Net investment income (loss)		202			(15	)		(72	)		1		814

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		(1,085	)		(717	)		1,062			-		(455	)
Capital gains distributions		1,010			-			1,465			-		-
Total realized gain (loss) on investments
and capital gains distributions		(75	)		(717	)		2,527			-		(455	)
Net unrealized appreciation
(depreciation) of investments		(6,459	)		411			(1,944	)		1		(121	)
Net realized and unrealized gain (loss)
on investments		(6,534	)		(306	)		583			1		(576	)
Net increase (decrease) in net assets
resulting from operations	$	(6,332	)	$	(321	)	$	511		$	2	$	238

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


	ING Liquid Assets Portfolio - Institutional Class			ING Liquid Assets Portfolio - Service Class		ING Lord Abbett Growth and Income Portfolio - Institutional Class			ING Marsico Growth Portfolio - Institutional Class			ING MFS Total Return Portfolio - Institutional Class





Net investment income (loss)
Income:
Dividends	$	7		$	-	$	-		$	36		$	124
Total investment income		7			-		-			36			124
Expenses:
Mortality, expense risk
and other charges		403			-		-			25			13
Total expenses		403			-		-			25			13
Net investment income (loss)		(396	)		-		-			11			111

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		-			-		(31	)		76			187
Capital gains distributions		16			11		-			-			-
Total realized gain (loss) on investments
and capital gains distributions		16			11		(31	)		76			187
Net unrealized appreciation
(depreciation) of investments		-			-		35			(272	)		(200	)
Net realized and unrealized gain (loss)
on investments		16			11		4			(196	)		(13	)
Net increase (decrease) in net assets
resulting from operations	$	(380	)	$	11	$	4		$	(185	)	$	98

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


					ING PIMCO						ING Pioneer			ING Retirement
		ING MFS			Total Return			ING Pioneer			Mid Cap Value			Growth
		Utilities			Bond Portfolio -			Fund Portfolio -			Portfolio -			Portfolio -
		Portfolio -			Institutional			Institutional			Institutional			Institutional
		Service Class			Class			Class			Class			Class
Net investment income (loss)
Income:
Dividends	$	366		$	1,786		$	23		$	106		$	328
Total investment income		366			1,786			23			106			328
Expenses:
Mortality, expense risk
and other charges		47			156			9			27			56
Total expenses		47			156			9			27			56
Net investment income (loss)		319			1,630			14			79			272

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		956			(228	)		300			269			486
Capital gains distributions		-			1,614			-			-			-
Total realized gain (loss) on investments
and capital gains distributions		956			1,386			300			269			486
Net unrealized appreciation
(depreciation) of investments		(609	)		(1,818	)		(350	)		(710	)		(989	)
Net realized and unrealized gain (loss)
on investments		347			(432	)		(50	)		(441	)		(503	)
Net increase (decrease) in net assets
resulting from operations	$	666		$	1,198		$	(36	)	$	(362	)	$	(231	)

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


	ING Retirement Moderate Growth Portfolio - Institutional Class			ING Retirement Moderate Portfolio - Institutional Class			ING T. Rowe Price Capital Appreciation Portfolio - Institutional Class			ING T. Rowe Price Equity Income Portfolio - Institutional Class			ING T. Rowe Price International Stock Portfolio - Institutional Class





Net investment income (loss)
Income:
Dividends	$	217		$	153		$	1,098		$	568		$	337
Total investment income		217			153			1,098			568			337
Expenses:
Mortality, expense risk
and other charges		33			39			184			117			31
Total expenses		33			39			184			117			31
Net investment income (loss)		184			114			914			451			306

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		254			187			(1,529	)		(1,177	)		787
Capital gains distributions		-			-			-			-			-
Total realized gain (loss) on investments
and capital gains distributions		254			187			(1,529	)		(1,177	)		787
Net unrealized appreciation
(depreciation) of investments		(412	)		(139	)		1,973			294			(2,191	)
Net realized and unrealized gain (loss)
on investments		(158	)		48			444			(883	)		(1,404	)
Net increase (decrease) in net assets
resulting from operations	$	26		$	162		$	1,358		$	(432	)	$	(1,098	)

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


		ING U.S. Stock			ING American			ING Baron			ING Columbia
		Index			Century Small-			Small Cap			Small Cap
		Portfolio -			Mid Cap Value			Growth			Value II			ING Global
		Institutional			Portfolio -			Portfolio -			Portfolio -			Bond Portfolio -
		Class			Initial Class			Initial Class			Initial Class			Service Class
Net investment income (loss)
Income:
Dividends	$	2,443		$	3		$	-		$	48		$	1,215
Total investment income		2,443			3			-			48			1,215
Expenses:
Mortality, expense risk
and other charges		772			1			40			26			74
Total expenses		772			1			40			26			74
Net investment income (loss)		1,671			2			(40	)		22			1,141

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		1,586			(3	)		2,824			750			417
Capital gains distributions		5,939			-			-			-			-
Total realized gain (loss) on investments
and capital gains distributions		7,525			(3	)		2,824			750			417
Net unrealized appreciation
(depreciation) of investments		(7,417	)		(5	)		(2,822	)		(957	)		(1,076	)
Net realized and unrealized gain (loss)
on investments		108			(8	)		2			(207	)		(659	)
Net increase (decrease) in net assets
resulting from operations	$	1,779		$	(6	)	$	(38	)	$	(185	)	$	482

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


	ING Invesco Van Kampen Comstock Portfolio - Initial Class			ING Invesco Van Kampen Equity and Income Portfolio - Initial Class			ING JPMorgan Mid Cap Value Portfolio - Initial Class			ING Legg Mason ClearBridge Aggressive Growth Portfolio - Initial Class			ING Oppenheimer Global Portfolio - Initial Class






Net investment income (loss)
Income:
Dividends	$	105		$	49		$	136		$	-		$	227
Total investment income		105			49			136			-			227
Expenses:
Mortality, expense risk
and other charges		17			6			34			-			27
Total expenses		17			6			34			-			27
Net investment income (loss)		88			43			102			-			200

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		352			(48	)		109			(16	)		313
Capital gains distributions		-			-			-			22			-
Total realized gain (loss) on investments
and capital gains distributions		352			(48	)		109			6			313
Net unrealized appreciation
(depreciation) of investments		(588	)		(18	)		(69	)		(4	)		(1,822	)
Net realized and unrealized gain (loss)
on investments		(236	)		(66	)		40			2			(1,509	)
Net increase (decrease) in net assets
resulting from operations	$	(148	)	$	(23	)	$	142		$	2		$	(1,309	)

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


	ING PIMCO Total Return Portfolio - Initial Class			ING Pioneer High Yield Portfolio - Initial Class			ING T. Rowe Price Diversified Mid Cap Growth Portfolio - Initial Class			ING UBS U.S. Large Cap Equity Portfolio - Initial Class			ING Strategic Allocation Conservative Portfolio - Class I





Net investment income (loss)
Income:
Dividends	$	371		$	1,260		$	106		$	33		$	4
Total investment income		371			1,260			106			33			4
Expenses:
Mortality, expense risk
and other charges		42			110			178			14			1
Total expenses		42			110			178			14			1
Net investment income (loss)		329			1,150			(72	)		19			3

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		132			2,071			(413	)		14			(1	)
Capital gains distributions		395			-			-			-			-
Total realized gain (loss) on investments
and capital gains distributions		527			2,071			(413	)		14			(1	)
Net unrealized appreciation
(depreciation) of investments		(491	)		(3,404	)		(648	)		(129	)		(1	)
Net realized and unrealized gain (loss)
on investments		36			(1,333	)		(1,061	)		(115	)		(2	)
Net increase (decrease) in net assets
resulting from operations	$	365		$	(183	)	$	(1,133	)	$	(96	)	$	1

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


	ING Strategic Allocation Growth Portfolio - Class I			ING Strategic Allocation Moderate Portfolio - Class I			ING Growth and Income Portfolio - Class I			ING Index Plus LargeCap Portfolio - Class I			ING Index Plus MidCap Portfolio - Class I




Net investment income (loss)
Income:
Dividends	$	9		$	42		$	67		$	239		$	83
Total investment income		9			42			67			239			83
Expenses:
Mortality, expense risk
and other charges		1			-			7			59			25
Total expenses		1			-			7			59			25
Net investment income (loss)		8			42			60			180			58

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		(10	)		(38	)		88			(242	)		1,902
Capital gains distributions		-			-			-			-			-
Total realized gain (loss) on investments
and capital gains distributions		(10	)		(38	)		88			(242	)		1,902
Net unrealized appreciation
(depreciation) of investments		(8	)		(10	)		(161	)		(4	)		(1,973	)
Net realized and unrealized gain (loss)
on investments		(18	)		(48	)		(73	)		(246	)		(71	)
Net increase (decrease) in net assets
resulting from operations	$	(10	)	$	(6	)	$	(13	)	$	(66	)	$	(13	)

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


					ING			ING Russell™			ING Russell™			ING Russell™
		ING Index Plus			International			Large Cap			Large Cap			Large Cap
		SmallCap			Index			Growth Index			Index			Value Index
		Portfolio -			Portfolio -			Portfolio -			Portfolio -			Portfolio -
		Class I			Class S			Class I			Class I			Class I
Net investment income (loss)
Income:
Dividends	$	81		$	459		$	419		$	21		$	78
Total investment income		81			459			419			21			78
Expenses:
Mortality, expense risk
and other charges		24			123			222			3			22
Total expenses		24			123			222			3			22
Net investment income (loss)		57			336			197			18			56

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		(148	)		323			2,518			147			120
Capital gains distributions		-			-			-			-			-
Total realized gain (loss) on investments
and capital gains distributions		(148	)		323			2,518			147			120
Net unrealized appreciation
(depreciation) of investments		14			(3,058	)		(1,231	)		(114	)		(157	)
Net realized and unrealized gain (loss)
on investments		(134	)		(2,735	)		1,287			33			(37	)
Net increase (decrease) in net assets
resulting from operations	$	(77	)	$	(2,399	)	$	1,484		$	51		$	19

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


	ING Russell™ Mid Cap Growth Index Portfolio - Class I			ING Russell™ Small Cap Index Portfolio - Class I			ING Small Company Portfolio - Class S			ING U.S. Bond Index Portfolio - Class I		ING MidCap Opportunities Portfolio - Class I




Net investment income (loss)
Income:
Dividends	$	18		$	16		$	24		$	93	$	-
Total investment income		18			16			24			93		-
Expenses:
Mortality, expense risk
and other charges		14			8			48			17		7
Total expenses		14			8			48			17		7
Net investment income (loss)		4			8			(24	)		76		(7	)

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		388			109			358			47		65
Capital gains distributions		-			-			-			55		-
Total realized gain (loss) on investments
and capital gains distributions		388			109			358			102		65
Net unrealized appreciation
(depreciation) of investments		(555	)		(178	)		(680	)		66		(68	)
Net realized and unrealized gain (loss)
on investments		(167	)		(69	)		(322	)		168		(3	)
Net increase (decrease) in net assets
resulting from operations	$	(163	)	$	(61	)	$	(346	)	$	244	$	(10	)

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Operations
For the Year Ended December 31, 2011
(Dollars in thousands)


		ING SmallCap			Invesco V.I.
		Opportunities			Core Equity			M Business			M Capital
		Portfolio -			Fund - Series I			Opportunity			Appreciation			M International
		Class I			Shares			Value Fund			Fund			Equity Fund
Net investment income (loss)
Income:
Dividends	$	-		$	66		$	8		$	-		$	354
Total investment income		-			66			8			-			354
Expenses:
Mortality, expense risk
and other charges		30			47			13			47			84
Total expenses		30			47			13			47			84
Net investment income (loss)		(30	)		19			(5	)		(47	)		270

Realized and unrealized gain (loss)
on investments
Net realized gain (loss) on investments		1,210			132			(25	)		85			(1,610	)
Capital gains distributions		-			-			-			630			-
Total realized gain (loss) on investments
and capital gains distributions		1,210			132			(25	)		715			(1,610	)
Net unrealized appreciation
(depreciation) of investments		(1,304	)		(171	)		(43	)		(1,091	)		(313	)
Net realized and unrealized gain (loss)
on investments		(94	)		(39	)		(68	)		(376	)		(1,923	)
Net increase (decrease) in net assets
resulting from operations	$	(124	)	$	(20	)	$	(73	)	$	(423	)	$	(1,653	)

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


	American Funds Insurance Series® Growth Fund - Class 2			American Funds Insurance Series® Growth-Income Fund - Class 2		American Funds Insurance Series® International Fund - Class 2			BlackRock Global Allocation V.I. Fund - Class III





Net Assets at January 1, 2010	$	49,315		$	25,339		$	46,093		$	2,253

Increase (decrease) in net assets
Operations:
Net investment income (loss)		205			291			761			129
Total realized gain (loss) on investments
and capital gains distributions		(2,910	)		(693	)		(2,596	)		160
Net unrealized appreciation (depreciation)
of investments		10,899			3,089			4,715			923
Net increase (decrease) in net assets from operations		8,194			2,687			2,880			1,212
Changes from principal transactions:
Premiums		5,041			2,988			4,167			1,152
Surrenders and withdrawals		(3,020	)		(1,409	)		(3,599	)		(54	)
Cost of insurance and administrative charges		(2,760	)		(1,693	)		(2,316	)		(406	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(2,830	)		(1,162	)		545			9,876
Increase (decrease) in net assets derived from
principal transactions		(3,569	)		(1,276	)		(1,203	)		10,568
Total increase (decrease) in net assets		4,625			1,411			1,677			11,780
Net assets at December 31, 2010		53,940			26,750			47,770			14,033

Increase (decrease) in net assets
Operations:
Net investment income (loss)		170			330			636			336
Total realized gain (loss) on investments
and capital gains distributions		(2,064	)		(403	)		(2,421	)		539
Net unrealized appreciation (depreciation)
of investments		(172	)		(438	)		(4,581	)		(1,535	)
Net increase (decrease) in net assets from operations		(2,066	)		(511	)		(6,366	)		(660	)
Changes from principal transactions:
Premiums		4,921			3,122			3,677			2,013
Surrenders and withdrawals		(5,235	)		(1,609	)		(2,778	)		(501	)
Cost of insurance and administrative charges		(2,790	)		(1,739	)		(2,217	)		(684	)
Benefit payments		-			-			-			(102	)
Transfers between Divisions
(including fixed account), net		(1,830	)		(897	)		(1,473	)		1,440
Increase (decrease) in net assets derived from
principal transactions		(4,934	)		(1,123	)		(2,791	)		2,166
Total increase (decrease) in net assets		(7,000	)		(1,634	)		(9,157	)		1,506
Net assets at December 31, 2011	$	46,940		$	25,116		$	38,613		$	15,539

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


	Fidelity® VIP Equity-Income Portfolio - Service Class			Fidelity® VIP Contrafund® Portfolio - Service Class			Fidelity® VIP Investment Grade Bond Portfolio - Initial Class			ING Balanced Portfolio - Class I




Net Assets at January 1, 2010	$	3,733		$	18,036		$	431		$	11,250

Increase (decrease) in net assets
Operations:
Net investment income (loss)		55			152			12			240
Total realized gain (loss) on investments
and capital gains distributions		(351	)		(1,654	)		6			(1,009	)
Net unrealized appreciation (depreciation)
of investments		815			4,531			12			2,069
Net increase (decrease) in net assets from operations		519			3,029			30			1,300
Changes from principal transactions:
Premiums		413			2,342			-			776
Surrenders and withdrawals		(66	)		(837	)		(20	)		(1,137	)
Cost of insurance and administrative charges		(223	)		(1,120	)		(18	)		(792	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(295	)		(346	)		(24	)		(1,923	)
Increase (decrease) in net assets derived from
principal transactions		(171	)		39			(62	)		(3,076	)
Total increase (decrease) in net assets		348			3,068			(32	)		(1,776	)
Net assets at December 31, 2010		4,081			21,104			399			9,474

Increase (decrease) in net assets
Operations:
Net investment income (loss)		101			142			8			183
Total realized gain (loss) on investments
and capital gains distributions		(54	)		(236	)		19			(469	)
Net unrealized appreciation (depreciation)
of investments		(44	)		(546	)		(3	)		169
Net increase (decrease) in net assets from operations		3			(640	)		24			(117	)
Changes from principal transactions:
Premiums		354			2,317			-			678
Surrenders and withdrawals		(116	)		(933	)		(98	)		(1,195	)
Cost of insurance and administrative charges		(261	)		(1,161	)		(14	)		(699	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(113	)		775			(15	)		(594	)
Increase (decrease) in net assets derived from
principal transactions		(136	)		998			(127	)		(1,810	)
Total increase (decrease) in net assets		(133	)		358			(103	)		(1,927	)
Net assets at December 31, 2011	$	3,948		$	21,462		$	296		$	7,547

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


								ING BlackRock			ING BlackRock
					ING Artio			Health Sciences			Large Cap
		ING			Foreign			Opportunities			Growth
		Intermediate			Portfolio -			Portfolio -			Portfolio -
		Bond Portfolio -			Institutional			Institutional			Institutional
		Class I			Class			Class			Class
Net Assets at January 1, 2010	$	38,074		$	16,305		$	5,253		$	1,771

Increase (decrease) in net assets
Operations:
Net investment income (loss)		1,735			(47	)		(13	)		1
Total realized gain (loss) on investments
and capital gains distributions		(406	)		(2,505	)		456			(208	)
Net unrealized appreciation (depreciation)
of investments		2,133			3,559			(226	)		467
Net increase (decrease) in net assets from operations		3,462			1,007			217			260
Changes from principal transactions:
Premiums		2,457			1,710			-			-
Surrenders and withdrawals		(2,277	)		(841	)		-			-
Cost of insurance and administrative charges		(2,186	)		(792	)		-			-
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(1,409	)		(639	)		(2,756	)		223
Increase (decrease) in net assets derived from
principal transactions		(3,415	)		(562	)		(2,756	)		223
Total increase (decrease) in net assets		47			445			(2,539	)		483
Net assets at December 31, 2010		38,121			16,750			2,714			2,254

Increase (decrease) in net assets
Operations:
Net investment income (loss)		1,554			264			20			3
Total realized gain (loss) on investments
and capital gains distributions		(142	)		(1,744	)		170			356
Net unrealized appreciation (depreciation)
of investments		1,219			(1,730	)		(254	)		(413	)
Net increase (decrease) in net assets from operations		2,631			(3,210	)		(64	)		(54	)
Changes from principal transactions:
Premiums		2,520			1,229			-			-
Surrenders and withdrawals		(1,957	)		(1,720	)		-			-
Cost of insurance and administrative charges		(2,145	)		(732	)		-			-
Benefit payments		-			(21	)		-			-
Transfers between Divisions
(including fixed account), net		(956	)		(640	)		(384	)		(580	)
Increase (decrease) in net assets derived from
principal transactions		(2,538	)		(1,884	)		(384	)		(580	)
Total increase (decrease) in net assets		93			(5,094	)		(448	)		(634	)
Net assets at December 31, 2011	$	38,214		$	11,656		$	2,266		$	1,620

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


		ING BlackRock						ING DFA
		Large Cap			ING Clarion			Global			ING DFA
		Value			Global Real			Allocation			World Equity
		Portfolio -			Estate			Portfolio -			Portfolio -
		Institutional			Portfolio -			Institutional			Institutional
		Class			Service Class			Class			Class
Net Assets at January 1, 2010	$	6,835		$	11,179		$	-		$	102

Increase (decrease) in net assets
Operations:
Net investment income (loss)		56			1,044			9			1
Total realized gain (loss) on investments
and capital gains distributions		(261	)		(665	)		4			364
Net unrealized appreciation (depreciation)
of investments		774			1,441			(1	)		13
Net increase (decrease) in net assets from operations		569			1,820			12			378
Changes from principal transactions:
Premiums		-			357			1			58
Surrenders and withdrawals		(757	)		(1,041	)		(1	)		(11	)
Cost of insurance and administrative charges		(388	)		(597	)		(1	)		(57	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(299	)		(1,253	)		472			(136	)
Increase (decrease) in net assets derived from
principal transactions		(1,444	)		(2,534	)		471			(146	)
Total increase (decrease) in net assets		(875	)		(714	)		483			232
Net assets at December 31, 2010		5,960			10,465			483			334

Increase (decrease) in net assets
Operations:
Net investment income (loss)		207			358			2			13
Total realized gain (loss) on investments
and capital gains distributions		(936	)		38			4			7
Net unrealized appreciation (depreciation)
of investments		855			(1,239	)		(10	)		(83	)
Net increase (decrease) in net assets from operations		126			(843	)		(4	)		(63	)
Changes from principal transactions:
Premiums		-			405			26			130
Surrenders and withdrawals		(40	)		(787	)		(4	)		(5	)
Cost of insurance and administrative charges		(16	)		(541	)		(15	)		(95	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(6,030	)		109			(328	)		428
Increase (decrease) in net assets derived from
principal transactions		(6,086	)		(814	)		(321	)		458
Total increase (decrease) in net assets		(5,960	)		(1,657	)		(325	)		395
Net assets at December 31, 2011	$	-		$	8,808		$	158		$	729

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


					ING Franklin
					Templeton						ING Invesco
		ING FMR^SM			Founding			ING Global			Van Kampen
		Diversified Mid			Strategy			Resources			Growth and
		Cap Portfolio -			Portfolio -			Portfolio -			Income
		Institutional			Institutional			Institutional			Portfolio -
		Class			Class			Class			Service Class
Net Assets at January 1, 2010	$	17,475		$	3,355		$	13,899		$	6,631

Increase (decrease) in net assets
Operations:
Net investment income (loss)		(36	)		12			142			(2	)
Total realized gain (loss) on investments
and capital gains distributions		(377	)		(66	)		1,128			(359	)
Net unrealized appreciation (depreciation)
of investments		5,171			11			2,327			1,247
Net increase (decrease) in net assets from operations		4,758			(43	)		3,597			886
Changes from principal transactions:
Premiums		1,637			232			1,734			760
Surrenders and withdrawals		(1,408	)		(2	)		(971	)		(191	)
Cost of insurance and administrative charges		(968	)		(65	)		(1,139	)		(328	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		734			(2,785	)		7,518			411
Increase (decrease) in net assets derived from
principal transactions		(5	)		(2,620	)		7,142			652
Total increase (decrease) in net assets		4,753			(2,663	)		10,739			1,538
Net assets at December 31, 2010		22,228			692			24,638			8,169

Increase (decrease) in net assets
Operations:
Net investment income (loss)		(78	)		22			102			76
Total realized gain (loss) on investments
and capital gains distributions		398			16			3,236			(139	)
Net unrealized appreciation (depreciation)
of investments		(2,698	)		(64	)		(5,281	)		(134	)
Net increase (decrease) in net assets from operations		(2,378	)		(26	)		(1,943	)		(197	)
Changes from principal transactions:
Premiums		1,599			121			1,972			733
Surrenders and withdrawals		(643	)		(17	)		(1,708	)		(338	)
Cost of insurance and administrative charges		(975	)		(68	)		(1,448	)		(340	)
Benefit payments		(21	)		-			-			(22	)
Transfers between Divisions
(including fixed account), net		(2,154	)		(35	)		(2,128	)		174
Increase (decrease) in net assets derived from
principal transactions		(2,194	)		1			(3,312	)		207
Total increase (decrease) in net assets		(4,572	)		(25	)		(5,255	)		10
Net assets at December 31, 2011	$	17,656		$	667		$	19,383		$	8,179

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


		ING JPMorgan			ING JPMorgan
		Emerging			Small Cap Core			ING Large Cap			ING Large Cap
		Markets Equity			Equity			Growth			Value
		Portfolio -			Portfolio -			Portfolio -			Portfolio -
		Institutional			Institutional			Institutional			Institutional
		Class			Class			Class			Class
Net Assets at January 1, 2010	$	33,751		$	22,778		$	24,431		$	-

Increase (decrease) in net assets
Operations:
Net investment income (loss)		95			(37	)		(40	)		-
Total realized gain (loss) on investments
and capital gains distributions		3,070			(1,452	)		916			-
Net unrealized appreciation (depreciation)
of investments		3,238			6,511			2,270			-
Net increase (decrease) in net assets from operations		6,403			5,022			3,146			-
Changes from principal transactions:
Premiums		2,287			1,909			1,854			-
Surrenders and withdrawals		(2,077	)		(1,979	)		(2,550	)		-
Cost of insurance and administrative charges		(1,822	)		(1,491	)		(1,642	)		-
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		878			1,480			(1,040	)		-
Increase (decrease) in net assets derived from
principal transactions		(734	)		(81	)		(3,378	)		-
Total increase (decrease) in net assets		5,669			4,941			(232	)		-
Net assets at December 31, 2010		39,420			27,719			24,199			-

Increase (decrease) in net assets
Operations:
Net investment income (loss)		202			(15	)		(72	)		1
Total realized gain (loss) on investments
and capital gains distributions		(75	)		(717	)		2,527			-
Net unrealized appreciation (depreciation)
of investments		(6,459	)		411			(1,944	)		1
Net increase (decrease) in net assets from operations		(6,332	)		(321	)		511			2
Changes from principal transactions:
Premiums		2,301			1,727			1,562			-
Surrenders and withdrawals		(1,222	)		(1,957	)		(2,589	)		(1	)
Cost of insurance and administrative charges		(1,736	)		(1,454	)		(1,599	)		(5	)
Benefit payments		(83	)		-			-			-
Transfers between Divisions
(including fixed account), net		(6,037	)		(3,337	)		411			153
Increase (decrease) in net assets derived from
principal transactions		(6,777	)		(5,021	)		(2,215	)		147
Total increase (decrease) in net assets		(13,109	)		(5,342	)		(1,704	)		149
Net assets at December 31, 2011	$	26,311		$	22,377		$	22,495		$	149

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


											ING Lord
					ING Liquid						Abbett Growth
		ING Limited			Assets			ING Liquid			and Income
		Maturity Bond			Portfolio -			Assets			Portfolio -
		Portfolio -			Institutional			Portfolio -			Institutional
		Service Class			Class			Service Class			Class
Net Assets at January 1, 2010	$	28,147		$	67,860		$	40,762		$	148

Increase (decrease) in net assets
Operations:
Net investment income (loss)		942			(438	)		-			-
Total realized gain (loss) on investments
and capital gains distributions		(222	)		2			2			(11	)
Net unrealized appreciation (depreciation)
of investments		24			-			-			33
Net increase (decrease) in net assets from operations		744			(436	)		2			22
Changes from principal transactions:
Premiums		3,403			5,768			18,257			-
Surrenders and withdrawals		(1,693	)		(14,404	)		(6,352	)		-
Cost of insurance and administrative charges		(1,412	)		(5,426	)		(3,449	)		(7	)
Benefit payments		-			(3,654	)		(1,660	)		-
Transfers between Divisions
(including fixed account), net		(1,471	)		8,241			(10,702	)		(9	)
Increase (decrease) in net assets derived from
principal transactions		(1,173	)		(9,475	)		(3,906	)		(16	)
Total increase (decrease) in net assets		(429	)		(9,911	)		(3,904	)		6
Net assets at December 31, 2010		27,718			57,949			36,858			154

Increase (decrease) in net assets
Operations:
Net investment income (loss)		814			(396	)		-			-
Total realized gain (loss) on investments
and capital gains distributions		(455	)		16			11			(31	)
Net unrealized appreciation (depreciation)
of investments		(121	)		-			-			35
Net increase (decrease) in net assets from operations		238			(380	)		11			4
Changes from principal transactions:
Premiums		2,726			6,446			11,429			-
Surrenders and withdrawals		(4,600	)		(7,797	)		(5,614	)		(1	)
Cost of insurance and administrative charges		(1,520	)		(6,177	)		(3,304	)		-
Benefit payments		-			(3,794	)		(1,195	)		-
Transfers between Divisions
(including fixed account), net		1,240			7,221			1,864			(157	)
Increase (decrease) in net assets derived from
principal transactions		(2,154	)		(4,101	)		3,180			(158	)
Total increase (decrease) in net assets		(1,916	)		(4,481	)		3,191			(154	)
Net assets at December 31, 2011	$	25,802		$	53,468		$	40,049		$	-

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


		ING Marsico			ING MFS Total						ING PIMCO
		Growth			Return			ING MFS			Total Return
		Portfolio -			Portfolio -			Utilities			Bond Portfolio -
		Institutional			Institutional			Portfolio -			Institutional
		Class			Class			Service Class			Class
Net Assets at January 1, 2010	$	6,273		$	6,126		$	8,294		$	28,533

Increase (decrease) in net assets
Operations:
Net investment income (loss)		32			3			180			1,812
Total realized gain (loss) on investments
and capital gains distributions		(487	)		(888	)		276			2,271
Net unrealized appreciation (depreciation)
of investments		1,748			1,344			694			(1,374	)
Net increase (decrease) in net assets from operations		1,293			459			1,150			2,709
Changes from principal transactions:
Premiums		581			774			683			4,738
Surrenders and withdrawals		(664	)		(624	)		(681	)		(4,980	)
Cost of insurance and administrative charges		(395	)		(302	)		(587	)		(2,501	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		183			(1,275	)		227			12,132
Increase (decrease) in net assets derived from
principal transactions		(295	)		(1,427	)		(358	)		9,389
Total increase (decrease) in net assets		998			(968	)		792			12,098
Net assets at December 31, 2010		7,271			5,158			9,086			40,631

Increase (decrease) in net assets
Operations:
Net investment income (loss)		11			111			319			1,630
Total realized gain (loss) on investments
and capital gains distributions		76			187			956			1,386
Net unrealized appreciation (depreciation)
of investments		(272	)		(200	)		(609	)		(1,818	)
Net increase (decrease) in net assets from operations		(185	)		98			666			1,198
Changes from principal transactions:
Premiums		382			782			657			3,771
Surrenders and withdrawals		(342	)		(941	)		(684	)		(5,696	)
Cost of insurance and administrative charges		(474	)		(348	)		(574	)		(2,410	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		1,915			264			1,667			4,382
Increase (decrease) in net assets derived from
principal transactions		1,481			(243	)		1,066			47
Total increase (decrease) in net assets		1,296			(145	)		1,732			1,245
Net assets at December 31, 2011	$	8,567		$	5,013		$	10,818		$	41,876

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


											ING Retirement
					ING Pioneer			ING Retirement			Moderate
		ING Pioneer			Mid Cap Value			Growth			Growth
		Fund Portfolio -			Portfolio -			Portfolio -			Portfolio -
		Institutional			Institutional			Institutional			Institutional
		Class			Class			Class			Class
Net Assets at January 1, 2010	$	1,590		$	8,180		$	26,501		$	12,706

Increase (decrease) in net assets
Operations:
Net investment income (loss)		15			48			57			40
Total realized gain (loss) on investments
and capital gains distributions		52			(1,461	)		322			103
Net unrealized appreciation (depreciation)
of investments		218			2,788			2,569			1,342
Net increase (decrease) in net assets from operations		285			1,375			2,948			1,485
Changes from principal transactions:
Premiums		-			-			4,103			2,027
Surrenders and withdrawals		-			-			(1,909	)		(979	)
Cost of insurance and administrative charges		-			-			(1,935	)		(1,023	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		254			(2,095	)		(3,292	)		511
Increase (decrease) in net assets derived from
principal transactions		254			(2,095	)		(3,033	)		536
Total increase (decrease) in net assets		539			(720	)		(85	)		2,021
Net assets at December 31, 2010		2,129			7,460			26,416			14,727

Increase (decrease) in net assets
Operations:
Net investment income (loss)		14			79			272			184
Total realized gain (loss) on investments
and capital gains distributions		300			269			486			254
Net unrealized appreciation (depreciation)
of investments		(350	)		(710	)		(989	)		(412	)
Net increase (decrease) in net assets from operations		(36	)		(362	)		(231	)		26
Changes from principal transactions:
Premiums		-			-			3,996			1,412
Surrenders and withdrawals		-			-			(2,556	)		(558	)
Cost of insurance and administrative charges		-			-			(1,847	)		(1,097	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(766	)		(786	)		(219	)		(147	)
Increase (decrease) in net assets derived from
principal transactions		(766	)		(786	)		(626	)		(390	)
Total increase (decrease) in net assets		(802	)		(1,148	)		(857	)		(364	)
Net assets at December 31, 2011	$	1,327		$	6,312		$	25,559		$	14,363

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


					ING T. Rowe			ING T. Rowe			ING T. Rowe
		ING Retirement			Price Capital			Price Equity			Price
		Moderate			Appreciation			Income			International
		Portfolio -			Portfolio -			Portfolio -			Stock Portfolio -
		Institutional			Institutional			Institutional			Institutional
		Class			Class			Class			Class
Net Assets at January 1, 2010	$	7,498		$	54,665		$	19,112		$	9,118

Increase (decrease) in net assets
Operations:
Net investment income (loss)		15			779			297			120
Total realized gain (loss) on investments
and capital gains distributions		95			(2,377	)		(1,941	)		(1,311	)
Net unrealized appreciation (depreciation)
of investments		602			8,256			4,448			2,483
Net increase (decrease) in net assets from operations		712			6,658			2,804			1,292
Changes from principal transactions:
Premiums		676			5,535			1,874			-
Surrenders and withdrawals		(1,081	)		(2,434	)		(1,021	)		-
Cost of insurance and administrative charges		(614	)		(3,673	)		(927	)		-
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		1,380			(6,744	)		(356	)		(257	)
Increase (decrease) in net assets derived from
principal transactions		361			(7,316	)		(430	)		(257	)
Total increase (decrease) in net assets		1,073			(658	)		2,374			1,035
Net assets at December 31, 2010		8,571			54,007			21,486			10,153

Increase (decrease) in net assets
Operations:
Net investment income (loss)		114			914			451			306
Total realized gain (loss) on investments
and capital gains distributions		187			(1,529	)		(1,177	)		787
Net unrealized appreciation (depreciation)
of investments		(139	)		1,973			294			(2,191	)
Net increase (decrease) in net assets from operations		162			1,358			(432	)		(1,098	)
Changes from principal transactions:
Premiums		758			4,899			1,488			-
Surrenders and withdrawals		(133	)		(2,445	)		(2,401	)		-
Cost of insurance and administrative charges		(630	)		(3,716	)		(1,252	)		-
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		650			(3,471	)		5,243			(1,006	)
Increase (decrease) in net assets derived from
principal transactions		645			(4,733	)		3,078			(1,006	)
Total increase (decrease) in net assets		807			(3,375	)		2,646			(2,104	)
Net assets at December 31, 2011	$	9,378		$	50,632		$	24,132		$	8,049

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


		ING U.S. Stock			ING American			ING Baron			ING Columbia
		Index			Century Small-			Small Cap			Small Cap
		Portfolio -			Mid Cap Value			Growth			Value II
		Institutional			Portfolio -			Portfolio -			Portfolio -
		Class			Initial Class			Initial Class			Initial Class
Net Assets at January 1, 2010	$	132,595		$	254		$	9,381		$	6,448

Increase (decrease) in net assets
Operations:
Net investment income (loss)		1,215			2			(34	)		71
Total realized gain (loss) on investments
and capital gains distributions		(830	)		(13	)		833			(133	)
Net unrealized appreciation (depreciation)
of investments		16,846			58			1,440			1,479
Net increase (decrease) in net assets from operations		17,231			47			2,239			1,417
Changes from principal transactions:
Premiums		7,846			-			1,021			546
Surrenders and withdrawals		(8,453	)		(2	)		(251	)		(497	)
Cost of insurance and administrative charges		(7,698	)		(17	)		(503	)		(342	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(6,455	)		(37	)		2,853			(572	)
Increase (decrease) in net assets derived from
principal transactions		(14,760	)		(56	)		3,120			(865	)
Total increase (decrease) in net assets		2,471			(9	)		5,359			552
Net assets at December 31, 2010		135,066			245			14,740			7,000

Increase (decrease) in net assets
Operations:
Net investment income (loss)		1,671			2			(40	)		22
Total realized gain (loss) on investments
and capital gains distributions		7,525			(3	)		2,824			750
Net unrealized appreciation (depreciation)
of investments		(7,417	)		(5	)		(2,822	)		(957	)
Net increase (decrease) in net assets from operations		1,779			(6	)		(38	)		(185	)
Changes from principal transactions:
Premiums		7,245			-			1,014			492
Surrenders and withdrawals		(12,379	)		(23	)		(1,484	)		(520	)
Cost of insurance and administrative charges		(6,900	)		(16	)		(607	)		(381	)
Benefit payments		(25	)		-			(23	)		-
Transfers between Divisions
(including fixed account), net		(3,484	)		(6	)		(3,297	)		444
Increase (decrease) in net assets derived from
principal transactions		(15,543	)		(45	)		(4,397	)		35
Total increase (decrease) in net assets		(13,764	)		(51	)		(4,435	)		(150	)
Net assets at December 31, 2011	$	121,302		$	194		$	10,305		$	6,850

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


								ING Invesco
					ING Invesco			Van Kampen
					Van Kampen			Equity and			ING JPMorgan
		ING Global			Comstock			Income			Mid Cap Value
		Bond Portfolio -			Portfolio -			Portfolio -			Portfolio -
		Service Class			Initial Class			Initial Class			Initial Class
Net Assets at January 1, 2010	$	16,156		$	6,640		$	2,366		$	12,046

Increase (decrease) in net assets
Operations:
Net investment income (loss)		439			84			30			81
Total realized gain (loss) on investments
and capital gains distributions		(81	)		(259	)		(150	)		(1,352	)
Net unrealized appreciation (depreciation)
of investments		1,927			1,054			337			3,784
Net increase (decrease) in net assets from operations		2,285			879			217			2,513
Changes from principal transactions:
Premiums		1,723			608			93			1,242
Surrenders and withdrawals		(837	)		(428	)		(74	)		(1,134	)
Cost of insurance and administrative charges		(953	)		(394	)		(143	)		(708	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(1,486	)		(654	)		(604	)		(1,360	)
Increase (decrease) in net assets derived from
principal transactions		(1,553	)		(868	)		(728	)		(1,960	)
Total increase (decrease) in net assets		732			11			(511	)		553
Net assets at December 31, 2010		16,888			6,651			1,855			12,599

Increase (decrease) in net assets
Operations:
Net investment income (loss)		1,141			88			43			102
Total realized gain (loss) on investments
and capital gains distributions		417			352			(48	)		109
Net unrealized appreciation (depreciation)
of investments		(1,076	)		(588	)		(18	)		(69	)
Net increase (decrease) in net assets from operations		482			(148	)		(23	)		142
Changes from principal transactions:
Premiums		1,493			645			83			1,192
Surrenders and withdrawals		(1,141	)		(567	)		(116	)		(1,210	)
Cost of insurance and administrative charges		(945	)		(384	)		(121	)		(768	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(87	)		(156	)		473			368
Increase (decrease) in net assets derived from
principal transactions		(680	)		(462	)		319			(418	)
Total increase (decrease) in net assets		(198	)		(610	)		296			(276	)
Net assets at December 31, 2011	$	16,690		$	6,041		$	2,151		$	12,323

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


		ING Legg
		Mason
		ClearBridge			ING
		Aggressive			Oppenheimer			ING PIMCO			ING Pioneer
		Growth			Global			Total Return			High Yield
		Portfolio -			Portfolio -			Portfolio -			Portfolio -
		Initial Class			Initial Class			Initial Class			Initial Class
Net Assets at January 1, 2010	$	85		$	7,514		$	14,513		$	23,386

Increase (decrease) in net assets
Operations:
Net investment income (loss)		-			161			392			1,292
Total realized gain (loss) on investments
and capital gains distributions		(1	)		1,038			219			4,958
Net unrealized appreciation (depreciation)
of investments		20			723			368			(2,492	)
Net increase (decrease) in net assets from operations		19			1,922			979			3,758
Changes from principal transactions:
Premiums		-			1,562			-			828
Surrenders and withdrawals		(4	)		(375	)		(523	)		(1,533	)
Cost of insurance and administrative charges		(5	)		(501	)		(525	)		(1,188	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(1	)		5,346			(1,852	)		(693	)
Increase (decrease) in net assets derived from
principal transactions		(10	)		6,032			(2,900	)		(2,586	)
Total increase (decrease) in net assets		9			7,954			(1,921	)		1,172
Net assets at December 31, 2010		94			15,468			12,592			24,558

Increase (decrease) in net assets
Operations:
Net investment income (loss)		-			200			329			1,150
Total realized gain (loss) on investments
and capital gains distributions		6			313			527			2,071
Net unrealized appreciation (depreciation)
of investments		(4	)		(1,822	)		(491	)		(3,404	)
Net increase (decrease) in net assets from operations		2			(1,309	)		365			(183	)
Changes from principal transactions:
Premiums		-			1,536			-			735
Surrenders and withdrawals		-			(581	)		(462	)		(2,323	)
Cost of insurance and administrative charges		-			(550	)		(419	)		(1,106	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(96	)		364			(1,122	)		(687	)
Increase (decrease) in net assets derived from
principal transactions		(96	)		769			(2,003	)		(3,381	)
Total increase (decrease) in net assets		(94	)		(540	)		(1,638	)		(3,564	)
Net assets at December 31, 2011	$	-		$	14,928		$	10,954		$	20,994

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


	ING T. Rowe Price Diversified Mid Cap Growth Portfolio - Initial Class			ING UBS U.S. Large Cap Equity Portfolio - Initial Class			ING Strategic Allocation Conservative Portfolio - Class I			ING Strategic Allocation Growth Portfolio - Class I





Net Assets at January 1, 2010	$	32,561		$	5,909		$	98		$	439

Increase (decrease) in net assets
Operations:
Net investment income (loss)		(81	)		13			3			12
Total realized gain (loss) on investments
and capital gains distributions		(2,039	)		(203	)		(5	)		(91	)
Net unrealized appreciation (depreciation)
of investments		9,868			653			11			119
Net increase (decrease) in net assets from operations		7,748			463			9			40
Changes from principal transactions:
Premiums		1,866			215			-			-
Surrenders and withdrawals		(2,639	)		(240	)		-			(38	)
Cost of insurance and administrative charges		(1,843	)		(99	)		(3	)		(21	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(1,035	)		(3,455	)		(13	)		(70	)
Increase (decrease) in net assets derived from
principal transactions		(3,651	)		(3,579	)		(16	)		(129	)
Total increase (decrease) in net assets		4,097			(3,116	)		(7	)		(89	)
Net assets at December 31, 2010		36,658			2,793			91			350

Increase (decrease) in net assets
Operations:
Net investment income (loss)		(72	)		19			3			8
Total realized gain (loss) on investments
and capital gains distributions		(413	)		14			(1	)		(10	)
Net unrealized appreciation (depreciation)
of investments		(648	)		(129	)		(1	)		(8	)
Net increase (decrease) in net assets from operations		(1,133	)		(96	)		1			(10	)
Changes from principal transactions:
Premiums		1,665			195			-			-
Surrenders and withdrawals		(2,187	)		(8	)		-			(11	)
Cost of insurance and administrative charges		(1,724	)		(95	)		(2	)		(14	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(4,439	)		(34	)		(1	)		(7	)
Increase (decrease) in net assets derived from
principal transactions		(6,685	)		58			(3	)		(32	)
Total increase (decrease) in net assets		(7,818	)		(38	)		(2	)		(42	)
Net assets at December 31, 2011	$	28,840		$	2,755		$	89		$	308

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


		ING Strategic
		Allocation			ING Growth			ING Index Plus			ING Index Plus
		Moderate			and Income			LargeCap			MidCap
		Portfolio -			Portfolio -			Portfolio -			Portfolio -
		Class I			Class I			Class I			Class I
Net Assets at January 1, 2010	$	1,507		$	4,434		$	10,431		$	10,716

Increase (decrease) in net assets
Operations:
Net investment income (loss)		56			47			155			103
Total realized gain (loss) on investments
and capital gains distributions		(284	)		62			(213	)		(2,277	)
Net unrealized appreciation (depreciation)
of investments		372			559			1,551			4,170
Net increase (decrease) in net assets from operations		144			668			1,493			1,996
Changes from principal transactions:
Premiums		-			329			390			878
Surrenders and withdrawals		(303	)		(48	)		(263	)		(432	)
Cost of insurance and administrative charges		(77	)		(219	)		(481	)		(561	)
Benefit payments		-			(1	)		-			-
Transfers between Divisions
(including fixed account), net		9			85			1,176			(2,675	)
Increase (decrease) in net assets derived from
principal transactions		(371	)		146			822			(2,790	)
Total increase (decrease) in net assets		(227	)		814			2,315			(794	)
Net assets at December 31, 2010		1,280			5,248			12,746			9,922

Increase (decrease) in net assets
Operations:
Net investment income (loss)		42			60			180			58
Total realized gain (loss) on investments
and capital gains distributions		(38	)		88			(242	)		1,902
Net unrealized appreciation (depreciation)
of investments		(10	)		(161	)		(4	)		(1,973	)
Net increase (decrease) in net assets from operations		(6	)		(13	)		(66	)		(13	)
Changes from principal transactions:
Premiums		-			177			845			742
Surrenders and withdrawals		-			(41	)		(266	)		(1,924	)
Cost of insurance and administrative charges		(76	)		(234	)		(481	)		(565	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(1	)		(91	)		(829	)		(916	)
Increase (decrease) in net assets derived from
principal transactions		(77	)		(189	)		(731	)		(2,663	)
Total increase (decrease) in net assets		(83	)		(202	)		(797	)		(2,676	)
Net assets at December 31, 2011	$	1,197		$	5,046		$	11,949		$	7,246

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


					ING			ING Russell™			ING Russell™
		ING Index Plus			International			Large Cap			Large Cap
		SmallCap			Index			Growth Index			Index
		Portfolio -			Portfolio -			Portfolio -			Portfolio -
		Class I			Class S			Class I			Class I
Net Assets at January 1, 2010	$	10,546		$	22,654		$	38,213		$	2,255

Increase (decrease) in net assets
Operations:
Net investment income (loss)		52			585			7			85
Total realized gain (loss) on investments
and capital gains distributions		(2,083	)		184			1,453			188
Net unrealized appreciation (depreciation)
of investments		3,952			496			2,602			(116	)
Net increase (decrease) in net assets from operations		1,921			1,265			4,062			157
Changes from principal transactions:
Premiums		510			1,210			2,952			178
Surrenders and withdrawals		(355	)		(1,852	)		(3,180	)		(53	)
Cost of insurance and administrative charges		(513	)		(1,286	)		(2,678	)		(93	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(1,703	)		(1,134	)		(1,372	)		(808	)
Increase (decrease) in net assets derived from
principal transactions		(2,061	)		(3,062	)		(4,278	)		(776	)
Total increase (decrease) in net assets		(140	)		(1,797	)		(216	)		(619	)
Net assets at December 31, 2010		10,406			20,857			37,997			1,636

Increase (decrease) in net assets
Operations:
Net investment income (loss)		57			336			197			18
Total realized gain (loss) on investments
and capital gains distributions		(148	)		323			2,518			147
Net unrealized appreciation (depreciation)
of investments		14			(3,058	)		(1,231	)		(114	)
Net increase (decrease) in net assets from operations		(77	)		(2,399	)		1,484			51
Changes from principal transactions:
Premiums		506			1,009			2,430			205
Surrenders and withdrawals		(421	)		(1,565	)		(4,250	)		(131	)
Cost of insurance and administrative charges		(496	)		(1,089	)		(2,498	)		(99	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(988	)		(473	)		(2,112	)		(87	)
Increase (decrease) in net assets derived from
principal transactions		(1,399	)		(2,118	)		(6,430	)		(112	)
Total increase (decrease) in net assets		(1,476	)		(4,517	)		(4,946	)		(61	)
Net assets at December 31, 2011	$	8,930		$	16,340		$	33,051		$	1,575

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


		ING Russell™			ING Russell™			ING Russell™
		Large Cap			Mid Cap			Small Cap			ING Small
		Value Index			Growth Index			Index			Company
		Portfolio -			Portfolio -			Portfolio -			Portfolio -
		Class I			Class I			Class I			Class S
Net Assets at January 1, 2010	$	4,862		$	2,095		$	1,159		$	-

Increase (decrease) in net assets
Operations:
Net investment income (loss)		54			(3	)		4			(17	)
Total realized gain (loss) on investments
and capital gains distributions		599			265			270			64
Net unrealized appreciation (depreciation)
of investments		(173	)		192			(64	)		2,238
Net increase (decrease) in net assets from operations		480			454			210			2,285
Changes from principal transactions:
Premiums		411			206			122			189
Surrenders and withdrawals		(184	)		(114	)		(51	)		(222	)
Cost of insurance and administrative charges		(267	)		(184	)		(87	)		(206	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(594	)		451			189			9,514
Increase (decrease) in net assets derived from
principal transactions		(634	)		359			173			9,275
Total increase (decrease) in net assets		(154	)		813			383			11,560
Net assets at December 31, 2010		4,708			2,908			1,542			11,560

Increase (decrease) in net assets
Operations:
Net investment income (loss)		56			4			8			(24	)
Total realized gain (loss) on investments
and capital gains distributions		120			388			109			358
Net unrealized appreciation (depreciation)
of investments		(157	)		(555	)		(178	)		(680	)
Net increase (decrease) in net assets from operations		19			(163	)		(61	)		(346	)
Changes from principal transactions:
Premiums		312			239			125			647
Surrenders and withdrawals		(644	)		(197	)		(96	)		(650	)
Cost of insurance and administrative charges		(268	)		(199	)		(83	)		(555	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		716			(166	)		96			(1,064	)
Increase (decrease) in net assets derived from
principal transactions		116			(323	)		42			(1,622	)
Total increase (decrease) in net assets		135			(486	)		(19	)		(1,968	)
Net assets at December 31, 2011	$	4,843		$	2,422		$	1,523		$	9,592

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


		ING U.S. Bond			ING MidCap			ING SmallCap			Invesco V.I.
		Index			Opportunities			Opportunities			Core Equity
		Portfolio -			Portfolio -			Portfolio -			Fund - Series I
		Class I			Class I			Class I			Shares
Net Assets at January 1, 2010	$	4,975		$	2,639		$	7,675		$	8,770

Increase (decrease) in net assets
Operations:
Net investment income (loss)		94			12			(23	)		23
Total realized gain (loss) on investments
and capital gains distributions		181			96			416			21
Net unrealized appreciation (depreciation)
of investments		12			598			971			618
Net increase (decrease) in net assets from operations		287			706			1,364			662
Changes from principal transactions:
Premiums		556			-			483			-
Surrenders and withdrawals		(1,233	)		(94	)		(291	)		(693	)
Cost of insurance and administrative charges		(801	)		(200	)		(318	)		(468	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(330	)		(137	)		(2,009	)		(479	)
Increase (decrease) in net assets derived from
principal transactions		(1,808	)		(431	)		(2,135	)		(1,640	)
Total increase (decrease) in net assets		(1,521	)		275			(771	)		(978	)
Net assets at December 31, 2010		3,454			2,914			6,904			7,792

Increase (decrease) in net assets
Operations:
Net investment income (loss)		76			(7	)		(30	)		19
Total realized gain (loss) on investments
and capital gains distributions		102			65			1,210			132
Net unrealized appreciation (depreciation)
of investments		66			(68	)		(1,304	)		(171	)
Net increase (decrease) in net assets from operations		244			(10	)		(124	)		(20	)
Changes from principal transactions:
Premiums		546			-			405			-
Surrenders and withdrawals		(127	)		(138	)		(410	)		(471	)
Cost of insurance and administrative charges		(382	)		(147	)		(291	)		(352	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		1,700			(61	)		(507	)		(569	)
Increase (decrease) in net assets derived from
principal transactions		1,737			(346	)		(803	)		(1,392	)
Total increase (decrease) in net assets		1,981			(356	)		(927	)		(1,412	)
Net assets at December 31, 2011	$	5,435		$	2,558		$	5,977		$	6,380

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


		M Business			M Capital
		Opportunity			Appreciation			M International			M Large Cap
		Value Fund			Fund			Equity Fund			Growth Fund
Net Assets at January 1, 2010	$	2,426		$	6,822		$	13,630		$	2,644

Increase (decrease) in net assets
Operations:
Net investment income (loss)		3			(33	)		311			(4	)
Total realized gain (loss) on investments
and capital gains distributions		(245	)		(226	)		(1,888	)		(276	)
Net unrealized appreciation (depreciation)
of investments		426			1,811			2,067			670
Net increase (decrease) in net assets from operations		184			1,552			490			390
Changes from principal transactions:
Premiums		53			248			496			72
Surrenders and withdrawals		(106	)		(405	)		(531	)		(130	)
Cost of insurance and administrative charges		(110	)		(338	)		(485	)		(153	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(30	)		(397	)		(719	)		(821	)
Increase (decrease) in net assets derived from
principal transactions		(193	)		(892	)		(1,239	)		(1,032	)
Total increase (decrease) in net assets		(9	)		660			(749	)		(642	)
Net assets at December 31, 2010		2,417			7,482			12,881			2,002

Increase (decrease) in net assets
Operations:
Net investment income (loss)		(5	)		(47	)		270			(11	)
Total realized gain (loss) on investments
and capital gains distributions		(25	)		715			(1,610	)		237
Net unrealized appreciation (depreciation)
of investments		(43	)		(1,091	)		(313	)		(237	)
Net increase (decrease) in net assets from operations		(73	)		(423	)		(1,653	)		(11	)
Changes from principal transactions:
Premiums		72			437			702			77
Surrenders and withdrawals		(155	)		(278	)		(363	)		(119	)
Cost of insurance and administrative charges		(102	)		(370	)		(464	)		(83	)
Benefit payments		-			-			-			-
Transfers between Divisions
(including fixed account), net		(264	)		(1,340	)		(816	)		(268	)
Increase (decrease) in net assets derived from
principal transactions		(449	)		(1,551	)		(941	)		(393	)
Total increase (decrease) in net assets		(522	)		(1,974	)		(2,594	)		(404	)
Net assets at December 31, 2011	$	1,895		$	5,508		$	10,287		$	1,598

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Statements of Changes in Net Assets
For the Years Ended December 31, 2011 and 2010
(Dollars in thousands)


		Neuberger
		Berman AMT
		Socially
		Responsive			Van Eck VIP
		Portfolio® -			Global Hard
		Class I			Assets Fund
Net Assets at January 1, 2010	$	501		$	6,613

Increase (decrease) in net assets
Operations:
Net investment income (loss)		(2	)		(12	)
Total realized gain (loss) on investments
and capital gains distributions		131			24
Net unrealized appreciation (depreciation)
of investments		30			1,683
Net increase (decrease) in net assets from operations		159			1,695
Changes from principal transactions:
Premiums		237			-
Surrenders and withdrawals		(58	)		(358	)
Cost of insurance and administrative charges		(66	)		(279	)
Benefit payments		-			-
Transfers between Divisions
(including fixed account), net		86			(188	)
Increase (decrease) in net assets derived from
principal transactions		199			(825	)
Total increase (decrease) in net assets		358			870
Net assets at December 31, 2010		859			7,483

Increase (decrease) in net assets
Operations:
Net investment income (loss)		2			44
Total realized gain (loss) on investments
and capital gains distributions		35			456
Net unrealized appreciation (depreciation)
of investments		(82	)		(1,519	)
Net increase (decrease) in net assets from operations		(45	)		(1,019	)
Changes from principal transactions:
Premiums		229			-
Surrenders and withdrawals		(97	)		(680	)
Cost of insurance and administrative charges		(88	)		(240	)
Benefit payments		-			-
Transfers between Divisions
(including fixed account), net		549			(1,189	)
Increase (decrease) in net assets derived from
principal transactions		593			(2,109	)
Total increase (decrease) in net assets		548			(3,128	)
Net assets at December 31, 2011	$	1,407		$	4,355

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

1. Organization

Security Life of Denver Insurance Company Security Life Separate Account L1 (the “Account”) was established on November 3, 1993, by Security Life of Denver Insurance Company (“SLD” or the “Company”) to support the operations of variable universal life policies (“Policies”). The Company is a wholly owned subsidiary of ING America Insurance Holdings, Inc. (“ING AIH”), an insurance holding company domiciled in the State of Delaware. ING AIH is an indirect wholly owned subsidiary of ING Groep, N.V. (“ING”), a global financial services holding company based in The Netherlands.

As part of a restructuring plan approved by the European Commission, ING has agreed to separate its banking and insurance businesses by 2013. ING intends to achieve this separation by divestment of its insurance and investment management operations, including the Company. ING has announced that it will explore all options for implementing the separation including one or more initial public offerings, sales, or a combination thereof. On November 10, 2010, ING announced that ING and its U.S. insurance affiliates, including the Company, are preparing for a base case of an initial public offering of the Company and its U.S.-based insurance and investment management affiliates.

The Account supports the operations of the FirstLine Variable Universal Life, FirstLine II Variable Universal Life, Variable Survivorship Universal Life, Corporate Benefits Variable Universal Life, Strategic Investor Variable Universal Life, Asset Portfolio Manager Variable Universal Life, Estate Designer Variable Universal Life, Asset Accumulator Variable Universal Life, ING Corporate Advantage Variable Universal Life, ING Corporate Variable Universal Life, ING VUL-CV, ING VUL-ECV, ING SVUL-CV, and ING VUL-DB policies (collectively, “Policies”) offered by the Company. The Account also includes Strategic Advantage, which is discontinued.

The Account is registered as a unit investment trust with the Securities and Exchange Commission under the Investment Company Act of 1940, as amended. SLD provides for variable accumulation and benefits under the Policies by crediting premiums to one or more divisions within the Account or the SLD fixed account, which is not part of the Account, as directed by the policyholders. The portion of the Account’s assets applicable to Policies will not be charged with liabilities arising out of any other business SLD may conduct, but obligations of the Account, including the promise to make benefit payments, are obligations of SLD. Under applicable insurance law, the assets and liabilities of the Account are clearly identified and distinguished from the other assets and liabilities of SLD.

At December 31, 2011, the Account had 75 investment divisions (the “Divisions”), 14 of which invest in an independently managed mutual fund portfolio and 61 of which invest in a mutual fund portfolio managed by an affiliate, either Directed Services LLC (“DSL”), formerly Directed Services, Inc., or ING Investments, LLC (“IIL”). The assets in each Division are invested in shares of a designated Fund (“Fund”) of various investment trusts (the “Trusts”).

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

Investment Divisions with asset balances at December 31, 2011, and related Trusts are as follows:

American Funds Insurance Series:
American Funds Insurance Series® Growth Fund - Class 2
American Funds Insurance Series® Growth-Income Fund - Class 2
American Funds Insurance Series® International Fund - Class 2
BlackRock Variable Series Funds, Inc.:
BlackRock Global Allocation V.I. Fund - Class III
Fidelity® Variable Insurance Products:
Fidelity® VIP Equity-Income Portfolio - Service Class
Fidelity® Variable Insurance Products II:
Fidelity® VIP Contrafund® Portfolio - Service Class
Fidelity® Variable Insurance Products V:
Fidelity® VIP Investment Grade Bond Portfolio - Initial Class
ING Balanced Portfolio, Inc.:
ING Balanced Portfolio - Class I
ING Intermediate Bond Portfolio:
ING Intermediate Bond Portfolio - Class I
ING Investors Trust:
ING Artio Foreign Portfolio - Institutional Class
ING BlackRock Health Sciences Opportunities Portfolio - Institutional Class
ING BlackRock Large Cap Growth Portfolio - Institutional Class
ING Clarion Global Real Estate Portfolio - Service Class
ING DFA Global Allocation Portfolio - Institutional Class*
ING DFA World Equity Portfolio - Institutional Class
ING FMR^SMDiversified Mid Cap Portfolio - Institutional Class
ING Franklin Templeton Founding Strategy Portfolio - Institutional Class
ING Global Resources Portfolio - Institutional Class
ING Invesco Van Kampen Growth and Income Portfolio - Service Class
ING JPMorgan Emerging Markets Equity Portfolio - Institutional Class
ING JPMorgan Small Cap Core Equity Portfolio - Institutional Class
ING Large Cap Growth Portfolio - Institutional Class
ING Large Cap Value Portfolio - Institutional Class**
ING Limited Maturity Bond Portfolio - Service Class
ING Liquid Assets Portfolio - Institutional Class
ING Liquid Assets Portfolio - Service Class
ING Marsico Growth Portfolio - Institutional Class
ING MFS Total Return Portfolio - Institutional Class
ING MFS Utilities Portfolio - Service Class
ING PIMCO Total Return Bond Portfolio - Institutional Class
ING Pioneer Fund Portfolio - Institutional Class
ING Pioneer Mid Cap Value Portfolio - Institutional Class
ING Retirement Growth Portfolio - Institutional Class

ING Investors Trust (continued):
ING Retirement Moderate Growth Portfolio - Institutional Class
ING Retirement Moderate Portfolio - Institutional Class
ING T. Rowe Price Capital Appreciation Portfolio - Institutional Class
ING T. Rowe Price Equity Income Portfolio - Institutional Class
ING T. Rowe Price International Stock Portfolio - Institutional Class
ING U.S. Stock Index Portfolio - Institutional Class
ING Partners, Inc.:
ING American Century Small-Mid Cap Value Portfolio - Initial Class
ING Baron Small Cap Growth Portfolio - Initial Class
ING Columbia Small Cap Value II Portfolio - Initial Class
ING Global Bond Portfolio - Service Class
ING Invesco Van Kampen Comstock Portfolio - Initial Class
ING Invesco Van Kampen Equity and Income Portfolio - Initial Class
ING JPMorgan Mid Cap Value Portfolio - Initial Class
ING Oppenheimer Global Portfolio - Initial Class
ING PIMCO Total Return Portfolio - Initial Class
ING Pioneer High Yield Portfolio - Initial Class
ING T. Rowe Price Diversified Mid Cap Growth Portfolio - Initial Class
ING UBS U.S. Large Cap Equity Portfolio - Initial Class
ING Strategic Allocation Portfolios, Inc.:
ING Strategic Allocation Conservative Portfolio - Class I
ING Strategic Allocation Growth Portfolio - Class I
ING Strategic Allocation Moderate Portfolio - Class I
ING Variable Funds:
ING Growth and Income Portfolio - Class I
ING Variable Portfolios, Inc.:
ING Index Plus LargeCap Portfolio - Class I
ING Index Plus MidCap Portfolio - Class I
ING Index Plus SmallCap Portfolio - Class I
ING International Index Portfolio - Class S
ING Russell^TMLarge Cap Growth Index Portfolio - Class I
ING Russell^TMLarge Cap Index Portfolio - Class I
ING Russell^TMLarge Cap Value Index Portfolio - Class I
ING Russell^TMMid Cap Growth Index Portfolio - Class I
ING Russell^TMSmall Cap Index Portfolio - Class I
ING Small Company Portfolio - Class S*
ING U.S. Bond Index Portfolio - Class I
ING Variable Products Trust:
ING MidCap Opportunities Portfolio - Class I
ING SmallCap Opportunities Portfolio - Class I
Invesco Variable Insurance Funds:
Invesco V.I. Core Equity Fund - Series I Shares

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

M Fund, Inc.:
M Business Opportunity Value Fund
M Capital Appreciation Fund
M International Equity Fund
M Large Cap Growth Fund

Neuberger Berman Advisers Management Trust:
Neuberger Berman AMT Socially Responsive Portfolio® - Class I
Van Eck VIP Trust:
Van Eck VIP Global Hard Assets Fund

*	Division added to the list in 2010
**	Division added to the list in 2011

The names of certain Divisions were changed during 2011. The following is a summary of current and former names for those Divisions:


Current Name	Former Name
ING Investors Trust:	ING Investors Trust:
ING BlackRock Health Sciences Opportunities	ING Wells Fargo HealthCare Portfolio - Institutional
Portfolio - Institutional Class	Class
ING Invesco Van Kampen Growth and Income	ING Van Kampen Growth and Income Portfolio -
Portfolio - Service Class	Service Class
ING T. Rowe Price International Stock Portfolio -	ING Marsico International Opportunities Portfolio -
Institutional Class	Institutional Class
ING Partners, Inc.:	ING Partners, Inc.:
ING Columbia Small Cap Value II Portfolio - Initial	ING Columbia Small Cap Value Portfolio - Initial Class
Class
ING Global Bond Portfolio – Service Class	ING Oppenheimer Global Strategic Income Portfolio -
	Service Class
ING Invesco Van Kampen Comstock Portfolio - Initial	ING Van Kampen Comstock Portfolio - Initial Class
Class
ING Invesco Van Kampen Equity and Income	ING Van Kampen Equity and Income Portfolio - Initial
Portfolio - Initial Class	Class

During 2011, the following Divisions were closed to contractowners:

ING Investors Trust:
ING BlackRock Large Cap Value Portfolio - Institutional Class
ING Lord Abbett Growth and Income Portfolio - Institutional Class
ING Variable Portfolios, Inc.:
ING Legg Mason ClearBridge Aggressive Growth Portfolio - Initial Class

There were no Divisions offered during 2011 that did not have any activity as of December 31, 2011.

2. Significant Accounting Policies

The following is a summary of the significant accounting policies of the Account:

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

accompanying notes. Actual results could differ from reported results using those estimates.

Investments

Investments are made in shares of a Division and are recorded at fair value, determined by the net asset value per share of the respective Division. Investment transactions in each Division are recorded on the trade date. Distributions of net investment income and capital gains from each Division are recognized on the ex-distribution date. Realized gains and losses on redemptions of the shares of the Division are determined on a first-in, first-out basis. The difference between cost and current market value of investments owned on the day of measurement is recorded as unrealized appreciation or depreciation of investments.

Federal Income Taxes

Operations of the Account form a part of, and are taxed with, the total operations of SLD, which is taxed as a life insurance company under the Internal Revenue Code. Earnings and realized capital gains of the Account attributable to the contractowners are excluded in the determination of the federal income tax liability of SLD.

Contractowner Reserves

Contractowner reserves of the Account are represented by net assets on the Statements of Assets and Liabilities and are equal to the aggregate account values of the contractowners invested in the Account Divisions. To the extent that benefits to be paid to the contractowners exceed their account values, SLD will contribute additional funds to the benefit proceeds. Conversely, if amounts allocated exceed amounts required, transfers may be made to SLD.

Changes from Principal Transactions

Included in Changes from Principal Transactions on the Statements of Changes in Net Assets are items which relate to contractowner activity, including deposits, surrenders and withdrawals, benefits, and contract charges. Also included are transfers between the fixed account and the Divisions, transfers between Divisions, and transfers to (from) SLD related to gains and losses resulting from actual mortality experience (the full responsibility for which is assumed by SLD). Any net unsettled transactions as of the reporting date are included in Payable to related parties on the Statements of Assets and Liabilities.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

Subsequent Events

The Account has evaluated subsequent events for recognition and disclosure through the date the financial statements as of December 31, 2011 and for the years ended December 31, 2011 and 2010, were issued.

3. Recently Adopted Accounting Standards

Improving Disclosures about Fair Value Measurements

In January 2010, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2010-06, “Fair Value Measurements and Disclosure (Topic 820): Improving Disclosures about Fair Value Measurements,” (“ASU 2010-06”), which requires several new disclosures, as well as clarification to existing disclosures, as follows:

§	Significant transfers in and out of Level 1 and Level 2 fair value measurements and the reason for the transfers;
§	Purchases, sales, issuances, and settlement, in the Level 3 fair value measurements reconciliation on a gross basis;
§	Fair value measurement disclosures for each class of assets and liabilities (i.e., disaggregated); and
§	Valuation techniques and inputs for both recurring and nonrecurring fair value measurements that fall in either Level 2 or Level 3 fair value measurements.

The provisions of ASU 2010-06 were adopted by the Account on January 1, 2010, except for the disclosures related to the Level 3 reconciliation, which were adopted by the Account on January 1, 2011. The Account determined, however, that there was no effect on the Account’s disclosures, as the guidance is consistent with that previously applied by the Account and the Account has no Level 3 financial assets or liabilities. As the pronouncement only pertains to additional disclosure, the adoption had no effect on the Account’s net assets and results of operations.

4. Financial Instruments

The Account invests assets in shares of open-end mutual funds, which process orders to purchase and redeem shares on a daily basis at the fund's next computed net asset values (“NAV”). The fair value of the Account’s assets is based on the NAVs of mutual funds, which are obtained from the custodian and reflect the fair values of the mutual fund investments. The NAV is calculated daily upon close of the New York Stock Exchange and is based on the fair values of the underlying securities.

LIFE OF DENVER INSURANCE
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

The Account’s financial assets are recorded at fair value on the Statements of Assets and Liabilities and are categorized as Level 1 as of December 31, 2011 and 2010, respectively, based on the priority of the inputs to the valuation technique below. The Account had no financial liabilities as of December 31, 2011.

The Account categorizes its financial instruments into a three-level hierarchy based on the priority of the inputs to the valuation technique. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement of the instrument.

§	Level 1 - Unadjusted quoted prices for identical assets or liabilities in an active market. The Account defines an active market as a market in which transactions take place with sufficient frequency and volume to provide pricing information on an ongoing basis.
§	Level 2 - Quoted prices in markets that are not active or valuation techniques that require inputs that are observable either directly or indirectly for substantially the full term of the asset or liability. Level 2 inputs include the following:

a)	Quoted prices for similar assets or liabilities in active markets;
b)	Quoted prices for identical or similar assets or liabilities in non-active markets;
c)	Inputs other than quoted market prices that are observable; and
d)	Inputs that are derived principally from or corroborated by observable market data through correlation or other means.

Level 3 - Prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. These valuations, whether derived internally or obtained from a third party, use critical assumptions that are not widely available to estimate market participant expectations in valuing the asset or liability.

5. Charges and Fees

Under the terms of the Policies, certain charges are allocated to the Policies to cover SLD’s expenses in connection with the issuance and administration of the Policies. Following is a summary of these charges:

Premium Expense Charge

SLD deducts a premium charge for certain Policies ranging from 3.00% to 15.00% of each premium payment as defined in the Policies.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

Mortality, Expense Risk, and Other Charges

For FirstLine, FirstLine II, Strategic Advantage, Variable Survivorship, Estate Designer, and Strategic Investor Policies (collectively, Class A Policies), charges are made directly against the assets of the Account Divisions and are reflected daily in the computation of the unit values of the Divisions. A daily deduction, at an annual rate of up to 0.75% of the average daily net asset value of each Division of the Account, is charged to cover these risks, as specified in the Policies.

For the Corporate Benefits, Asset Portfolio Manager, Asset Accumulator, ING Corporate, ING VUL-CV, ING VUL-ECV, ING SVUL-CV and ING VUL-DB Policies (collectively, Class B Policies), and ING Corporate Advantage, mortality and expense charges result in the redemption of units rather than a deduction in the daily computation of unit values.

§	For Corporate Benefits Policies, a monthly deduction, at an annual rate of 0.20% of the contractowner account value, is charged.
§	For ING Corporate Advantage Policies, a monthly deduction, at an annual rate of 0.10% to 0.35% of the contractowner account value, is charged.
§	For Asset Portfolio Manager Policies, a monthly deduction, at an annual rate of 0.90% and 0.45% of the contractowner account value, is charged during policy years 1 through 10 and 11 through 20, respectively. There is no mortality and expense charge after year 20 for Asset Portfolio Manager Policies.
§	For Asset Accumulator Policies, a monthly deduction, at an annual rate of 0.45% and 0.30% of the contractowner account value, is charged during policy years 1 through 5 and 6 through 10, respectively. There is no mortality and expense charge after year 10 for Asset Accumulator Policies.
§	For ING Corporate Policies, a monthly deduction is charged to the contractowner account value at an annual rate ranging from 0.55% to 0.60% for policy years 1 through 10, 0.35% to 0.60% for policy years 11 through 20, and 0.20% to 0.60% for policy years after year 20.
§	For ING VUL-CV and ING SVUL-CV Policies, a monthly deduction, at an annual rate of 0.30% of the contractowner account value, is charged.
§	For ING VUL-ECV Policies, a monthly deduction is charged to the contractowner account value at an annual rate of 0.45% for policy years 1 through 10 and 0.05% for policy years after 10.
§	For ING VUL-DB Policies, a monthly deduction, at an annual rate of 0.40% of the contractowner account value, is charged.

The monthly cost of insurance charge varies based on the insured’s sex, issue age, policy year, rate class, and the face amount of policies.

The monthly administrative charge is based on an established amount per $1,000 of base insurance coverage or an established per month charge, as defined in the Policies.

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

The monthly amount charged for optional insurance benefits varies based on a number of factors and is defined in the Policies.

Other Policy Deductions

The Variable Universal Life Policies provide for certain deductions for sales and tax loads from premium payments received from the contractowners and for surrender charges and taxes from amounts paid to contractowners. Such deductions are taken after the redemption of units in the Account and are not included in the Account financial statements.

Premium Taxes

Premiums are subject to a charge for premium and other state and local taxes. The amount and timing of the payment by SLD depends on the state of residence and currently is up to 4.00% of premiums.

6. Related Party Transactions

During the year ended December 31, 2011, management and service fees were paid indirectly to DSL, an affiliate of the Company, in its capacity as investment manager to ING Investors Trust and ING Partners, Inc. The Trusts’ advisory agreements provide for fees at annual rates up to 1.25% of the average net assets of each respective Fund.

Management fees were paid to IIL, an affiliate of the Company, in its capacity as investment advisor to ING Balanced Portfolio, Inc., ING Intermediate Bond Portfolio, ING Strategic Allocation Portfolios, Inc., ING Variable Funds, ING Variable Portfolios, Inc., and ING Variable Products Trust. The Trusts’ advisory agreement provides for fees at annual rates ranging from 0.08% to 0.75% of the average net assets of each respective Fund.


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

7	.	Purchases and Sales of Investment Securities

		The aggregate cost of purchases and proceeds from sales of investments follow:

			Year Ended December 31
			2011				2010
			Purchases		Sales		Purchases		Sales
			(Dollars in thousands)
		American Funds Insurance Series:
		American Funds Insurance Series® Growth Fund - Class 2	$	6,207	$	10,971	$	5,933	$	9,298
		American Funds Insurance Series® Growth-Income Fund - Class 2		2,293		3,086		2,446		3,432
		American Funds Insurance Series® International Fund - Class 2		4,054		6,208		6,223		6,666
		BlackRock Variable Series Funds, Inc.:
		BlackRock Global Allocation V.I. Fund - Class III		4,944		2,047		11,749		972
		Fidelity® Variable Insurance Products:
		Fidelity® VIP Equity-Income Portfolio - Service Class		1,329		1,365		569		685
		Fidelity® Variable Insurance Products II:
		Fidelity® VIP Contrafund® Portfolio - Service Class		6,040		4,901		4,057		3,856
		Fidelity® Variable Insurance Products V:
		Fidelity® VIP Investment Grade Bond Portfolio - Initial Class		19		128		19		65
		ING Balanced Portfolio, Inc.:
		ING Balanced Portfolio - Class I		668		2,296		869		3,705
		ING Intermediate Bond Portfolio:
		ING Intermediate Bond Portfolio - Class I		8,235		9,218		8,213		9,892
		ING Investors Trust:
		ING Artio Foreign Portfolio - Institutional Class		1,671		3,290		2,790		3,398
		ING BlackRock Health Sciences Opportunities Portfolio -
		Institutional Class		4,394		4,758		942		3,711
		ING BlackRock Large Cap Growth Portfolio - Institutional Class		1,085		1,662		1,195		971
		ING BlackRock Large Cap Value Portfolio - Institutional Class		209		6,089		99		1,486
		ING Clarion Global Real Estate Portfolio - Service Class		3,723		4,180		4,189		5,679
		ING DFA Global Allocation Portfolio - Institutional Class		289		608		688		209
		ING DFA World Equity Portfolio - Institutional Class		582		110		2,665		2,810
		ING FMR^SMDiversified Mid Cap Portfolio - Institutional Class		1,745		4,018		3,760		3,800
		ING Franklin Templeton Founding Strategy Portfolio - Institutional
		Class		357		333		483		3,092
		ING Global Resources Portfolio - Institutional Class		5,290		8,499		10,827		3,544
		ING Invesco Van Kampen Growth and Income Portfolio - Service
		Class		1,114		832		1,661		1,011
		ING JPMorgan Emerging Markets Equity Portfolio - Institutional
		Class		5,772		11,337		10,818		9,597
		ING JPMorgan Small Cap Core Equity Portfolio - Institutional Class		1,691		6,727		6,862		6,979
		ING Large Cap Growth Portfolio - Institutional Class		3,434		4,257		3,230		6,648
		ING Large Cap Value Portfolio - Institutional Class		157		9		-		-
		ING Limited Maturity Bond Portfolio - Service Class		9,455		10,795		7,679		7,909
		ING Liquid Assets Portfolio - Institutional Class		25,568		30,048		31,306		41,216
		ING Liquid Assets Portfolio - Service Class		28,269		25,078		30,776		34,680
		ING Lord Abbett Growth and Income Portfolio - Institutional Class		-		157		1		17
		ING Marsico Growth Portfolio - Institutional Class		3,481		1,989		2,079		2,342
		ING MFS Total Return Portfolio - Institutional Class		1,744		1,876		1,324		2,747
		ING MFS Utilities Portfolio - Service Class		3,890		2,505		3,471		3,649
		ING PIMCO Total Return Bond Portfolio - Institutional Class		19,298		16,007		29,092		16,703
		ING Pioneer Fund Portfolio - Institutional Class		278		1,029		466		197


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Year Ended December 31
	2011				2010
	Purchases		Sales		Purchases		Sales
	(Dollars in thousands)
ING Investors Trust (continued):
ING Pioneer Mid Cap Value Portfolio - Institutional Class	$	926	$	1,634	$	3,015	$	5,062
ING Retirement Growth Portfolio - Institutional Class		3,655		4,009		2,722		5,697
ING Retirement Moderate Growth Portfolio - Institutional Class		1,881		2,086		2,524		1,947
ING Retirement Moderate Portfolio - Institutional Class		2,624		1,865		2,795		2,419
ING T. Rowe Price Capital Appreciation Portfolio - Institutional
Class		7,998		11,817		5,273		11,811
ING T. Rowe Price Equity Income Portfolio - Institutional Class		9,418		5,889		4,191		4,323
ING T. Rowe Price International Stock Portfolio - Institutional Class		1,518		2,219		4,104		4,241
ING U.S. Stock Index Portfolio - Institutional Class		15,357		23,288		15,880		29,426
ING Partners, Inc.:
ING American Century Small-Mid Cap Value Portfolio - Initial Class		3		45		3		56
ING Baron Small Cap Growth Portfolio - Initial Class		5,471		9,908		7,347		4,262
ING Columbia Small Cap Value II Portfolio - Initial Class		1,902		1,845		1,906		2,700
ING Global Bond Portfolio - Service Class		4,622		4,161		3,749		4,862
ING Invesco Van Kampen Comstock Portfolio - Initial Class		975		1,349		631		1,416
ING Invesco Van Kampen Equity and Income Portfolio - Initial Class		749		386		193		892
ING JPMorgan Mid Cap Value Portfolio - Initial Class		3,857		4,174		2,119		3,997
ING Legg Mason ClearBridge Aggressive Growth Portfolio - Initial
Class		22		95		-		10
ING Oppenheimer Global Portfolio - Initial Class		2,161		1,193		9,530		3,336
ING PIMCO Total Return Portfolio - Initial Class		786		2,065		456		2,947
ING Pioneer High Yield Portfolio - Initial Class		12,418		14,747		12,910		14,204
ING T. Rowe Price Diversified Mid Cap Growth Portfolio - Initial
Class		1,675		8,432		7,839		11,571
ING UBS U.S. Large Cap Equity Portfolio - Initial Class		239		162		644		4,210
ING Strategic Allocation Portfolios, Inc.:
ING Strategic Allocation Conservative Portfolio - Class I		4		3		4		16
ING Strategic Allocation Growth Portfolio - Class I		9		33		13		132
ING Strategic Allocation Moderate Portfolio - Class I		48		82		215		532
ING Variable Funds:
ING Growth and Income Portfolio - Class I		313		442		702		508
ING Variable Portfolios, Inc.:
ING Index Plus LargeCap Portfolio - Class I		1,084		1,635		1,809		832
ING Index Plus MidCap Portfolio - Class I		3,469		6,073		5,290		7,977
ING Index Plus SmallCap Portfolio - Class I		884		2,225		2,769		4,777
ING International Index Portfolio - Class S		1,433		3,216		2,302		4,779
ING Russell™ Large Cap Growth Index Portfolio - Class I		3,246		9,477		4,585		8,856
ING Russell™ Large Cap Index Portfolio - Class I		871		965		778		1,469
ING Russell™ Large Cap Value Index Portfolio - Class I		946		775		1,170		1,284
ING Russell™ Mid Cap Growth Index Portfolio - Class I		2,312		2,631		2,610		2,233
ING Russell™ Small Cap Index Portfolio - Class I		651		600		1,192		1,016
ING Small Company Portfolio - Class S		412		2,057		10,081		823
ING U.S. Bond Index Portfolio - Class I		3,260		1,392		1,984		3,697

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

8. Changes in Units

The changes in units outstanding were as follows:


	Year Ended December 31
	2011				2010
	Units	Units	Net Increase		Units	Units	Net Increase
	Issued	Redeemed	(Decrease)		Issued	Redeemed	(Decrease)
American Funds Insurance Series:
American Funds Insurance Series® Growth Fund - Class 2	536,148	793,680	(257,532	)	658,433	894,692	(236,259	)
American Funds Insurance Series® Growth-Income Fund - Class 2	259,842	327,880	(68,038	)	308,527	398,604	(90,077	)
American Funds Insurance Series® International Fund - Class 2	295,058	407,655	(112,597	)	430,316	490,807	(60,491	)
BlackRock Variable Series Funds, Inc.:
BlackRock Global Allocation V.I. Fund - Class III	384,568	226,845	157,723		993,075	129,826	863,249
Fidelity® Variable Insurance Products:
Fidelity® VIP Equity-Income Portfolio - Service Class	121,760	133,898	(12,138	)	67,419	85,749	(18,330	)
Fidelity® Variable Insurance Products II:
Fidelity® VIP Contrafund® Portfolio - Service Class	529,349	459,785	69,564		418,184	416,144	2,040
Fidelity® Variable Insurance Products V:
Fidelity® VIP Investment Grade Bond Portfolio - Initial Class	71	9,514	(9,443	)	108	4,979	(4,871	)
ING Balanced Portfolio, Inc.:
ING Balanced Portfolio - Class I	111,533	278,963	(167,430	)	129,834	438,847	(309,013	)
ING Intermediate Bond Portfolio:
ING Intermediate Bond Portfolio - Class I	623,775	788,759	(164,984	)	639,925	881,943	(242,018	)
ING Investors Trust:
ING Artio Foreign Portfolio - Institutional Class	208,711	351,677	(142,966	)	349,324	400,021	(50,697	)
ING BlackRock Health Sciences Opportunities Portfolio - Institutional Class	335,696	381,291	(45,595	)	98,247	332,683	(234,436	)
ING BlackRock Large Cap Growth Portfolio - Institutional Class	102,195	154,737	(52,542	)	122,085	100,989	21,096
ING BlackRock Large Cap Value Portfolio - Institutional Class	85	537,633	(537,548	)	1,758	145,439	(143,681	)
ING Clarion Global Real Estate Portfolio - Service Class	413,925	540,800	(126,875	)	484,232	763,642	(279,410	)
ING DFA Global Allocation Portfolio - Institutional Class	27,212	57,013	(29,801	)	65,472	20,076	45,396
ING DFA World Equity Portfolio - Institutional Class	68,374	17,081	51,293		339,952	317,447	22,505
ING FMR^SMDiversified Mid Cap Portfolio - Institutional Class	241,761	430,551	(188,790	)	498,774	510,815	(12,041	)
ING Franklin Templeton Founding Strategy Portfolio - Institutional Class	39,898	41,574	(1,676	)	64,544	374,453	(309,909	)


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Year Ended December 31
	2011				2010
	Units	Units	Net Increase		Units	Units	Net Increase
	Issued	Redeemed	(Decrease)		Issued	Redeemed	(Decrease)
ING Investors Trust (continued):
ING Global Resources Portfolio - Institutional Class	209,818	308,272	(98,454	)	431,394	184,535	246,859
ING Invesco Van Kampen Growth and Income Portfolio - Service Class	112,060	94,610	17,450		184,106	124,775	59,331
ING JPMorgan Emerging Markets Equity Portfolio - Institutional Class	478,009	928,041	(450,032	)	859,516	929,297	(69,781	)
ING JPMorgan Small Cap Core Equity Portfolio - Institutional Class	204,556	515,492	(310,936	)	589,857	659,470	(69,613	)
ING Large Cap Growth Portfolio - Institutional Class	253,345	388,328	(134,983	)	376,876	608,725	(231,849	)
ING Large Cap Value Portfolio - Institutional Class	15,527	865	14,662		-	-	-
ING Limited Maturity Bond Portfolio - Service Class	792,652	1,003,579	(210,927	)	684,034	738,019	(53,985	)
ING Liquid Assets Portfolio - Institutional Class	2,881,634	3,245,289	(363,655	)	3,771,217	4,608,106	(836,889	)
ING Liquid Assets Portfolio - Service Class	2,872,574	2,637,891	234,683		3,121,284	3,410,337	(289,053	)
ING Lord Abbett Growth and Income Portfolio - Institutional Class	-	9,555	(9,555	)	2	1,158	(1,156	)
ING Marsico Growth Portfolio - Institutional Class	301,270	183,043	118,227		207,442	234,993	(27,551	)
ING MFS Total Return Portfolio - Institutional Class	121,727	143,663	(21,936	)	110,031	206,173	(96,142	)
ING MFS Utilities Portfolio - Service Class	232,535	171,454	61,081		255,604	272,832	(17,228	)
ING PIMCO Total Return Bond Portfolio - Institutional Class	1,665,163	1,677,327	(12,164	)	2,613,218	1,811,229	801,989
ING Pioneer Fund Portfolio - Institutional Class	23,986	83,069	(59,083	)	43,078	19,582	23,496
ING Pioneer Mid Cap Value Portfolio - Institutional Class	103,465	167,196	(63,731	)	328,324	499,516	(171,192	)
ING Retirement Growth Portfolio - Institutional Class	548,000	606,050	(58,050	)	535,821	842,479	(306,658	)
ING Retirement Moderate Growth Portfolio - Institutional Class	234,230	271,431	(37,201	)	330,624	273,464	57,160
ING Retirement Moderate Portfolio - Institutional Class	250,549	195,445	55,104		286,408	251,047	35,361
ING T. Rowe Price Capital Appreciation Portfolio - Institutional Class	520,581	735,074	(214,493	)	469,168	851,049	(381,881	)
ING T. Rowe Price Equity Income Portfolio - Institutional Class	634,908	461,276	173,632		385,451	411,373	(25,922	)
ING T. Rowe Price International Stock Portfolio - Institutional Class	136,495	202,802	(66,307	)	356,439	370,448	(14,009	)
ING U.S. Stock Index Portfolio - Institutional Class	1,062,976	2,299,152	(1,236,176	)	1,882,644	3,200,152	(1,317,508	)


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Year Ended December 31
	2011				2010
	Units	Units	Net Increase		Units	Units	Net Increase
	Issued	Redeemed	(Decrease)		Issued	Redeemed	(Decrease)
ING Partners, Inc.:
ING American Century Small-Mid Cap Value Portfolio - Initial Class	67	2,897	(2,830	)	76	4,220	(4,144	)
ING Baron Small Cap Growth Portfolio - Initial Class	451,839	793,115	(341,276	)	652,481	442,083	210,398
ING Columbia Small Cap Value II Portfolio - Initial Class	220,008	215,357	4,651		270,288	371,080	(100,792	)
ING Global Bond Portfolio - Service Class	334,533	387,361	(52,828	)	377,809	502,541	(124,732	)
ING Invesco Van Kampen Comstock Portfolio - Initial Class	91,909	126,781	(34,872	)	82,479	153,899	(71,420	)
ING Invesco Van Kampen Equity and Income Portfolio - Initial Class	54,469	30,774	23,695		17,849	72,637	(54,788	)
ING JPMorgan Mid Cap Value Portfolio - Initial Class	237,577	262,331	(24,754	)	194,536	303,752	(109,216	)
ING Legg Mason ClearBridge Aggressive Growth Portfolio - Initial Class	1	5,642	(5,641	)	12	726	(714	)
ING Oppenheimer Global Portfolio - Initial Class	192,987	137,213	55,774		775,151	313,959	461,192
ING PIMCO Total Return Portfolio - Initial Class	1,544	133,460	(131,916	)	760	204,562	(203,802	)
ING Pioneer High Yield Portfolio - Initial Class	883,568	1,123,123	(239,555	)	1,052,296	1,276,863	(224,567	)
ING T. Rowe Price Diversified Mid Cap Growth Portfolio - Initial Class	231,612	662,279	(430,667	)	747,455	1,078,061	(330,606	)
ING UBS U.S. Large Cap Equity Portfolio - Initial Class	22,521	18,215	4,306		69,047	396,219	(327,172	)
ING Strategic Allocation Portfolios, Inc.:
ING Strategic Allocation Conservative Portfolio - Class I	43	232	(189	)	36	1,389	(1,353	)
ING Strategic Allocation Growth Portfolio - Class I	70	2,541	(2,471	)	47	11,639	(11,592	)
ING Strategic Allocation Moderate Portfolio - Class I	598	6,589	(5,991	)	520	34,110	(33,590	)
ING Variable Funds:
ING Growth and Income Portfolio - Class I	37,563	57,952	(20,389	)	95,420	73,979	21,441
ING Variable Portfolios, Inc.:
ING Index Plus LargeCap Portfolio - Class I	95,516	156,544	(61,028	)	176,257	97,466	78,791
ING Index Plus MidCap Portfolio - Class I	242,510	406,138	(163,628	)	431,044	628,777	(197,733	)
ING Index Plus SmallCap Portfolio - Class I	78,077	167,943	(89,866	)	233,442	398,322	(164,880	)
ING International Index Portfolio - Class S	154,536	299,215	(144,679	)	235,349	468,941	(233,592	)
ING Russell™ Large Cap Growth Index Portfolio - Class I	359,452	783,789	(424,337	)	549,775	885,621	(335,846	)
ING Russell™ Large Cap Index Portfolio - Class I	65,010	72,037	(7,027	)	57,259	118,846	(61,587	)
ING Russell™ Large Cap Value Index Portfolio - Class I	101,277	93,055	8,222		71,346	119,926	(48,580	)
ING Russell™ Mid Cap Growth Index Portfolio - Class I	151,028	176,819	(25,791	)	198,710	181,895	16,815
ING Russell™ Small Cap Index Portfolio - Class I	65,454	60,865	4,589		123,706	116,207	7,499
ING Small Company Portfolio - Class S	99,015	254,341	(155,326	)	1,188,819	106,744	1,082,075
ING U.S. Bond Index Portfolio - Class I	281,612	140,467	141,145		198,902	356,582	(157,680	)


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

9	.	Unit Summary

		A summary of units outstanding as of December 31, 2011 follows:

		Division/Contract	Units	Unit Value		Extended Value
		American Funds Insurance Series® Growth Fund - Class 2
		Contracts in accumulation period:
		Class A	981,530.685	$	17.42	$	17,098,265
		Class B	1,602,221.005		18.59		29,785,288
		ING Corporate Advantage VUL	4,297.387		13.13		56,425
			2,588,049.077			$	46,939,978
		American Funds Insurance Series® Growth-Income Fund - Class 2
		Contracts in accumulation period:
		Class A	630,981.028	$	15.33	$	9,672,939
		Class B	942,774.528		16.37		15,433,219
		ING Corporate Advantage VUL	863.738		11.79		10,183
			1,574,619.294			$	25,116,341
		American Funds Insurance Series® International Fund - Class 2
		Contracts in accumulation period:
		Class A	795,331.490	$	20.64	$	16,415,642
		Class B	1,004,456.073		22.03		22,128,167
		ING Corporate Advantage VUL	5,161.715		13.49		69,632
			1,804,949.278			$	38,613,441
		BlackRock Global Allocation V.I. Fund - Class III
		Contracts in accumulation period:
		Class A	307,692.224	$	12.70	$	3,907,691
		Class B	896,739.924		12.96		11,621,749
		ING Corporate Advantage VUL	764.728		12.96		9,911
			1,205,196.876			$	15,539,351
		Fidelity® VIP Equity-Income Portfolio - Service Class
		Contracts in accumulation period:
		Class A	155,599.679	$	11.18	$	1,739,604
		Class B	187,906.899		11.75		2,207,906
			343,506.578			$	3,947,510
		Fidelity® VIP Contrafund® Portfolio - Service Class
		Contracts in accumulation period:
		Class A	657,053.733	$	13.41	$	8,811,091
		Class B	891,113.107		14.11		12,573,606
		ING Corporate Advantage VUL	5,632.330		13.76		77,501
			1,553,799.170			$	21,462,198
		Fidelity® VIP Investment Grade Bond Portfolio - Initial Class
		Contracts in accumulation period:
		Class A	13,447.538	$	13.68	$	183,962
		Class B	7,774.687		14.39		111,878
			21,222.225			$	295,840
		ING Balanced Portfolio - Class I
		Contracts in accumulation period:
		Class A	574,041.216	$	10.36	$	5,947,067
		Class B	147,963.821		10.81		1,599,489
			722,005.037			$	7,546,556


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

Division/Contract	Units	Unit Value		Extended Value
ING Intermediate Bond Portfolio - Class I
Contracts in accumulation period:
Class A	1,161,924.316	$	15.42	$	17,916,873
Class B	1,220,300.446		16.59		20,244,784
ING Corporate Advantage VUL	3,805.027		13.80		52,509
	2,386,029.789			$	38,214,166
ING Artio Foreign Portfolio - Institutional Class
Contracts in accumulation period:
Class A	453,705.918	$	9.79	$	4,441,781
Class B	697,195.551		10.30		7,181,114
ING Corporate Advantage VUL	3,228.792		10.25		33,095
	1,154,130.261			$	11,655,990
ING BlackRock Health Sciences Opportunities Portfolio -
Institutional Class
Contracts in accumulation period:
Class A	79,321.927	$	12.60	$	999,456
Class B	95,558.155		13.25		1,266,146
ING Corporate Advantage VUL	11.878		11.51		137
	174,891.960			$	2,265,739
ING BlackRock Large Cap Growth Portfolio - Institutional Class
Contracts in accumulation period:
Class A	53,891.015	$	11.43	$	615,974
Class B	83,546.608		12.02		1,004,230
	137,437.623			$	1,620,204
ING Clarion Global Real Estate Portfolio - Service Class
Contracts in accumulation period:
Class A	643,928.344	$	8.18	$	5,267,334
Class B	420,196.625		8.41		3,533,854
ING Corporate Advantage VUL	736.618		8.68		6,394
	1,064,861.587			$	8,807,582
ING DFA Global Allocation Portfolio - Institutional Class
Contracts in accumulation period:
Class A	9,031.678	$	10.06	$	90,859
Class B	6,562.869		10.19		66,876
	15,594.547			$	157,735
ING DFA World Equity Portfolio - Institutional Class
Contracts in accumulation period:
Class A	22,644.715	$	8.15	$	184,554
Class B	64,999.994		8.38		544,700
	87,644.709			$	729,254
ING FMR^SMDiversified Mid Cap Portfolio - Institutional Class
Contracts in accumulation period:
Class A	1,304,310.100	$	10.70	$	13,956,118
Class B	329,730.991		11.17		3,683,095
ING Corporate Advantage VUL	1,292.813		12.81		16,561
	1,635,333.904			$	17,655,774


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

Division/Contract	Units	Unit Value		Extended Value
ING Franklin Templeton Founding Strategy Portfolio - Institutional
Class
Contracts in accumulation period:
Class A	22,087.263	$	9.47	$	209,166
Class B	47,002.217		9.74		457,802
	69,089.480			$	666,968
ING Global Resources Portfolio - Institutional Class
Contracts in accumulation period:
Class A	211,164.651	$	31.56	$	6,664,356
Class B	447,211.300		28.44		12,718,689
	658,375.951			$	19,383,045
ING Invesco Van Kampen Growth and Income Portfolio - Service
Class
Contracts in accumulation period:
Class A	271,300.951	$	11.76	$	3,190,499
Class B	400,740.104		12.36		4,953,148
ING Corporate Advantage VUL	2,847.170		12.30		35,020
	674,888.225			$	8,178,667
ING JPMorgan Emerging Markets Equity Portfolio - Institutional
Class
Contracts in accumulation period:
Class A	1,246,861.016	$	12.70	$	15,835,135
Class B	788,805.700		13.25		10,451,676
ING Corporate Advantage VUL	1,814.651		13.32		24,171
	2,037,481.367			$	26,310,982
ING JPMorgan Small Cap Core Equity Portfolio - Institutional
Class
Contracts in accumulation period:
Class A	1,180,069.324	$	15.40	$	18,173,068
Class B	257,125.213		16.31		4,193,712
ING Corporate Advantage VUL	675.579		14.49		9,789
	1,437,870.116			$	22,376,569
ING Large Cap Growth Portfolio - Institutional Class
Contracts in accumulation period:
Class A	1,135,989.917	$	15.79	$	17,937,281
Class B	274,033.461		16.60		4,548,955
ING Corporate Advantage VUL	520.084		16.05		8,347
	1,410,543.462			$	22,494,583
ING Large Cap Value Portfolio - Institutional Class
Contracts in accumulation period:
Class A	9,901.220	$	10.14	$	100,398
Class B	4,761.160		10.21		48,611
	14,662.380			$	149,009
ING Limited Maturity Bond Portfolio - Service Class
Contracts in accumulation period:
Class A	994,387.745	$	11.80	$	11,733,775
Class B	815,547.170		16.51		13,464,684
ING Corporate Advantage VUL	48,334.770		12.48		603,218
	1,858,269.685			$	25,801,677


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

Division/Contract	Units	Unit Value			Extended Value
ING Liquid Assets Portfolio - Institutional Class
Contracts in accumulation period:
Class A	4,778,268.088	$	11.19	$	53,468,820

ING Liquid Assets Portfolio - Service Class
Contracts in accumulation period:
Class B	2,962,681.097	$	13.46	$	39,877,688
ING Corporate Advantage VUL	14,835.442		11.55		171,349
	2,977,516.539			$	40,049,037
ING Marsico Growth Portfolio - Institutional Class
Contracts in accumulation period:
Class A	193,361.824	$	16.35	$	3,161,466
Class B	512,875.874		10.54		5,405,712
	706,237.698			$	8,567,178
ING MFS Total Return Portfolio - Institutional Class
Contracts in accumulation period:
Class A	104,006.220	$	15.13	$	1,573,614
Class B	191,604.094		17.95		3,439,293
	295,610.314			$	5,012,907
ING MFS Utilities Portfolio - Service Class
Contracts in accumulation period:
Class A	334,753.180	$	18.24	$	6,105,898
Class B	245,450.770		19.18		4,707,746
ING Corporate Advantage VUL	225.510		19.18		4,325
	580,429.460			$	10,817,969
ING PIMCO Total Return Bond Portfolio - Institutional Class
Contracts in accumulation period:
Class A	1,585,623.876	$	12.63	$	20,026,430
Class B	1,682,861.425		12.98		21,843,541
ING Corporate Advantage VUL	498.803		12.91		6,440
	3,268,984.104			$	41,876,411
ING Pioneer Fund Portfolio - Institutional Class
Contracts in accumulation period:
Class A	74,639.815	$	11.75	$	877,018
Class B	36,434.405		12.36		450,329
	111,074.220			$	1,327,347
ING Pioneer Mid Cap Value Portfolio - Institutional Class
Contracts in accumulation period:
Class A	260,282.132	$	11.82	$	3,076,535
Class B	260,307.504		12.43		3,235,622
	520,589.636			$	6,312,157
ING Retirement Growth Portfolio - Institutional Class
Contracts in accumulation period:
Class A	665,692.501	$	10.31	$	6,863,290
Class B	1,782,735.400		10.48		18,683,067
ING Corporate Advantage VUL	1,249.317		10.48		13,093
	2,449,677.218			$	25,559,450


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

Division/Contract	Units	Unit Value		Extended Value
ING Retirement Moderate Growth Portfolio - Institutional Class
Contracts in accumulation period:
Class A	391,089.986	$	10.57	$	4,133,821
Class B	929,683.076		10.75		9,994,093
ING Corporate Advantage VUL	21,853.476		10.75		234,925
	1,342,626.538			$	14,362,839
ING Retirement Moderate Portfolio - Institutional Class
Contracts in accumulation period:
Class A	487,287.513	$	11.05	$	5,384,527
Class B	355,586.511		11.23		3,993,237
	842,874.024			$	9,377,764
ING T. Rowe Price Capital Appreciation Portfolio - Institutional
Class
Contracts in accumulation period:
Class A	1,107,583.043	$	21.55	$	23,868,415
Class B	1,145,061.844		23.36		26,748,645
ING Corporate Advantage VUL	985.722		15.09		14,875
	2,253,630.609			$	50,631,935
ING T. Rowe Price Equity Income Portfolio - Institutional Class
Contracts in accumulation period:
Class A	906,127.852	$	16.36	$	14,824,252
Class B	580,643.384		16.03		9,307,713
	1,486,771.236			$	24,131,965
ING T. Rowe Price International Stock Portfolio - Institutional Class
Contracts in accumulation period:
Class A	284,189.832	$	12.54	$	3,563,740
Class B	339,522.002		13.18		4,474,900
ING Corporate Advantage VUL	754.953		13.18		9,950
	624,466.787			$	8,048,590
ING U.S. Stock Index Portfolio - Institutional Class
Contracts in accumulation period:
Class A	7,821,712.886	$	12.30	$	96,207,068
Class B	1,926,124.469		13.03		25,097,402
	9,747,837.355			$	121,304,470
ING American Century Small-Mid Cap Value Portfolio - Initial
Class
Contracts in accumulation period:
Class A	6,759.120	$	14.61	$	98,751
Class B	6,216.561		15.37		95,549
	12,975.681			$	194,300
ING Baron Small Cap Growth Portfolio - Initial Class
Contracts in accumulation period:
Class A	323,958.017	$	13.50	$	4,373,433
Class B	414,456.932		14.20		5,885,288
ING Corporate Advantage VUL	3,400.249		13.73		46,685
	741,815.198			$	10,305,406


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

Division/Contract	Units	Unit Value		Extended Value
ING Columbia Small Cap Value II Portfolio - Initial Class
Contracts in accumulation period:
Class A	313,997.316	$	10.18	$	3,196,493
Class B	343,099.851		10.62		3,643,720
ING Corporate Advantage VUL	909.553		10.62		9,659
	658,006.720			$	6,849,872
ING Global Bond Portfolio - Service Class
Contracts in accumulation period:
Class A	681,820.419	$	13.93	$	9,497,758
Class B	487,652.814		14.65		7,144,114
ING Corporate Advantage VUL	3,249.716		14.74		47,901
	1,172,722.949			$	16,689,773
ING Invesco Van Kampen Comstock Portfolio - Initial Class
Contracts in accumulation period:
Class A	153,575.747	$	13.02	$	1,999,556
Class B	285,950.338		14.00		4,003,305
ING Corporate Advantage VUL	3,380.581		11.30		38,201
	442,906.666			$	6,041,062
ING Invesco Van Kampen Equity and Income Portfolio - Initial
Class
Contracts in accumulation period:
Class A	76,554.509	$	13.54	$	1,036,548
Class B	76,347.670		14.56		1,111,622
ING Corporate Advantage VUL	217.963		13.37		2,914
	153,120.142			$	2,151,084
ING JPMorgan Mid Cap Value Portfolio - Initial Class
Contracts in accumulation period:
Class A	226,797.062	$	20.09	$	4,556,353
Class B	361,141.905		21.44		7,742,882
ING Corporate Advantage VUL	1,712.203		13.88		23,765
	589,651.170			$	12,323,000
ING Oppenheimer Global Portfolio - Initial Class
Contracts in accumulation period:
Class A	274,378.422	$	12.84	$	3,523,019
Class B	844,199.546		13.51		11,405,136
	1,118,577.968			$	14,928,155
ING PIMCO Total Return Portfolio - Initial Class
Contracts in accumulation period:
Class A	344,645.353	$	14.83	$	5,111,091
Class B	368,286.287		15.83		5,829,972
ING Corporate Advantage VUL	867.575		14.88		12,910
	713,799.215			$	10,953,973
ING Pioneer High Yield Portfolio - Initial Class
Contracts in accumulation period:
Class A	951,268.352	$	13.70	$	13,032,376
Class B	565,462.612		14.08		7,961,714
	1,516,730.964			$	20,994,090


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

Division/Contract	Units	Unit Value		Extended Value
ING T. Rowe Price Diversified Mid Cap Growth Portfolio - Initial
Class
Contracts in accumulation period:
Class A	1,453,829.506	$	14.30	$	20,789,762
Class B	534,795.842		15.04		8,043,329
ING Corporate Advantage VUL	463.829		14.59		6,767
	1,989,089.177			$	28,839,858
ING UBS U.S. Large Cap Equity Portfolio - Initial Class
Contracts in accumulation period:
Class A	166,949.522	$	10.97	$	1,831,436
Class B	80,053.920		11.54		923,822
	247,003.442			$	2,755,258
ING Strategic Allocation Conservative Portfolio - Class I
Contracts in accumulation period:
Class A	7,286.307	$	12.06	$	87,873
Class B	125.485		12.73		1,597
	7,411.792			$	89,470
ING Strategic Allocation Growth Portfolio - Class I
Contracts in accumulation period:
Class A	14,949.114	$	11.56	$	172,812
Class B	11,079.676		12.21		135,283
	26,028.790			$	308,095
ING Strategic Allocation Moderate Portfolio - Class I
Contracts in accumulation period:
Class A	5,301.304	$	11.81	$	62,608
Class B	90,999.999		12.47		1,134,770
	96,301.303			$	1,197,378
ING Growth and Income Portfolio - Class I
Contracts in accumulation period:
Class A	100,274.964	$	8.95	$	897,461
Class B	448,442.095		9.23		4,139,121
ING Corporate Advantage VUL	653.204		14.71		9,609
	549,370.263			$	5,046,191
ING Index Plus LargeCap Portfolio - Class I
Contracts in accumulation period:
Class A	644,098.626	$	11.57	$	7,452,221
Class B	359,262.182		12.45		4,472,814
ING Corporate Advantage VUL	2,042.468		11.49		23,468
	1,005,403.276			$	11,948,503
ING Index Plus MidCap Portfolio - Class I
Contracts in accumulation period:
Class A	182,669.544	$	15.17	$	2,771,097
Class B	273,649.702		16.32		4,465,963
ING Corporate Advantage VUL	723.625		13.00		9,407
	457,042.871			$	7,246,467


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

Division/Contract	Units	Unit Value		Extended Value
ING Index Plus SmallCap Portfolio - Class I
Contracts in accumulation period:
Class A	198,607.532	$	14.76	$	2,931,447
Class B	377,306.147		15.88		5,991,622
ING Corporate Advantage VUL	604.756		12.03		7,275
	576,518.435			$	8,930,344
ING International Index Portfolio - Class S
Contracts in accumulation period:
Class A	1,114,323.904	$	12.47	$	13,895,619
Class B	191,417.990		12.73		2,436,751
ING Corporate Advantage VUL	564.782		12.73		7,190
	1,306,306.676			$	16,339,560
ING Russell™ Large Cap Growth Index Portfolio - Class I
Contracts in accumulation period:
Class A	1,907,171.336	$	14.79	$	28,207,064
Class B	321,097.906		15.09		4,845,367
	2,228,269.242			$	33,052,431
ING Russell™ Large Cap Index Portfolio - Class I
Contracts in accumulation period:
Class A	32,260.349	$	14.52	$	468,420
Class B	74,711.546		14.81		1,106,478
ING Corporate Advantage VUL	12.407		14.81		184
	106,984.302			$	1,575,082
ING Russell™ Large Cap Value Index Portfolio - Class I
Contracts in accumulation period:
Class A	211,913.678	$	13.93	$	2,951,958
Class B	133,043.940		14.21		1,890,554
	344,957.618			$	4,842,512
ING Russell™ Mid Cap Growth Index Portfolio - Class I
Contracts in accumulation period:
Class A	100,078.011	$	15.93	$	1,594,243
Class B	50,940.859		16.25		827,789
	151,018.870			$	2,422,032
ING Russell™ Small Cap Index Portfolio - Class I
Contracts in accumulation period:
Class A	90,145.299	$	10.52	$	948,329
Class B	53,143.953		10.81		574,486
	143,289.252			$	1,522,815
ING Small Company Portfolio - Class S
Contracts in accumulation period:
Class A	566,608.443	$	10.30	$	5,836,067
Class B	360,140.256		10.43		3,756,263
	926,748.699			$	9,592,330


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

Division/Contract	Units	Unit Value		Extended Value
ING U.S. Bond Index Portfolio - Class I
Contracts in accumulation period:
Class A	220,426.421	$	12.14	$	2,675,977
Class B	221,054.546		12.48		2,758,761
	441,480.967			$	5,434,738
ING MidCap Opportunities Portfolio - Class I
Contracts in accumulation period:
Class A	49,482.434	$	16.39	$	811,017
Class B	98,363.377		17.76		1,746,934
	147,845.811			$	2,557,951
ING SmallCap Opportunities Portfolio - Class I
Contracts in accumulation period:
Class A	291,449.689	$	11.99	$	3,494,482
Class B	189,001.953		13.00		2,457,025
ING Corporate Advantage VUL	1,544.893		16.59		25,630
	481,996.535			$	5,977,137
Invesco V.I. Core Equity Fund - Series I Shares
Contracts in accumulation period:
Class A	499,078.156	$	11.15	$	5,564,721
Class B	70,083.727		11.63		815,074
	569,161.883			$	6,379,795
M Business Opportunity Value Fund
Contracts in accumulation period:
Class A	124,206.175	$	12.49	$	1,551,335
Class B	25,607.280		13.44		344,162
	149,813.455			$	1,895,497
M Capital Appreciation Fund
Contracts in accumulation period:
Class A	278,167.575	$	18.88	$	5,251,804
Class B	12,498.402		20.46		255,717
	290,665.977			$	5,507,521
M International Equity Fund
Contracts in accumulation period:
Class A	699,506.905	$	14.06	$	9,835,067
Class B	29,666.619		15.24		452,119
	729,173.524			$	10,287,186
M Large Cap Growth Fund
Contracts in accumulation period:
Class A	107,403.252	$	12.55	$	1,347,911
Class B	18,359.768		13.60		249,693
	125,763.020			$	1,597,604
Neuberger Berman AMT Socially Responsive Portfolio® - Class I
Contracts in accumulation period:
Class A	54,345.196	$	12.61	$	685,293
Class B	54,442.143		13.26		721,903
	108,787.339			$	1,407,196

SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

10. Financial Highlights

A summary of unit values, units outstanding and net assets for Policies, expense ratios, excluding expenses of underlying Funds, investment income ratios, and total return for the years ended December 31, 2011, 2010, 2009, 2008, and 2007, follows:


										Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)
		Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)
		Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)
American Funds Insurance Series® Growth Fund -
Class 2
	2011	2,588	$	13.13	to	$	18.59	$	46,940	0.62	%	0.00	%	to	0.75	%	-4.96	%	to	-4.27	%
	2010	2,846	$	13.72	to	$	19.42	$	53,940	0.69	%	0.00	%	to	0.75	%	17.80	%	to	18.69	%
	2009	3,082	$	11.56	to	$	16.37	$	49,315	0.64	%	0.00	%	to	0.75	%	38.31	%	to	39.45	%
	2008	3,224	$	8.29	to	$	11.74	$	37,026	0.91	%	0.00	%	to	0.75	%	-44.39	%	to	-43.96	%
	2007	2,975	$	14.80	to	$	20.95	$	61,155	0.85	%	0.00	%	to	0.75	%	11.52	%	to	12.38	%
American Funds Insurance Series® Growth-Income
Fund - Class 2
	2011	1,575	$	11.79	to	$	16.37	$	25,116	1.57	%	0.00	%	to	0.75	%	-2.60	%	to	-1.80	%
	2010	1,643	$	12.01	to	$	16.67	$	26,750	1.41	%	0.00	%	to	0.75	%	10.61	%	to	11.43	%
	2009	1,733	$	10.78	to	$	14.96	$	25,339	1.51	%	0.00	%	to	0.75	%	30.31	%	to	31.23	%
	2008	1,937	$	8.22	to	$	11.40	$	21,599	1.93	%	0.00	%	to	0.75	%	-38.34	%	to	-37.82	%
	2007	1,727	$	13.22	to	$	18.35	$	31,094	1.67	%	0.00	%	to	0.75	%	4.24	%	to	5.10	%
American Funds Insurance Series® International
Fund - Class 2
	2011	1,805	$	13.49	to	$	22.03	$	38,613	1.80	%	0.00	%	to	0.75	%	-14.60	%	to	-13.91	%
	2010	1,918	$	15.67	to	$	25.60	$	47,770	1.94	%	0.00	%	to	0.75	%	6.43	%	to	7.20	%
	2009	1,978	$	14.62	to	$	23.88	$	46,093	1.60	%	0.00	%	to	0.75	%	42.03	%	to	43.08	%
	2008	2,154	$	10.22	to	$	16.69	$	35,150	2.02	%	0.00	%	to	0.75	%	-42.56	%	to	-42.10	%
	2007	2,161	$	17.65	to	$	28.84	$	61,314	1.62	%	0.00	%	to	0.75	%	19.13	%	to	20.02	%
BlackRock Global Allocation V.I. Fund - Class III
	2011	1,205	$	12.70	to	$	12.96	$	15,539	2.50	%	0.00	%	to	0.75	%	-4.37	%	to	-3.64	%
	2010	1,047	$	13.28	to	$	13.45	$	14,033	1.82	%	0.00	%	to	0.75	%	8.94	%	to	9.80	%
	2009	184	$	12.19	to	$	12.25	$	2,253	(c)		0.00	%	to	0.75	%			(c)
	2008	(c)			(c)				(c)	(c)				(c)					(c)
	2007	(c)			(c)				(c)	(c)				(c)					(c)


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

									Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)
	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)
	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)
Fidelity® VIP Equity-Income Portfolio - Service Class
2011	344	$	11.18	to	$	11.75	$	3,948	2.84	%	0.00	%	to	0.75	%	0.18	%	to	0.86	%
2010	356	$	11.16	to	$	11.65	$	4,081	1.69	%	0.00	%	to	0.75	%	14.23	%	to	15.04	%
2009	374	$	9.77	to	$	10.13	$	3,733	2.47	%	0.00	%	to	0.75	%	29.06	%	to	30.05	%
2008	348	$	7.57	to	$	7.79	$	2,674	2.86	%	0.00	%	to	0.75	%	-43.17	%	to	-42.68	%
2007	296	$	13.30	to	$	13.59	$	3,978	2.46	%	0.00	%	to	0.75	%	0.68	%	to	1.45	%
Fidelity® VIP Contrafund® Portfolio - Service Class
2011	1,554	$	13.41	to	$	14.11	$	21,462	1.01	%	0.00	%	to	0.75	%	-3.39	%	to	-2.62	%
2010	1,484	$	13.88	to	$	14.49	$	21,104	1.09	%	0.00	%	to	0.75	%	16.25	%	to	17.15	%
2009	1,482	$	11.94	to	$	12.37	$	18,036	1.32	%	0.00	%	to	0.75	%	34.61	%	to	35.64	%
2008	1,420	$	8.87	to	$	9.12	$	12,783	1.12	%	0.00	%	to	0.75	%	-43.03	%	to	-42.58	%
2007	1,081	$	15.50	to	$	15.89	$	16,998	1.03	%	0.00	%	to	0.75	%	16.63	%	to	17.53	%
Fidelity® VIP Investment Grade Bond Portfolio - Initial
Class
2011	21	$	13.68	to	$	14.39	$	296	2.88	%	0.00	%	to	0.75	%	6.54	%	to	7.31	%
2010	31	$	12.84	to	$	13.41	$	399	3.37	%	0.00	%	to	0.75	%	7.00	%	to	7.88	%
2009	36	$	12.00	to	$	12.43	$	431	8.70	%	0.00	%	to	0.75	%	14.83	%	to	15.63	%
2008	38	$	10.45	to	$	10.75	$	397	4.31	%	0.00	%	to	0.75	%	-3.95	%	to	-3.24	%
2007	40	$	10.88	to	$	11.11	$	439	4.39	%	0.00	%	to	0.75	%	3.52	%	to	4.42	%
ING Balanced Portfolio - Class I
2011	722	$	10.36	to	$	10.81	$	7,547	2.74	%	0.00	%	to	0.75	%	-2.08	%	to	-1.37	%
2010	889	$	10.58	to	$	10.96	$	9,474	2.93	%	0.00	%	to	0.75	%	13.28	%	to	14.17	%
2009	1,198	$	9.34	to	$	9.60	$	11,250	4.42	%	0.00	%	to	0.75	%	18.38	%	to	19.25	%
2008	1,358	$	7.89	to	$	8.05	$	10,748	3.67	%	0.00	%	to	0.75	%	-28.66	%	to	-28.12	%
2007	1,526	$	11.06	to	$	11.20	$	16,904	2.83	%	0.00	%	to	0.75	%	4.83	%	to	5.56	%
ING Intermediate Bond Portfolio - Class I
2011	2,386	$	13.80	to	$	16.59	$	38,214	4.43	%	0.00	%	to	0.75	%	6.71	%	to	7.56	%
2010	2,551	$	12.83	to	$	15.43	$	38,121	4.92	%	0.00	%	to	0.75	%	9.06	%	to	9.85	%
2009	2,793	$	11.68	to	$	14.05	$	38,074	6.25	%	0.00	%	to	0.75	%	10.69	%	to	11.60	%
2008	3,228	$	10.47	to	$	12.59	$	39,558	7.39	%	0.00	%	to	0.75	%	-9.11	%	to	-8.48	%
2007	1,668	$	11.44	to	$	13.76	$	22,504	3.96	%	0.00	%	to	0.75	%	5.19	%	to	6.09	%


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


ING Artio Foreign Portfolio - Institutional Class
2011	1,154	$	9.79	to	$	10.30	$	11,656	2.15	%	0.00	%	to	0.75	%	-22.24	%	to	-21.61	%
2010	1,297	$	12.59	to	$	13.14	$	16,750	-		0.00	%	to	0.75	%	6.33	%	to	7.18	%
2009	1,348	$	11.84	to	$	12.26	$	16,305	3.55	%	0.00	%	to	0.75	%	19.72	%	to	20.67	%
2008	1,366	$	9.89	to	$	10.16	$	13,704	-		0.00	%	to	0.75	%	-43.87	%	to	-43.46	%
2007	1,236	$	17.62	to	$	17.98	$	21,963	0.31	%	0.00	%	to	0.75	%	15.84	%	to	16.75	%
ING BlackRock Health Sciences Opportunities
Portfolio - Institutional Class
2011	175	$	11.51	to	$	13.25	$	2,266	1.16	%	0.00	%	to	0.75	%	4.30	%	to	5.11	%
2010	220	$	10.95	to	$	12.61	$	2,714	-		0.00	%	to	0.75	%	6.43	%	to	7.25	%
2009	455	$	10.21	to	$	11.76	$	5,253	-		0.00	%	to	0.75	%	19.47	%	to	20.40	%
2008	271	$	8.48	to	$	9.77	$	2,589	0.49	%	0.00	%	to	0.75	%	-29.00	%	to	-28.48	%
2007	199	$	11.86	to	$	13.66	$	2,671	0.35	%	0.00	%	to	0.75	%	7.90	%	to	8.76	%
ING BlackRock Large Cap Growth Portfolio -
Institutional Class
2011	137	$	11.43	to	$	12.02	$	1,620	0.46	%	0.00	%	to	0.75	%	-2.06	%	to	-1.31	%
2010	190	$	11.67	to	$	12.18	$	2,254	0.50	%	0.00	%	to	0.75	%	12.75	%	to	13.62	%
2009	169	$	10.35	to	$	10.72	$	1,771	0.62	%	0.00	%	to	0.75	%	29.70	%	to	30.57	%
2008	140	$	7.98	to	$	8.21	$	1,126	0.19	%	0.00	%	to	0.75	%	-39.41	%	to	-38.91	%
2007	154	$	13.17	to	$	13.44	$	2,045	-		0.00	%	to	0.75	%	6.30	%	to	7.09	%
ING Clarion Global Real Estate Portfolio - Service Class
2011	1,065	$	8.18	to	$	8.68	$	8,808	4.18	%	0.00	%	to	0.75	%	-6.08	%	to	-5.29	%
2010	1,192	$	8.71	to	$	9.17	$	10,465	10.10	%	0.00	%	to	0.75	%	15.21	%	to	15.93	%
2009	1,471	$	7.56	to	$	7.66	$	11,179	2.15	%	0.00	%	to	0.75	%	32.40	%	to	33.45	%
2008	1,558	$	5.71	to	$	5.92	$	8,916	(b)		0.00	%	to	0.75	%			(b)
2007	(b)			(b)				(b)	(b)				(b)					(b)
ING DFA Global Allocation Portfolio - Institutional Class
2011	16	$	10.06	to	$	10.19	$	158	1.25	%	0.00	%	to	0.75	%	-5.27	%	to	-4.59	%
2010	45	$	10.62	to	$	10.68	$	483	(d)		0.00	%	to	0.75	%			(d)
2009	(d)			(d)				(d)	(d)				(d)					(d)
2008	(d)			(d)				(d)	(d)				(d)					(d)
2007	(d)			(d)				(d)	(d)				(d)					(d)


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


ING DFA World Equity Portfolio - Institutional Class
2011	88	$	8.15	to	$	8.38	$	729	2.63	%	0.00	%	to	0.75	%	-9.65	%	to	-8.91	%
2010	36	$	9.02	to	$	9.20	$	334	1.83	%	0.00	%	to	0.75	%	24.24	%	to	25.17	%
2009	14	$	7.26	to	$	7.35	$	102	-		0.00	%	to	0.75	%	21.20	%	to	22.09	%
2008	5	$	5.99	to	$	6.02	$	32	(b)		0.00	%	to	0.75	%			(b)
2007	(b)			(b)				(b)	(b)				(b)					(b)
ING FMR^SMDiversified Mid Cap Portfolio - Institutional
Class
2011	1,635	$	10.70	to	$	12.81	$	17,656	0.21	%	0.00	%	to	0.75	%	-11.42	%	to	-10.71	%
2010	1,824	$	12.08	to	$	14.35	$	22,228	0.38	%	0.00	%	to	0.75	%	27.70	%	to	28.58	%
2009	1,836	$	9.46	to	$	11.16	$	17,475	0.70	%	0.00	%	to	0.75	%	38.51	%	to	39.67	%
2008	1,800	$	6.83	to	$	7.99	$	12,341	1.24	%	0.00	%	to	0.75	%	-39.45	%	to	-39.01	%
2007	1,888	$	11.28	to	$	13.10	$	21,328	0.27	%	0.00	%	to	0.75	%	13.94	%	to	14.87	%
ING Franklin Templeton Founding Strategy Portfolio -
Institutional Class
2011	69	$	9.47	to	$	9.74	$	667	3.53	%	0.00	%	to	0.75	%	-1.76	%	to	-1.02	%
2010	71	$	9.64	to	$	9.84	$	692	0.74	%	0.00	%	to	0.75	%	10.17	%	to	10.94	%
2009	381	$	8.75	to	$	8.87	$	3,355	0.46	%	0.00	%	to	0.75	%	29.63	%	to	30.63	%
2008	14	$	6.75	to	$	6.79	$	95	(b)		0.00	%	to	0.75	%			(b)
2007	(b)			(b)				(b)	(b)				(b)					(b)
ING Global Resources Portfolio - Institutional Class
2011	658	$	28.44	to	$	31.56	$	19,383	0.75	%	0.00	%	to	0.75	%	-9.60	%	to	-8.93	%
2010	757	$	31.23	to	$	34.91	$	24,638	1.01	%	0.00	%	to	0.75	%	21.05	%	to	21.99	%
2009	510	$	17.38	to	$	28.84	$	13,899	0.51	%	0.00	%	to	0.75	%	36.75	%	to	37.72	%
2008	617	$	12.62	to	$	21.09	$	12,233	2.43	%	0.00	%	to	0.75	%	-41.27	%	to	-40.80	%
2007	527	$	21.32	to	$	35.91	$	17,858	0.13	%	0.00	%	to	0.75	%	32.61	%	to	33.58	%
ING Invesco Van Kampen Growth and Income
Portfolio - Service Class
2011	675	$	11.76	to	$	12.36	$	8,179	1.24	%	0.00	%	to	0.75	%	-2.89	%	to	-2.15	%
2010	657	$	12.11	to	$	12.64	$	8,169	0.24	%	0.00	%	to	0.75	%	11.72	%	to	12.56	%
2009	598	$	10.84	to	$	11.23	$	6,631	1.31	%	0.00	%	to	0.75	%	23.04	%	to	23.95	%
2008	557	$	8.81	to	$	9.06	$	4,988	4.70	%	0.00	%	to	0.75	%	-32.75	%	to	-32.18	%
2007	401	$	13.10	to	$	13.37	$	5,311	1.51	%	0.00	%	to	0.75	%	1.79	%	to	2.61	%


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


ING JPMorgan Emerging Markets Equity Portfolio -
Institutional Class
2011	2,037	$	12.70	to	$	13.32	$	26,311	1.04	%	0.00	%	to	0.75	%	-18.64	%	to	-18.06	%
2010	2,488	$	15.61	to	$	16.26	$	39,420	0.67	%	0.00	%	to	0.75	%	19.71	%	to	20.62	%
2009	2,557	$	13.04	to	$	13.48	$	33,751	1.52	%	0.00	%	to	0.75	%	70.68	%	to	72.16	%
2008	2,587	$	7.64	to	$	7.83	$	19,906	2.66	%	0.00	%	to	0.75	%	-51.52	%	to	-51.18	%
2007	2,459	$	15.76	to	$	16.04	$	38,928	1.15	%	0.00	%	to	0.75	%	37.76	%	to	38.90	%
ING JPMorgan Small Cap Core Equity Portfolio -
Institutional Class
2011	1,438	$	14.49	to	$	16.31	$	22,377	0.54	%	0.00	%	to	0.75	%	-1.79	%	to	-1.03	%
2010	1,749	$	14.65	to	$	16.48	$	27,719	0.42	%	0.00	%	to	0.75	%	26.15	%	to	27.17	%
2009	1,818	$	11.52	to	$	12.97	$	22,778	0.72	%	0.00	%	to	0.75	%	26.45	%	to	27.43	%
2008	1,983	$	9.04	to	$	10.18	$	19,612	0.84	%	0.00	%	to	0.75	%	-30.18	%	to	-29.65	%
2007	2,077	$	12.86	to	$	14.47	$	29,389	0.34	%	0.00	%	to	0.75	%	-2.29	%	to	-1.56	%
ING Large Cap Growth Portfolio - Institutional Class
2011	1,411	$	15.79	to	$	16.60	$	22,495	0.30	%	0.00	%	to	0.75	%	1.74	%	to	2.49	%
2010	1,546	$	15.52	to	$	16.20	$	24,199	0.40	%	0.00	%	to	0.75	%	13.70	%	to	14.57	%
2009	1,777	$	13.65	to	$	14.14	$	24,431	0.51	%	0.00	%	to	0.75	%	41.74	%	to	42.83	%
2008	2,417	$	9.63	to	$	9.90	$	23,428	0.49	%	0.00	%	to	0.75	%	-27.92	%	to	-27.37	%
2007	2,418	$	13.36	to	$	13.63	$	32,429	0.33	%	0.00	%	to	0.75	%	11.15	%	to	11.90	%
ING Large Cap Value Portfolio - Institutional Class
2011	15	$	10.14	to	$	10.21	$	149	(e)		0.00	%	to	0.75	%			(e)
2010	(e)			(e)				(e)	(e)				(e)					(e)
2009	(e)			(e)				(e)	(e)				(e)					(e)
2008	(e)			(e)				(e)	(e)				(e)					(e)
2007	(e)			(e)				(e)	(e)				(e)					(e)
ING Limited Maturity Bond Portfolio - Service Class
2011	1,858	$	11.80	to	$	16.51	$	25,802	3.42	%	0.00	%	to	0.75	%	0.43	%	to	1.16	%
2010	2,069	$	11.75	to	$	16.32	$	27,718	3.78	%	0.00	%	to	0.75	%	2.35	%	to	3.16	%
2009	2,123	$	11.48	to	$	15.82	$	28,147	4.51	%	0.00	%	to	0.75	%	6.39	%	to	7.18	%
2008	1,988	$	10.79	to	$	14.76	$	24,216	6.80	%	0.00	%	to	0.75	%	-1.01	%	to	-0.18	%
2007	2,060	$	10.09	to	$	14.80	$	24,785	2.03	%	0.00	%	to	0.75	%	5.01	%	to	5.79	%


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


ING Liquid Assets Portfolio - Institutional Class
2011	4,778	$	11.19				$	53,468	0.01	%	0.75				%	-0.71				%
2010	5,142	$	11.27				$	57,949	0.06	%	0.75				%	-0.70				%
2009	5,979	$	11.35				$	67,860	0.34	%	0.75				%	-0.26				%
2008	8,270	$	11.38				$	94,111	2.78	%	0.75				%	1.97				%
2007	6,946	$	11.16				$	77,520	5.49	%	0.75				%	4.40				%
ING Liquid Assets Portfolio - Service Class
2011	2,978	$	11.55	to	$	13.46	$	40,049	-				-					-
2010	2,743	$	11.55	to	$	13.46	$	36,858	-				-					-
2009	3,032	$	11.55	to	$	13.46	$	40,762	0.09	%			-			0.35	%	to	0.37	%
2008	3,075	$	11.51	to	$	13.41	$	41,196	2.62	%			-			2.40	%	to	2.44	%
2007	2,463	$	11.24	to	$	13.09	$	32,210	4.58	%			-			4.89	%	to	4.95	%
ING Marsico Growth Portfolio - Institutional Class
2011	706	$	10.54	to	$	16.35	$	8,567	0.45	%	0.00	%	to	0.75	%	-2.15	%	to	-1.40	%
2010	588	$	10.69	to	$	16.71	$	7,271	0.75	%	0.00	%	to	0.75	%	19.19	%	to	20.11	%
2009	616	$	8.90	to	$	14.02	$	6,273	1.11	%	0.00	%	to	0.75	%	28.39	%	to	29.36	%
2008	663	$	6.88	to	$	10.92	$	5,388	0.85	%	0.00	%	to	0.75	%	-40.62	%	to	-40.23	%
2007	604	$	11.51	to	$	18.39	$	8,468	0.01	%	0.00	%	to	0.75	%	13.59	%	to	14.53	%
ING MFS Total Return Portfolio - Institutional Class
2011	296	$	15.13	to	$	17.95	$	5,013	2.44	%	0.00	%	to	0.75	%	1.14	%	to	1.87	%
2010	318	$	14.96	to	$	17.62	$	5,158	0.41	%	0.00	%	to	0.75	%	9.36	%	to	10.13	%
2009	414	$	11.31	to	$	16.00	$	6,126	2.78	%	0.00	%	to	0.75	%	17.22	%	to	18.17	%
2008	410	$	9.58	to	$	13.54	$	5,149	6.60	%	0.00	%	to	0.75	%	-22.72	%	to	-22.11	%
2007	419	$	12.30	to	$	17.40	$	6,735	3.04	%	0.00	%	to	0.75	%	3.42	%	to	4.32	%
ING MFS Utilities Portfolio - Service Class
2011	580	$	18.24	to	$	19.18	$	10,818	3.68	%	0.00	%	to	0.75	%	5.56	%	to	6.38	%
2010	519	$	17.28	to	$	18.03	$	9,086	2.61	%	0.00	%	to	0.75	%	12.87	%	to	13.68	%
2009	537	$	15.31	to	$	15.86	$	8,294	4.89	%	0.00	%	to	0.75	%	31.76	%	to	32.83	%
2008	699	$	11.62	to	$	11.94	$	8,190	2.72	%	0.00	%	to	0.75	%	-38.16	%	to	-37.72	%
2007	1,102	$	18.79	to	$	19.17	$	20,837	0.74	%	0.00	%	to	0.75	%	26.45	%	to	27.38	%


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


ING PIMCO Total Return Bond Portfolio - Institutional
Class
2011	3,269	$	12.63	to	$	12.98	$	41,876	4.33	%	0.00	%	to	0.75	%	2.93	%	to	3.69	%
2010	3,281	$	12.27	to	$	12.52	$	40,631	5.71	%	0.00	%	to	0.75	%	7.26	%	to	8.07	%
2009	2,479	$	11.44	to	$	11.59	$	28,533	4.86	%	0.00	%	to	0.75	%	13.83	%	to	14.64	%
2008	573	$	10.05	to	$	10.11	$	5,772	(b)		0.00	%	to	0.75	%			(b)
2007	(b)			(b)				(b)	(b)				(b)					(b)
ING Pioneer Fund Portfolio - Institutional Class
2011	111	$	11.75	to	$	12.36	$	1,327	1.33	%	0.00	%	to	0.75	%	-5.01	%	to	-4.26	%
2010	170	$	12.37	to	$	12.91	$	2,129	1.34	%	0.00	%	to	0.75	%	15.28	%	to	16.10	%
2009	147	$	10.73	to	$	11.12	$	1,590	1.58	%	0.00	%	to	0.75	%	23.48	%	to	24.52	%
2008	122	$	8.69	to	$	8.93	$	1,065	3.63	%	0.00	%	to	0.75	%	-35.00	%	to	-34.53	%
2007	118	$	13.37	to	$	13.64	$	1,580	1.22	%	0.00	%	to	0.75	%	4.53	%	to	5.33	%
ING Pioneer Mid Cap Value Portfolio - Institutional
Class
2011	521	$	11.82	to	$	12.43	$	6,312	1.54	%	0.00	%	to	0.75	%	-5.52	%	to	-4.82	%
2010	584	$	12.51	to	$	13.06	$	7,460	1.02	%	0.00	%	to	0.75	%	17.24	%	to	18.19	%
2009	756	$	10.67	to	$	11.05	$	8,180	1.40	%	0.00	%	to	0.75	%	24.50	%	to	25.43	%
2008	858	$	8.57	to	$	8.81	$	7,432	2.11	%	0.00	%	to	0.75	%	-33.41	%	to	-32.90	%
2007	948	$	12.87	to	$	13.13	$	12,284	0.98	%	0.00	%	to	0.75	%	4.89	%	to	5.72	%
ING Retirement Growth Portfolio - Institutional Class
2011	2,450	$	10.31	to	$	10.48	$	25,559	1.26	%	0.00	%	to	0.75	%	-1.53	%	to	-0.76	%
2010	2,508	$	10.47	to	$	10.56	$	26,416	0.46	%	0.00	%	to	0.75	%	11.26	%	to	12.10	%
2009	2,814	$	9.41	to	$	9.42	$	26,501	(c)		0.00	%	to	0.75	%			(c)
2008	(c)			(c)				(c)	(c)				(c)					(c)
2007	(c)			(c)				(c)	(c)				(c)					(c)
ING Retirement Moderate Growth Portfolio - Institutional
Class
2011	1,343	$	10.57	to	$	10.75	$	14,363	1.49	%	0.00	%	to	0.75	%	-0.38	%	to	0.47	%
2010	1,380	$	10.61	to	$	10.70	$	14,727	0.52	%	0.00	%	to	0.75	%	10.52	%	to	11.34	%
2009	1,323	$	9.60	to	$	9.61	$	12,706	(c)		0.00	%	to	0.75	%			(c)
2008	(c)			(c)				(c)	(c)				(c)					(c)
2007	(c)			(c)				(c)	(c)				(c)					(c)


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


ING Retirement Moderate Portfolio - Institutional Class
2011	843	$	11.05	to	$	11.23	$	9,378	1.70	%	0.00	%	to	0.75	%	1.94	%	to	2.65	%
2010	788	$	10.84	to	$	10.94	$	8,571	0.63	%	0.00	%	to	0.75	%	8.84	%	to	9.73	%
2009	752	$	9.96	to	$	9.97	$	7,498	(c)		0.00	%	to	0.75	%			(c)
2008	(c)			(c)				(c)	(c)				(c)					(c)
2007	(c)			(c)				(c)	(c)				(c)					(c)
ING T. Rowe Price Capital Appreciation Portfolio -
Institutional Class
2011	2,254	$	15.09	to	$	23.36	$	50,632	2.10	%	0.00	%	to	0.75	%	2.38	%	to	3.14	%
2010	2,468	$	14.63	to	$	22.65	$	54,007	1.76	%	0.00	%	to	0.75	%	13.48	%	to	14.34	%
2009	2,850	$	12.80	to	$	19.81	$	54,665	2.19	%	0.00	%	to	0.75	%	32.59	%	to	33.61	%
2008	2,782	$	9.58	to	$	14.83	$	39,993	5.16	%	0.00	%	to	0.75	%	-27.89	%	to	-27.31	%
2007	2,564	$	13.18	to	$	20.41	$	50,881	2.01	%	0.00	%	to	0.75	%	3.91	%	to	4.69	%
ING T. Rowe Price Equity Income Portfolio -
Institutional Class
2011	1,487	$	16.03	to	$	16.36	$	24,132	2.49	%	0.00	%	to	0.75	%	-1.39	%	to	-0.62	%
2010	1,313	$	16.13	to	$	16.59	$	21,486	1.86	%	0.00	%	to	0.75	%	14.33	%	to	15.21	%
2009	1,339	$	10.59	to	$	14.51	$	19,112	1.95	%	0.00	%	to	0.75	%	24.34	%	to	25.34	%
2008	1,307	$	8.45	to	$	11.67	$	14,929	5.51	%	0.00	%	to	0.75	%	-35.95	%	to	-35.51	%
2007	1,167	$	13.11	to	$	18.22	$	20,795	1.67	%	0.00	%	to	0.75	%	2.53	%	to	3.39	%
ING T. Rowe Price International Stock Portfolio -
Institutional Class
2011	624	$	12.54	to	$	13.18	$	8,049	3.70	%	0.00	%	to	0.75	%	-12.67	%	to	-12.07	%
2010	691	$	14.36	to	$	14.99	$	10,153	1.60	%	0.00	%	to	0.75	%	13.07	%	to	13.91	%
2009	705	$	12.70	to	$	13.16	$	9,118	1.54	%	0.00	%	to	0.75	%	37.00	%	to	38.09	%
2008	742	$	9.27	to	$	9.53	$	6,968	1.20	%	0.00	%	to	0.75	%	-49.73	%	to	-49.34	%
2007	1,183	$	18.44	to	$	18.81	$	22,067	1.09	%	0.00	%	to	0.75	%	19.97	%	to	20.89	%
ING U.S. Stock Index Portfolio - Institutional Class
2011	9,748	$	12.30	to	$	13.03	$	121,302	1.91	%	0.00	%	to	0.75	%	0.99	%	to	1.80	%
2010	10,984	$	12.18	to	$	12.80	$	135,066	1.49	%	0.00	%	to	0.75	%	13.94	%	to	14.70	%
2009	12,302	$	10.46	to	$	11.16	$	132,595	0.62	%	0.00	%	to	0.75	%	25.18	%	to	26.24	%
2008	14,417	$	8.29	to	$	8.84	$	123,899	3.80	%	0.00	%	to	0.75	%	-37.57	%	to	-37.10	%
2007	14,715	$	13.18	to	$	14.06	$	202,331	1.71	%	0.00	%	to	0.75	%	4.51	%	to	5.32	%


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


ING American Century Small-Mid Cap Value Portfolio -
Initial Class
2011	13	$	14.61	to	$	15.37	$	194	1.37	%	0.00	%	to	0.75	%	-3.69	%	to	-2.97	%
2010	16	$	15.17	to	$	15.84	$	245	1.20	%	0.00	%	to	0.75	%	21.46	%	to	22.41	%
2009	20	$	12.49	to	$	12.94	$	254	1.47	%	0.00	%	to	0.75	%	35.03	%	to	36.07	%
2008	31	$	9.25	to	$	9.51	$	291	1.00	%	0.00	%	to	0.75	%	-26.94	%	to	-26.39	%
2007	40	$	12.66	to	$	12.92	$	509	0.66	%	0.00	%	to	0.75	%	-3.43	%	to	-2.71	%
ING Baron Small Cap Growth Portfolio - Initial Class
2011	742	$	13.50	to	$	14.20	$	10,305	-		0.00	%	to	0.75	%	1.66	%	to	2.46	%
2010	1,083	$	13.28	to	$	13.86	$	14,740	-		0.00	%	to	0.75	%	25.88	%	to	26.81	%
2009	873	$	10.55	to	$	10.93	$	9,381	-		0.00	%	to	0.75	%	34.57	%	to	35.51	%
2008	913	$	7.80	to	$	8.07	$	7,254	-		0.00	%	to	0.75	%	-41.58	%	to	-41.09	%
2007	834	$	13.24	to	$	13.70	$	11,303	-		0.00	%	to	0.75	%	5.50	%	to	6.37	%
ING Columbia Small Cap Value II Portfolio - Initial Class
2011	658	$	10.18	to	$	10.62	$	6,850	0.69	%	0.00	%	to	0.75	%	-3.23	%	to	-2.48	%
2010	653	$	10.52	to	$	10.89	$	7,000	1.44	%	0.00	%	to	0.75	%	24.50	%	to	25.46	%
2009	754	$	8.45	to	$	8.68	$	6,448	1.21	%	0.00	%	to	0.75	%	24.08	%	to	25.07	%
2008	748	$	6.81	to	$	6.94	$	5,141	0.28	%	0.00	%	to	0.75	%	-34.27	%	to	-33.90	%
2007	691	$	10.36	to	$	10.50	$	7,200	0.16	%	0.00	%	to	0.75	%	2.37	%	to	3.24	%
ING Global Bond Portfolio - Service Class
2011	1,173	$	13.93	to	$	14.74	$	16,690	7.24	%	0.00	%	to	0.75	%	2.73	%	to	3.53	%
2010	1,226	$	13.56	to	$	14.24	$	16,888	3.12	%	0.00	%	to	0.75	%	14.72	%	to	15.58	%
2009	1,350	$	11.82	to	$	12.32	$	16,156	3.77	%	0.00	%	to	0.75	%	20.37	%	to	21.29	%
2008	1,220	$	9.82	to	$	10.16	$	12,087	6.55	%	0.00	%	to	0.75	%	-16.35	%	to	-15.68	%
2007	782	$	11.74	to	$	12.05	$	9,232	4.46	%	0.00	%	to	0.75	%	7.81	%	to	8.61	%
ING Invesco Van Kampen Comstock Portfolio - Initial
Class
2011	443	$	11.30	to	$	14.00	$	6,041	1.65	%	0.00	%	to	0.75	%	-2.54	%	to	-1.74	%
2010	478	$	11.50	to	$	14.26	$	6,651	1.50	%	0.00	%	to	0.75	%	14.48	%	to	15.37	%
2009	549	$	9.97	to	$	12.36	$	6,640	3.02	%	0.00	%	to	0.75	%	27.96	%	to	28.98	%
2008	627	$	7.73	to	$	9.59	$	5,889	4.37	%	0.00	%	to	0.75	%	-36.84	%	to	-36.32	%
2007	746	$	12.15	to	$	15.06	$	10,999	1.54	%	0.00	%	to	0.75	%	-2.76	%	to	-2.08	%


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


ING Invesco Van Kampen Equity and Income
Portfolio - Initial Class
2011	153	$	13.37	to	$	14.56	$	2,151	2.45	%	0.00	%	to	0.75	%	-1.81	%	to	-1.04	%
2010	129	$	13.51	to	$	14.72	$	1,855	1.66	%	0.00	%	to	0.75	%	11.48	%	to	12.30	%
2009	184	$	12.03	to	$	13.11	$	2,366	1.87	%	0.00	%	to	0.75	%	21.75	%	to	22.75	%
2008	202	$	9.81	to	$	10.68	$	2,118	5.20	%	0.00	%	to	0.75	%	-23.90	%	to	-23.36	%
2007	226	$	12.80	to	$	13.94	$	3,112	2.63	%	0.00	%	to	0.75	%	2.77	%	to	3.57	%
ING JPMorgan Mid Cap Value Portfolio - Initial Class
2011	590	$	13.88	to	$	21.44	$	12,323	1.09	%	0.00	%	to	0.75	%	1.31	%	to	2.06	%
2010	614	$	13.60	to	$	21.01	$	12,599	0.94	%	0.00	%	to	0.75	%	22.41	%	to	23.30	%
2009	724	$	11.03	to	$	17.04	$	12,046	1.33	%	0.00	%	to	0.75	%	24.90	%	to	25.94	%
2008	911	$	8.76	to	$	13.53	$	12,070	2.77	%	0.00	%	to	0.75	%	-33.35	%	to	-32.87	%
2007	814	$	13.05	to	$	20.16	$	16,098	0.76	%	0.00	%	to	0.75	%	1.83	%	to	2.60	%
ING Oppenheimer Global Portfolio - Initial Class
2011	1,119	$	12.84	to	$	13.51	$	14,928	1.49	%	0.00	%	to	0.75	%	-8.87	%	to	-8.10	%
2010	1,063	$	14.09	to	$	14.70	$	15,468	1.61	%	0.00	%	to	0.75	%	15.21	%	to	16.07	%
2009	602	$	12.23	to	$	12.67	$	7,514	2.87	%	0.00	%	to	0.75	%	38.51	%	to	39.62	%
2008	882	$	8.83	to	$	9.08	$	7,911	2.03	%	0.00	%	to	0.75	%	-40.74	%	to	-40.30	%
2007	432	$	14.90	to	$	15.21	$	6,493	1.13	%	0.00	%	to	0.75	%	5.75	%	to	6.59	%
ING PIMCO Total Return Portfolio - Initial Class
2011	714	$	14.83	to	$	15.83	$	10,954	3.15	%	0.00	%	to	0.75	%	2.70	%	to	3.48	%
2010	846	$	14.38	to	$	15.30	$	12,592	3.24	%	0.00	%	to	0.75	%	7.04	%	to	7.82	%
2009	1,050	$	13.34	to	$	14.19	$	14,513	2.96	%	0.00	%	to	0.75	%	12.04	%	to	12.96	%
2008	1,572	$	11.81	to	$	12.57	$	19,285	5.12	%	0.00	%	to	0.75	%	-0.66	%	to	0.16	%
2007	1,822	$	11.80	to	$	12.55	$	22,375	3.52	%	0.00	%	to	0.75	%	8.80	%	to	9.61	%
ING Pioneer High Yield Portfolio - Initial Class
2011	1,517	$	13.70	to	$	14.08	$	20,994	5.53	%	0.00	%	to	0.75	%	-1.44	%	to	-0.71	%
2010	1,756	$	13.90	to	$	14.18	$	24,558	5.87	%	0.00	%	to	0.75	%	18.10	%	to	19.08	%
2009	1,981	$	11.69	to	$	11.92	$	23,386	8.42	%	0.00	%	to	0.75	%	65.77	%	to	67.18	%
2008	2,538	$	7.00	to	$	7.13	$	18,043	(b)		0.00	%	to	0.75	%			(b)
2007	(b)			(b)				(b)	(b)				(b)					(b)


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


ING T. Rowe Price Diversified Mid Cap Growth
Portfolio - Initial Class
2011	1,989	$	14.30	to	$	15.04	$	28,840	0.32	%	0.00	%	to	0.75	%	-4.48	%	to	-3.70	%
2010	2,420	$	14.97	to	$	15.62	$	36,658	0.27	%	0.00	%	to	0.75	%	27.62	%	to	28.45	%
2009	2,750	$	11.73	to	$	12.16	$	32,561	0.41	%	0.00	%	to	0.75	%	45.35	%	to	46.51	%
2008	2,908	$	8.05	to	$	8.30	$	23,626	0.48	%	0.00	%	to	0.75	%	-43.61	%	to	-43.15	%
2007	3,130	$	14.17	to	$	14.60	$	44,992	0.19	%	0.00	%	to	0.75	%	12.50	%	to	13.35	%
ING UBS U.S. Large Cap Equity Portfolio - Initial Class
2011	247	$	10.97	to	$	11.54	$	2,755	1.19	%	0.00	%	to	0.75	%	-3.26	%	to	-2.53	%
2010	243	$	11.34	to	$	11.84	$	2,793	0.57	%	0.00	%	to	0.75	%	12.61	%	to	13.41	%
2009	570	$	10.07	to	$	10.44	$	5,909	1.74	%	0.00	%	to	0.75	%	30.78	%	to	31.82	%
2008	284	$	7.70	to	$	7.92	$	2,231	3.40	%	0.00	%	to	0.75	%	-40.22	%	to	-39.77	%
2007	172	$	12.88	to	$	13.15	$	2,237	0.42	%	0.00	%	to	0.75	%	0.39	%	to	1.23	%
ING Strategic Allocation Conservative Portfolio - Class I
2011	7	$	12.06	to	$	12.73	$	89	4.44	%	0.00	%	to	0.75	%	1.09	%	to	1.76	%
2010	8	$	11.93	to	$	12.51	$	91	4.23	%	0.00	%	to	0.75	%	10.16	%	to	11.10	%
2009	9	$	10.83	to	$	11.26	$	98	8.56	%	0.00	%	to	0.75	%	17.08	%	to	17.91	%
2008	10	$	9.25	to	$	9.55	$	89	4.67	%	0.00	%	to	0.75	%	-24.18	%	to	-23.60	%
2007	10	$	12.20	to	$	12.50	$	125	2.61	%	0.00	%	to	0.75	%	4.99	%	to	5.84	%
ING Strategic Allocation Growth Portfolio - Class I
2011	26	$	11.56	to	$	12.21	$	308	2.74	%	0.00	%	to	0.75	%	-3.67	%	to	-2.86	%
2010	28	$	12.00	to	$	12.57	$	350	3.30	%	0.00	%	to	0.75	%	12.25	%	to	13.04	%
2009	40	$	10.69	to	$	11.12	$	439	12.10	%	0.00	%	to	0.75	%	24.30	%	to	25.23	%
2008	81	$	8.60	to	$	8.88	$	718	2.79	%	0.00	%	to	0.75	%	-36.53	%	to	-36.07	%
2007	141	$	13.55	to	$	13.89	$	1,938	1.73	%	0.00	%	to	0.75	%	4.23	%	to	5.07	%
ING Strategic Allocation Moderate Portfolio - Class I
2011	96	$	11.81	to	$	12.47	$	1,197	3.39	%	0.00	%	to	0.75	%	-1.34	%	to	-0.56	%
2010	102	$	11.97	to	$	12.54	$	1,280	4.09	%	0.00	%	to	0.75	%	11.25	%	to	11.96	%
2009	136	$	10.76	to	$	11.20	$	1,507	9.14	%	0.00	%	to	0.75	%	20.90	%	to	21.87	%
2008	149	$	8.90	to	$	9.19	$	1,358	3.16	%	0.00	%	to	0.75	%	-31.01	%	to	-30.48	%
2007	157	$	12.90	to	$	13.22	$	2,064	2.52	%	0.00	%	to	0.75	%	4.71	%	to	5.51	%


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


ING Growth and Income Portfolio - Class I
2011	549	$	8.95	to	$	14.71	$	5,046	1.30	%	0.00	%	to	0.75	%	-1.00	%	to	-0.22	%
2010	570	$	9.04	to	$	14.75	$	5,248	1.12	%	0.00	%	to	0.75	%	13.28	%	to	14.16	%
2009	548	$	7.98	to	$	12.92	$	4,434	2.66	%	0.00	%	to	0.75	%	29.34	%	to	30.39	%
2008	2	$	6.17	to	$	6.22	$	10	-		0.00	%	to	0.75	%	-38.11	%	to	-37.68	%
2007	2	$	9.97	to	$	9.98	$	16	(a)		0.00	%	to	0.75	%			(a)
ING Index Plus LargeCap Portfolio - Class I
2011	1,005	$	11.49	to	$	12.45	$	11,949	1.94	%	0.00	%	to	0.75	%	-0.86	%	to	-0.08	%
2010	1,066	$	11.50	to	$	12.46	$	12,746	1.78	%	0.00	%	to	0.75	%	13.08	%	to	13.97	%
2009	988	$	10.09	to	$	10.94	$	10,431	3.04	%	0.00	%	to	0.75	%	22.27	%	to	23.20	%
2008	1,011	$	8.19	to	$	8.88	$	8,704	2.01	%	0.00	%	to	0.75	%	-37.67	%	to	-37.19	%
2007	1,021	$	13.04	to	$	14.14	$	14,041	1.22	%	0.00	%	to	0.75	%	4.23	%	to	5.05	%
ING Index Plus MidCap Portfolio - Class I
2011	457	$	13.00	to	$	16.32	$	7,246	0.97	%	0.00	%	to	0.75	%	-1.88	%	to	-1.14	%
2010	621	$	13.15	to	$	16.51	$	9,922	1.41	%	0.00	%	to	0.75	%	20.97	%	to	21.94	%
2009	818	$	10.79	to	$	13.54	$	10,716	1.65	%	0.00	%	to	0.75	%	30.67	%	to	31.75	%
2008	960	$	8.19	to	$	10.28	$	9,579	1.40	%	0.00	%	to	0.75	%	-37.98	%	to	-37.58	%
2007	970	$	13.12	to	$	16.47	$	15,574	0.77	%	0.00	%	to	0.75	%	4.64	%	to	5.51	%
ING Index Plus SmallCap Portfolio - Class I
2011	577	$	12.03	to	$	15.88	$	8,930	0.84	%	0.00	%	to	0.75	%	-1.47	%	to	-0.74	%
2010	666	$	12.12	to	$	16.00	$	10,406	0.78	%	0.00	%	to	0.75	%	21.89	%	to	22.92	%
2009	831	$	9.86	to	$	13.02	$	10,546	1.71	%	0.00	%	to	0.75	%	23.89	%	to	24.83	%
2008	807	$	7.90	to	$	10.43	$	8,217	0.96	%	0.00	%	to	0.75	%	-34.04	%	to	-33.57	%
2007	847	$	15.04	to	$	15.70	$	13,004	0.43	%	0.00	%	to	0.75	%	-6.93	%	to	-6.27	%
ING International Index Portfolio - Class S
2011	1,306	$	12.47	to	$	12.73	$	16,340	2.47	%	0.00	%	to	0.75	%	-13.10	%	to	-12.39	%
2010	1,451	$	14.35	to	$	14.53	$	20,857	3.29	%	0.00	%	to	0.75	%	6.77	%	to	7.63	%
2009	1,685	$	13.44	to	$	13.50	$	22,654	(c)		0.00	%	to	0.75	%			(c)
2008	(c)			(c)				(c)	(c)				(c)					(c)
2007	(c)			(c)				(c)	(c)				(c)					(c)


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


ING Russell™ Large Cap Growth Index Portfolio -
Class I
2011	2,228	$	14.79	to	$	15.09	$	33,051	1.18	%	0.00	%	to	0.75	%	3.43	%	to	4.21	%
2010	2,653	$	14.30	to	$	14.48	$	37,997	0.63	%	0.00	%	to	0.75	%	11.89	%	to	12.77	%
2009	2,988	$	12.78	to	$	12.84	$	38,213	(c)		0.00	%	to	0.75	%			(c)
2008	(c)			(c)				(c)	(c)				(c)					(c)
2007	(c)			(c)				(c)	(c)				(c)					(c)
ING Russell™ Large Cap Index Portfolio - Class I
2011	107	$	14.52	to	$	14.81	$	1,575	1.31	%	0.00	%	to	0.75	%	1.82	%	to	2.56	%
2010	114	$	14.26	to	$	14.44	$	1,636	4.83	%	0.00	%	to	0.75	%	11.32	%	to	12.20	%
2009	176	$	12.81	to	$	12.87	$	2,255	(c)		0.00	%	to	0.75	%			(c)
2008	(c)			(c)				(c)	(c)				(c)					(c)
2007	(c)			(c)				(c)	(c)				(c)					(c)
ING Russell™ Large Cap Value Index Portfolio - Class I
2011	345	$	13.93	to	$	14.21	$	4,843	1.63	%	0.00	%	to	0.75	%	0.14	%	to	0.85	%
2010	337	$	13.91	to	$	14.09	$	4,708	1.53	%	0.00	%	to	0.75	%	10.48	%	to	11.38	%
2009	385	$	12.59	to	$	12.65	$	4,862	(c)		0.00	%	to	0.75	%			(c)
2008	(c)			(c)				(c)	(c)				(c)					(c)
2007	(c)			(c)				(c)	(c)				(c)					(c)
ING Russell™ Mid Cap Growth Index Portfolio - Class I
2011	151	$	15.93	to	$	16.25	$	2,422	0.68	%	0.00	%	to	0.75	%	-2.75	%	to	-2.05	%
2010	177	$	16.38	to	$	16.59	$	2,908	0.32	%	0.00	%	to	0.75	%	25.33	%	to	26.26	%
2009	160	$	13.07	to	$	13.14	$	2,095	(c)		0.00	%	to	0.75	%			(c)
2008	(c)			(c)				(c)	(c)				(c)					(c)
2007	(c)			(c)				(c)	(c)				(c)					(c)
ING Russell™ Small Cap Index Portfolio - Class I
2011	143	$	10.52	to	$	10.81	$	1,523	1.04	%	0.00	%	to	0.75	%	-4.62	%	to	-3.91	%
2010	139	$	11.03	to	$	11.25	$	1,542	0.67	%	0.00	%	to	0.75	%	25.48	%	to	26.40	%
2009	131	$	8.79	to	$	8.90	$	1,159	-		0.00	%	to	0.75	%	25.75	%	to	26.60	%
2008	34	$	6.99	to	$	7.03	$	239	(b)		0.00	%	to	0.75	%			(b)
2007	(b)			(b)				(b)	(b)				(b)					(b)


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


ING Small Company Portfolio - Class S
2011	927	$	10.30	to	$	10.43	$	9,592	0.23	%	0.00	%	to	0.75	%	-3.38	%	to	-2.71	%
2010	1,082	$	10.66	to	$	10.72	$	11,560	(d)		0.00	%	to	0.75	%			(d)
2009	(d)			(d)				(d)	(d)				(d)					(d)
2008	(d)			(d)				(d)	(d)				(d)					(d)
2007	(d)			(d)				(d)	(d)				(d)					(d)
ING U.S. Bond Index Portfolio - Class I
2011	441	$	12.14	to	$	12.48	$	5,435	2.09	%	0.00	%	to	0.75	%	6.40	%	to	7.22	%
2010	300	$	11.41	to	$	11.64	$	3,454	2.85	%	0.00	%	to	0.75	%	5.36	%	to	6.11	%
2009	458	$	10.83	to	$	10.97	$	4,975	2.34	%	0.00	%	to	0.75	%	5.04	%	to	5.89	%
2008	188	$	10.31	to	$	10.36	$	1,942	(b)		0.00	%	to	0.75	%			(b)
2007	(b)			(b)				(b)	(b)				(b)					(b)
ING MidCap Opportunities Portfolio - Class I
2011	148	$	16.39	to	$	17.76	$	2,558	-		0.00	%	to	0.75	%	-1.21	%	to	-0.56	%
2010	167	$	16.59	to	$	17.86	$	2,914	0.68	%	0.00	%	to	0.75	%	29.31	%	to	30.36	%
2009	197	$	12.83	to	$	13.70	$	2,639	0.23	%	0.00	%	to	0.75	%	40.37	%	to	41.53	%
2008	271	$	9.14	to	$	9.68	$	2,562	-		0.00	%	to	0.75	%	-38.08	%	to	-37.63	%
2007	138	$	14.76	to	$	15.52	$	2,115	-		0.00	%	to	0.75	%	24.77	%	to	25.67	%
ING SmallCap Opportunities Portfolio - Class I
2011	482	$	11.99	to	$	16.59	$	5,977	-		0.00	%	to	0.75	%	0.08	%	to	0.85	%
2010	553	$	11.98	to	$	16.45	$	6,904	-		0.00	%	to	0.75	%	31.36	%	to	32.34	%
2009	813	$	9.12	to	$	12.43	$	7,675	-		0.00	%	to	0.75	%	30.10	%	to	31.09	%
2008	523	$	7.01	to	$	9.49	$	3,771	-		0.00	%	to	0.75	%	-34.97	%	to	-34.46	%
2007	437	$	10.78	to	$	14.48	$	4,826	-		0.00	%	to	0.75	%	9.22	%	to	10.10	%
Invesco V.I. Core Equity Fund - Series I Shares
2011	569	$	11.15	to	$	11.63	$	6,380	0.93	%	0.00	%	to	0.75	%	-0.80	%	to	-0.09	%
2010	690	$	11.24	to	$	11.64	$	7,792	0.92	%	0.00	%	to	0.75	%	8.81	%	to	9.60	%
2009	846	$	10.33	to	$	10.62	$	8,770	1.67	%	0.00	%	to	0.75	%	27.22	%	to	28.26	%
2008	1,042	$	8.12	to	$	8.28	$	8,477	2.01	%	0.00	%	to	0.75	%	-30.66	%	to	-30.13	%
2007	1,345	$	11.71	to	$	11.85	$	15,770	1.03	%	0.00	%	to	0.75	%	7.33	%	to	8.12	%


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


M Business Opportunity Value Fund
2011	150	$	12.49	to	$	13.44	$	1,895	0.37	%	0.00	%	to	0.75	%	-4.80	%	to	-4.07	%
2010	182	$	13.12	to	$	14.01	$	2,417	0.70	%	0.00	%	to	0.75	%	8.43	%	to	9.28	%
2009	198	$	12.10	to	$	12.82	$	2,426	0.86	%	0.00	%	to	0.75	%	23.60	%	to	24.59	%
2008	246	$	9.79	to	$	10.29	$	2,433	0.04	%	0.00	%	to	0.75	%	-34.95	%	to	-34.50	%
2007	207	$	15.05	to	$	15.71	$	3,134	0.64	%	0.00	%	to	0.75	%	4.66	%	to	5.44	%
M Capital Appreciation Fund
2011	291	$	18.88	to	$	20.46	$	5,508	-		0.00	%	to	0.75	%	-7.90	%	to	-7.25	%
2010	363	$	20.50	to	$	22.06	$	7,482	0.18	%	0.00	%	to	0.75	%	26.08	%	to	27.00	%
2009	418	$	16.26	to	$	17.37	$	6,822	0.05	%	0.00	%	to	0.75	%	47.42	%	to	48.59	%
2008	498	$	11.03	to	$	11.69	$	5,507	-		0.00	%	to	0.75	%	-42.43	%	to	-42.01	%
2007	557	$	19.16	to	$	20.16	$	10,708	-		0.00	%	to	0.75	%	11.07	%	to	11.94	%
M International Equity Fund
2011	729	$	14.06	to	$	15.24	$	10,287	3.06	%	0.00	%	to	0.75	%	-14.16	%	to	-13.56	%
2010	784	$	16.38	to	$	17.63	$	12,881	3.05	%	0.00	%	to	0.75	%	3.80	%	to	4.63	%
2009	861	$	15.78	to	$	16.85	$	13,630	2.28	%	0.00	%	to	0.75	%	24.35	%	to	25.28	%
2008	966	$	12.69	to	$	13.45	$	12,297	3.47	%	0.00	%	to	0.75	%	-40.28	%	to	-39.85	%
2007	997	$	21.25	to	$	22.36	$	21,250	2.08	%	0.00	%	to	0.75	%	7.16	%	to	8.02	%
M Large Cap Growth Fund
2011	126	$	12.55	to	$	13.60	$	1,598	-		0.00	%	to	0.75	%	-1.49	%	to	-0.80	%
2010	155	$	12.74	to	$	13.71	$	2,002	0.39	%	0.00	%	to	0.75	%	22.15	%	to	23.07	%
2009	250	$	10.43	to	$	11.14	$	2,644	0.63	%	0.00	%	to	0.75	%	36.34	%	to	37.36	%
2008	314	$	7.65	to	$	8.11	$	2,435	0.03	%	0.00	%	to	0.75	%	-49.34	%	to	-48.96	%
2007	244	$	15.10	to	$	15.89	$	3,715	0.35	%	0.00	%	to	0.75	%	21.48	%	to	22.42	%
Neuberger Berman AMT Socially Responsive
Portfolio® - Class I
2011	109	$	12.61	to	$	13.26	$	1,407	0.44	%	0.00	%	to	0.75	%	-3.81	%	to	-3.07	%
2010	64	$	13.11	to	$	13.68	$	859	-		0.00	%	to	0.75	%	21.95	%	to	22.80	%
2009	46	$	10.75	to	$	11.14	$	501	2.32	%	0.00	%	to	0.75	%	30.46	%	to	31.39	%
2008	33	$	8.24	to	$	8.48	$	274	2.58	%	0.00	%	to	0.75	%	-39.90	%	to	-39.43	%
2007	19	$	13.62	to	$	14.00	$	268	-		0.00	%	to	0.75	%	6.78	%	to	7.61	%


SECURITY LIFE OF DENVER INSURANCE COMPANY
SECURITY LIFE SEPARATE ACCOUNT L1
Notes to Financial Statements

	Units (000's)	Unit Fair Value (lowest to highest)					Net Assets (000's)		Investment Income Ratio^A		Expense Ratio^B (lowest to highest)					Total Return^C (lowest to highest)


Van Eck VIP Global Hard Assets Fund
2011	112	$	39.00	to	$	39.19	$	4,355	1.30	%	0.00	%	to	0.75	%	-17.07	%	to	-16.46	%
2010	159	$	46.91	to	$	47.03	$	7,483	0.34	%	0.00	%	to	0.75	%	28.25	%	to	29.23	%
2009	181	$	36.30	to	$	36.67	$	6,613	0.28	%	0.00	%	to	0.75	%	56.38	%	to	57.55	%
2008	228	$	23.04	to	$	23.45	$	5,321	0.37	%	0.00	%	to	0.75	%	-46.53	%	to	-46.13	%
2007	297	$	42.77	to	$	43.86	$	12,940	0.12	%	0.00	%	to	0.75	%	44.28	%	to	45.38	%

(a)	As investment Division was not available until 2007, this data is not meaningful and is therefore not presented.
(b)	As investment Division was not available until 2008, this data is not meaningful and is therefore not presented.
(c)	As investment Division was not available until 2009, this data is not meaningful and is therefore not presented.
(d)	As investment Division was not available until 2010, this data is not meaningful and is therefore not presented.
(e)	As investment Division was not available until 2011, this data is not meaningful and is therefore not presented.
A	The Investment Income Ratio represents dividends received by the Division, excluding capital gains distributions, divided by the average net assets. The recognition of investment income is determined by the timing of the declaration of dividends by the underlying fund in which the Division invests.
B	The Expense Ratio considers only the expenses borne directly by the Account, excluding expenses charged through the redemption of units, and is equal to the mortality and expense, administrative and other charges, as defined in the Charges and Fees note. Certain items in this table are presented as a range of minimum and maximum values; however, such information is calculated independently for each column in the table.
C	Total Return is calculated as the change in unit value for each Contract presented in the Statements of Assets and Liabilities. Certain items in this table are presented as a range of minimum and maximum values; however, such information is calculated independently for each column in the table.

Report of Independent Registered Public Accounting Firm

The Board of Directors and Stockholder
Security Life of Denver Insurance Company

We have audited the accompanying statutory basis balance sheets of Security Life of Denver Insurance Company (the “Company,” wholly owned direct subsidiary of ING America Insurance Holdings, Inc.), as of December 31, 2011 and 2010, and the related statutory basis statements of operations, changes in capital and surplus, and cash flows for each of the three years in the period ended December 31, 2011. 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 the standards of the Public Company Accounting Oversight Board (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. We were not engaged to perform an audit of the Company’s internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

As described in Note 1 to the financial statements, the Company presents its financial statements in conformity with accounting practices prescribed or permitted by the Division of Insurance of the Department of Regulatory Agencies of the State of Colorado (“Colorado Division of Insurance”), which practices differ from U.S. generally accepted accounting principles. The variances between such practices and U.S. generally accepted accounting principles are described in Note 1. The effects on the financial statements of these variances are not reasonably determinable but are presumed to be material.

In our opinion, because of the effects of the matter described in the preceding paragraph, the financial statements referred to above do not present fairly, in conformity with U.S. generally accepted accounting principles, the financial position of Security Life of Denver Insurance Company at December 31, 2011 and 2010, or the results of its operations or its cash flows for each of the three years in the period ended December 31, 2011.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Balance Sheets - Statutory Basis


	December 31
	2011			2010
	(In Thousands,
	except share amounts)
Liabilities and Capital and Surplus
Liabilities:
Policy and contract liabilities:
Life and annuity reserves	$	10,544,891		$	10,638,084
Accident and health reserves		135,107			116,829
Deposit type contracts		2,173,772			2,884,445
Policy and contract claims		186,750			146,099
Total policy and contract liabilities		13,040,520			13,785,457

Accounts payable and accrued expenses		52,526			51,763
Reinsurance balances		816,607			821,954
Current federal income taxes payable (including $0 and $2,861
on realized capital losses at December 31, 2011 and 2010, respectively)		-			1,982
Indebtedness to related parties		38,732			38,439
Asset valuation reserve		160,654			174,718
Borrowed money		-			211,252
Net transfers from separate accounts		(47,273	)		(57,323	)
Derivatives		195,879			49,582
Payable for securities lending		79,096			1,190,354
Other liabilities		178,581			148,590
Separate account liabilities		1,236,480			1,377,508
Total liabilities		15,751,802			17,794,276

Capital and surplus:
Common stock: authorized 149 shares of $20,000 par value;
144 shares issued and outstanding		2,880			2,880
Special surplus funds		43,882			72,595
Surplus notes		165,032			165,032
Paid in and contributed surplus		1,533,584			1,703,584
Unassigned deficit		(225,862	)		(487,052	)
Total capital and surplus		1,519,516			1,457,039
Total liabilities and capital and surplus	$	17,271,318		$	19,251,315

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Statements of Operations – Statutory Basis


	Year ended December 31
	2011				2010		2009
	(In Thousands)
Premiums and other revenues:
Life, annuity, and accident and health premiums	$	5,685,000		$	2,180,118		$	950,541
Net investment income		767,136			767,889			841,867
Amortization of interest maintenance reserve		(59,046	)		(47,404	)		(9,894	)
Commissions, expense allowances and reserve adjustments
on reinsurance ceded		742,006			102,476			227,504
Other revenue		89,719			88,307			160,196
Total premiums and other revenues		7,224,815			3,091,386			2,170,214
Benefits paid or provided:
Death benefits		276,592			217,129			205,235
Annuity benefits		76,740			53,394			63,663
Disability benefits		85,972			81,901			277,212
Surrender benefits and withdrawals		5,926,182			2,256,495			1,706,010
Interest on policy or contract funds		28,742			76,856			(73,665	)
Other benefits		803			899			739
Decrease in life and annuity reserves		(74,914	)		(110,354	)		(799,425	)
Net transfers (from) to separate accounts		(26,249	)		5,868			(15,204	)
Total benefits paid or provided		6,293,868			2,582,188			1,364,565
Insurance expenses and other deductions:
Commissions		402,301			365,904			380,893
General expenses		83,829			89,497			95,315
Insurance taxes, licenses and fees		22,187			16,353			17,604
Other deductions		226,241			53,292			47,784
Total insurance expenses and other deductions		734,558			525,046			541,596
Gain (loss) from operations before policyholder dividends, federal income
taxes and net realized capital gains (losses)		196,389			(15,848	)		264,053

Dividends to policyholders		1,792			2,288			2,196
Gain (loss) from operations before federal income taxes
and net realized capital gains (losses)		194,597			(18,136	)		261,857

Federal income tax expense (benefit)		152,408			(18,121	)		40,109
Gain (loss) from operations before net realized capital gains (losses)		42,189			(15	)		221,748
Net realized capital gains (losses)		133,044			(339,922	)		(198,013	)
Net income (loss)	$	175,233		$	(339,937	)	$	23,735

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Statements of Changes in Capital and Surplus—Statutory Basis


	Year ended December 31
	2011			2010			2009
	(In Thousands)
Common stock:
Balance at beginning and end of year	$	2,880		$	2,880		$	2,880

Special surplus funds:
Balance at beginning of year		72,595			74,195			-
Change in admitted deferred tax asset per SSAP 10R		(28,713	)		(1,600	)		74,195
Balance at end of year		43,882			72,595			74,195

Surplus notes:
Balance at beginning and end of year		165,032			165,032			165,032

Paid in and contributed surplus:
Balance at beginning of year		1,703,584			1,703,584			1,443,584
Net capital (return) contributions		(170,000	)		-			260,000
Balance at end of year		1,533,584			1,703,584			1,703,584

Unassigned deficit:
Balance at beginning of year		(487,052	)		(248,219	)		(172,542	)
Net income		175,233			(339,937	)		23,735
Change in net unrealized capital (losses) gains		(7,476	)		283,557			(74,134	)
Change in nonadmitted assets		(89,097	)		(202,112	)		(31,415	)
Change in liability for reinsurance in unauthorized companies		1,267			728			6,970
Change in asset valuation reserve		14,064			(155,296	)		29,081
Change in surplus in separate account statements		-			-			2,213
Cumulative effect of change in accounting principle		(1,055	)		-			(6,081	)
Change in net deferred income tax		6,216			189,637			(39,559	)
Deferred gain on reinsurance of existing busines		175,028			-			-
Amortization of gain on reinsurance		(16,313	)		(13,118	)		(13,250	)
Change in reserve on account of change in valuation basis		-			-			27,867
Additional minimum pension liability		3,323			(2,292	)		(1,104	)
Balance at end of year		(225,862	)		(487,052	)		(248,219	)
Total capital and surplus	$	1,519,516		$	1,457,039		$	1,697,472

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Statements of Cash Flows—Statutory Basis


	Year ended December 31
	2011			2010			2009
	(In Thousands)
Operating Activities:
Premiums, policy proceeds, and other considerations received,
net of reinsurance paid	$	5,681,567		$	2,214,377		$	1,211,683
Net investment income received		778,683			718,542			939,901
Commissions and expenses paid		(522,772	)		(419,697	)		(451,373	)
Benefits paid		(6,350,622	)		(2,688,568	)		(2,441,351	)
Net transfers from separate accounts		36,313			1,206			8,363
Dividends paid to policyholders		(2,136	)		(2,330	)		(2,692	)
Federal income taxes recovered		9,218			29,395			95,494
Miscellaneous income		855,625			167,913			265,468
Net cash provided by (used in) operations		485,876			20,838			(374,507	)

Investment Activities:
Proceeds from sales, maturities, or repayments of investments:
Bonds		2,286,938			3,198,330			5,305,769
Stocks		17,011			25,057			143,376
Mortgage loans		216,810			333,300			249,456
Other invested assets		158,793			132,933			103,222
Net gain on cash and short term investments		764			2			19
Miscellaneous proceeds		26,587			32,391			61,270
Total proceeds from sales, maturities, or repayments of investments:		2,706,903			3,722,013			5,863,112

Cost of investments acquired:
Bonds		1,524,798			2,342,326			2,722,881
Stocks		17,543			5,615			38,614
Mortgage loans		21,969			13,700			11,298
Other invested assets		54,590			85,758			40,904
Miscellaneous applications		61,368			313,264			271,198
Total cost of investments acquired		1,680,268			2,760,663			3,084,895

Net decrease in contract loans		92,442			21,256			107,208
Net cash provided by investment activities		1,119,077			982,606			2,885,425

Financing and Miscellaneous Activities:
Other cash (applied) provided:
Borrowed money		(210,724	)		38,169			765,806
Net withdrawals on deposit type contracts		(710,673	)		(935,069	)		(3,307,462	)
Capital and paid in surplus		(170,000	)		260,000			210,000
Securities lending cash release		(1,120,000	)		-			-
Other cash (applied) provided		(28,177	)		(309,850	)		111,636
Net cash used in financing and miscellaneous activities		(2,239,574	)		(946,750	)		(2,220,020	)
Net (decrease) increase in cash and short term investments		(634,621	)		56,694			290,898
Cash and short term investments:
Beginning of year		1,385,953			1,329,259			1,038,361
End of year	$	751,332		$	1,385,953		$	1,329,259

The accompanying notes are an integral part of these financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

1. Organization and Significant Accounting Policies

Security Life of Denver Insurance Company (the “Company”) is domiciled in Colorado and is a wholly owned direct subsidiary of ING America Insurance Holdings, Inc. (“ING AIH”), (“Parent”), a Delaware domiciled non-insurance holding company. The Company’s ultimate parent is ING Groep, N.V. (“ING”), a global financial services company based in the Netherlands.

Description of Business

The Company focuses on two markets: the advanced market 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 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, Guam, the U.S. Virgin Islands, and Puerto Rico (approved for reinsurance only). In the investment products market, the Company offers guaranteed investment contracts, funding agreements, and trust notes to institutional buyers.

Use of Estimates

The preparation of the financial statements of the Company requires management to make estimates and assumptions that affect amounts reported in the financial statements and accompanying notes. Such estimates and assumptions could change in the future as more information becomes known, which could impact the amounts reported and disclosed herein.

Recently Adopted Accounting Principles

Effective December 31, 2011, the Company adopted Statement of Statutory Accounting Principles (“SSAP”) No. 5R, Liabilities, Contingencies and Impairments of Assets –Revised (“SSAP No. 5R”). This statement defines and establishes accounting for liabilities, contingencies and impairments of assets, particularly contingencies related to or on behalf of direct or indirect wholly owned insurance and non-insurance subsidiaries. At inception, the Company is required to record a liability equal to the fair value of the guarantee. If the Company subsequently determines that it is probable that payment will be required under the guarantee, the liability recorded will be an amount equal to the greater of the fair value of the guarantee or the undiscounted future payments required under the guarantee. The Company recognized a non-contingent liability of $1.3 as a result of the adoption of this statement. Capital and surplus decreased by $0.9 and there was a $0.2 increase in net income as a result of the adoption of this statement. See Note 14 for additional disclosures required by this statement.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Effective December 31, 2011, the Company adopted the modifications made to SSAP No. 22, Leases (“SSAP No. 22”), as they relate to modification and early termination of leases. Under the provisions of the statement, early termination or non-use of leased property benefits, are recognized at fair value as follows:

Liabilities for costs to terminate a contract before the end of its term are recognized when the Company terminated in accordance with the contract terms.

Liabilities for costs that will continue to be incurred under a contract for its remaining term without economic benefit are recognized as of the date the Company no longer has the right to use the leased property. The fair value of the liability on that date will be determined based on the remaining lease rentals, adjusted for the effects of any prepaid or deferred items recognized under the lease, and reduced by estimated sublease rentals that could be reasonably obtained for the property, even if there is no intent to enter into a sublease.

The Company had no impact to financial statements as a result of the adoption of this statement. There was no impact to net income. See Note 14 for additional disclosures required by this statement.

Effective January 1, 2011, the Company adopted SSAP No. 35R, Guaranty Fund and Other Assessments (“SSAP No. 35R”). This statement establishes statutory accounting principles for guaranty fund and other assessments.

Guaranty fund and other assessments will be expensed and a liability accrued by the Company when the following conditions are met:


a.	An assessment has been imposed or information available prior to issuance of the
	statutory financial statement indicates that it is probable that an assessment will be
	imposed.
b.	The event obligating an entity to pay an imposed or probable assessment has
	occurred on or before the date of the financial statements.
c.	The amount of the assessment can be reasonably estimated.

In addition, if it is probable that a paid or accrued assessment will result in an amount that is recoverable from premium tax offsets or policy surcharges, the Company will recognize an asset or liability for that recovery in an amount that is determined based on current laws, projections of future premium collections or policy surcharges from in-force policies. Any recognized asset from premium tax credits or policy surcharges will be reevaluated regularly to ensure recoverability. Upon expiration, tax credits no longer meeting the definition of an asset will be charged to income in the period the determination is made.

The Company has re-evaluated both the liability and asset under the new guidelines established by SSAP No. 35R due to various assessments related to insolvencies. As a result of adopting this change in accounting principle the effects on the Company’s 2011 financial statements were an increase in liabilities of $0.3 and a decrease in capital and surplus of $0.1. See Note 17 for additional disclosures required by this standard.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Effective December 31, 2010, the Company adopted SSAP No. 100, Fair Value Measurements (“SSAP No. 100”). This statement defines fair value, establishes a framework for measuring fair value and establishes the following disclosure requirements about fair value:

§	Fair value measurements at the reporting date and the source of the fair value measurement;
§	The level within the fair value hierarchy in which the fair value measurements fall;
§	Significant transfers in and out of Level 3;
§	Purchases, sales, issuances, and settlement in the Level 3 fair value measurements reconciliation;
§	Fair value measurement disclosures for each class of assets and liabilities (i.e. disaggregated);
§	Valuation techniques and inputs used for Level 1, Level 2 and Level 3 fair value measurements.

As this statement only pertains to additional disclosures, the adoption had no impact on the Company’s Balance Sheet or Statement of Operations.

Effective December 31, 2010, the Company adopted SSAP No. 91R, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities (“SSAP No. 91R”). The statement initially established statutory accounting principles for transfers and servicing of financial assets. Amendments to the statement were made in 2010 to clarify that the adequacy of collateralization should be measured based on the fair value of the collateral obtained. Under the revised standard, securities pledged as collateral that may be sold or repledged by the transferor or its agent are reclassified on the Company's balance sheet separately from assets not so encumbered. Reporting of collateral on the Company's balance sheet is determined by the administration of the program and is presented accordingly. The adoption of SSAP No. 91R had no impact on the net income or surplus of the Company. See Note 3 for additional discloses required by the standard.

Effective December 31, 2009, the Company adopted SSAP No. 10R, Income Taxes (“SSAP No. 10R”). This statement requires the Company to calculate admitted deferred tax assets based upon the gross admitted deferred asset to reverse within one year with a cap on the admitted portion of the deferred tax asset of 10% of capital and surplus for its most recently filed statement with the domiciliary state commissioner. If the Company’s risk-based capital levels (“RBC”), after reflecting the above limitations, exceeds 250% of the authorized control level, the statement increases the limitation on admitted deferred tax assets from what is expected to reverse in one year to what is expected to reverse over the next three years and increases the cap on the admitted portion of the deferred tax asset from 10% of capital and surplus for its most recently filed statement with the domiciliary state commissioner to 15% of capital and surplus for its most recently filed statement with the domiciliary state commissioner. Other revisions in the statement include requiring the Company to reduce the gross deferred tax asset by a statutory valuation allowance adjustment if, based on the weight of available evidence, it is more likely than

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

not (a likelihood of more than 50 percent) that some portion or all of the gross deferred tax assets will not be realized. The effects on the Company's 2009 financial statements of adopting this change in accounting principle at December 31, 2009 were increases to total admitted assets and capital and surplus of $74.2. There was no change in net income or total liabilities. The increase in capital and surplus related to the cumulative effect of adopting this change in accounting principle is disclosed in a separate line in the Statements of Changes in Capital and Surplus.

Effective July 1, 2009, the Company adopted SSAP No. 43R, Loan-backed and Structured Securities (“SSAP No. 43R”). This statement provides guidance on recording other-than-temporary impairments (“OTTI”) on loan-backed and structured securities. When the holder of a loan-backed or structured security with an unrealized loss position either has the intent to sell the security or does not have the intent and ability to hold the security for a period of time sufficient to recover the amortized cost basis, the security must be written down to fair value.

When the holder of a loan-backed or structured security in an unrealized loss position does not intend to sell the security and has the intent and ability to hold the security for a period of time sufficient to recover the amortized cost, the holder of the security must compare the present value of the expected future cash flows for this security to its amortized cost. If the present value of the expected future cash flows for the security is lower than its amortized cost, the security is written down to its present value of the expected future cash flows.

In both instances noted above, the total loss recorded is bifurcated between the interest related loss and the non-interest related loss. The interest related portion shall be recorded through the interest maintenance reserve (“IMR”) and the non-interest related portion shall be recorded through the asset valuation reserve (“AVR”). The effects on the Company's 2009 financial statements of adopting this change in accounting principle at July 1, 2009 were decreases in total admitted assets and capital and surplus of $6.1. This adoption had no impact on total liabilities and net income.

Basis of Presentation

The accompanying financial statements of the Company have been prepared in conformity with accounting practices prescribed or permitted by the Colorado Division of Insurance, which practices differ from United States generally accepted accounting principles (“GAAP”). The more significant variances from GAAP are:

Investments: Investments in bonds and mandatorily redeemable preferred stocks are reported at amortized cost or fair value based on the National Association of Insurance Commissioners (“NAIC”) rating; for GAAP, such fixed maturity investments are designated at purchase as held to maturity, trading or available for sale. Held to maturity investments are reported at amortized cost, and the remaining fixed maturity investments are reported at fair value with unrealized capital gains and losses reported in statement of

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

operations for those designated as trading and as a separate component of other comprehensive income in stockholder’s equity for those designated as available for sale.

Management regularly reviews the value of the Company’s investments in bonds and mandatorily redeemable preferred stocks. If the fair value of any investment falls below its cost basis, the decline is analyzed to determine whether it is an other than temporary decline. To make this determination for each security, the following are some of the factors considered:

§	The length of time and the extent to which the fair value has been below cost.
§	The financial condition and near-term prospects of the issuer of the security, including any specific events that may affect its operations or earnings potential.
§	Management’s intent and ability to hold the security long enough for it to recover its fair value.

Based on the analysis, management makes a judgment as to whether the loss is other than temporary. If the loss is other than temporary, an impairment charge is recorded within net realized investment gains (losses) in the Statements of Operations in the period the determination is made.

The Company invests in structured securities including mortgage backed securities/ collateralized mortgage obligations, asset backed securities, collateralized debt obligations, and commercial mortgage backed securities. For these structured securities in unrealized loss positions in the periods after the adoption of the SSAP No. 43R, management determines whether it has the intent to sell or the intent and ability to hold the security for a period of time sufficient to recover the amortized cost. If management has the intent and ability to hold the security to recovery, the Company must compare the present value of the expected future cash flows for this security to its amortized cost. If the present value of the expected future cash flows for the security is lower than its amortized cost, the security is written down to its present value of the expected future cash flows.

When an OTTI is recorded because there is intent to sell or a holder does not have the intent and ability to hold the security for a period of time sufficient to recover the amortized cost basis, the security is written down to fair value. The total loss recorded is bifurcated between the interest related loss and the non-interest related loss. The interest portion shall be recorded through the IMR and the non-interest portion shall be recorded through the asset valuation reserve AVR.

For GAAP, when a decline in fair value is determined to be other-than-temporary, the loss which is calculated as the difference between the securities carrying value and fair value is recorded in net realized capital gains (losses) in its entirety or bifurcated between net realized capital gains (losses) and accumulated other comprehensive income, as appropriate.

Realized gains and losses on disposed investments are reported in the Statements of Operations net of federal income tax and transfers to the IMR. Under GAAP, realized

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

capital gains and losses are reported in the Statements of Operations on a pretax basis in the period that the asset giving rise to the gain or loss is sold.

The Company also follows the hedge accounting guidance in SSAP No. 86, Accounting for Derivative Instruments and Hedging Activities (“SSAP No. 86”) for derivative transactions entered into or modified on or after January 1, 2003. Under SSAP No. 86, derivatives that are deemed effective hedges are accounted for entirely in a manner which is consistent with the underlying hedged item. Derivatives used in hedging transactions that do not meet the requirements of SSAP No. 86 as an effective hedge are carried at fair value with the change in value recorded in surplus as unrealized gains or losses. Embedded derivatives are not accounted for separately from the host contract. Under GAAP, the effective and ineffective portions of a single hedge are accounted for separately. For effective cash flow hedges, changes in fair value are credited or charged directly to a separate component of shareholder’s equity rather than to income as required for fair value hedges. An embedded derivative within a contract that is not clearly and closely related to the economic characteristics and risk of the host contract is accounted for separately from the host contract and valued and reported at fair value, and the change in fair value is recognized in income.

Valuation Reserves: The AVR is intended to establish a reserve to offset potential credit related investment losses on most invested asset categories. AVR is determined by an NAIC prescribed formula and is reported as a liability rather than as a valuation allowance or an appropriation of surplus. The change in AVR is reported directly to unassigned surplus.

Interest Maintenance Reserve: Under a formula prescribed by the NAIC, the Company defers the portion of realized gains and losses on sales of fixed income investments, principally bonds and mortgage loans, attributable to changes in the general level of interest rates and amortizes those deferrals over the remaining period to maturity based on groupings of individual securities sold in five year bands. The Company’s net deferral of IMR is negative and as such is reported as a component of other assets and completely nonadmitted in the accompanying balance sheets.

Policy Acquisition Costs: The costs of acquiring and renewing business are expensed when incurred. Under GAAP, acquisition costs related to traditional life insurance, to the extent recoverable from future policy revenues, are deferred and amortized over the premium paying period of the related policies using assumptions consistent with those used in computing policy benefit reserves. For universal life insurance and investment products, to the extent recoverable from future gross profits, acquisition costs are amortized generally in proportion to the present value of expected gross profits from surrender charges and investment, mortality, and expense margins.

Premiums: Life premiums are recognized as revenue when due. Premiums for annuity policies with mortality and morbidity risk, except for guaranteed interest and group annuity contracts, are also recognized as revenue when due. Premiums received for

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

annuity policies without mortality or morbidity risk and for guaranteed interest and group annuity contracts are recorded using deposit accounting.

Under GAAP, premiums for traditional life insurance products, which include those products with fixed and guaranteed premiums and benefits and consist primarily of whole life insurance policies, are recognized as revenue when due. Group insurance premiums are recognized as premium revenue over the time period to which the premiums relate. Revenues for universal life, annuities and guaranteed interest contracts consist of policy charges for the cost of insurance, policy administration charges, amortization of policy initiation fees and surrender charges assessed during the period.

Benefit and Contract Reserves: Life policy and contract reserves under statutory accounting practices are calculated based upon both the net level premium and Commissioners’ Reserve Valuation methods (“CRVM”) using statutory rates for mortality and interest. GAAP requires that policy reserves for traditional products be based upon the net level premium method utilizing reasonably conservative estimates of mortality, interest, and withdrawals prevailing when the policies were sold. For interest sensitive products, the GAAP policy reserve is equal to the policy fund balance plus an unearned revenue reserve which reflects the unamortized balance of early year policy loads over renewal year policy loads.

Reinsurance: For business ceded to unauthorized reinsurers, statutory accounting practices require that reinsurance credits permitted by the treaty be recorded as an offsetting liability and charged against unassigned surplus. Under GAAP, an allowance for amounts deemed uncollectible would be established through a charge to earnings. Statutory income recognized on certain reinsurance treaties representing financing arrangements is not recognized on a GAAP basis.

Policy and contract liabilities ceded to reinsurers have been reported as reductions of the related reserves rather than as assets as required under GAAP.

Commissions allowed by reinsurers on business ceded are reported as income when received rather than being deferred and amortized with deferred policy acquisition costs as required under GAAP.

Gains and losses generated in certain reinsurance transactions are deferred and amortized over the remaining life of the business for GAAP purposes. For statutory, losses are recognized immediately in income, with gains reported as a separate component of surplus and amortized over the remaining life of the business. Under GAAP, such assets are included in the balance sheets.

Nonadmitted Assets: Certain assets designated as “nonadmitted,” principally disallowed deferred federal income tax assets, disallowed interest maintenance reserves, non operating software, past due agents’ balances, furniture and equipment, intangible assets, and other assets not specifically identified as an admitted asset within the NAIC

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Accounting Practices and Procedures Manual, are excluded from the accompanying balance sheets and are charged directly to unassigned surplus.

Subsidiaries: The accounts and operations of the Company’s subsidiaries are not consolidated. Certain affiliated investments for which audited GAAP statements are not available or expected to be available are nonadmitted. Under GAAP, the accounts and operations of the Company’s subsidiaries are consolidated. All affiliated investments are included in the Consolidated balance sheets.

Employee Benefits: For purposes of calculating the Company’s pensions and postretirement benefit obligations, only vested participants and current retirees are included in the valuation. Under GAAP, active participants not currently vested are also included.

Universal Life and Annuity Policies: Revenues for universal life and annuity policies consist of the entire premium received and benefits incurred represent the total of death benefits paid and the change in policy reserves. Under GAAP, premiums received in excess of policy charges would not be recognized as premium revenue and benefits would represent the excess of benefits paid over the policy account value and interest credited to the account values.

Policyholder Dividends: Policyholder dividends are recognized when declared. Under GAAP, dividends are recognized over the term of the related policies.

Deferred Income Taxes: Deferred tax assets are provided for and admitted to an amount determined under a standard formula. This formula considers the amount of differences that will reverse over the next year, taxes paid in prior years that could be recovered through carrybacks, surplus limits, and the amount of deferred tax liabilities available for offset. For periods after the adoption of SSAP No. 10R, and assuming certain minimum thresholds are met, the formula allows the Company to consider the amount that is expected to reverse over the next three years rather than the single year under SSAP No. 10. The Company is also required, under SSAP No. 10R, to reduce the gross deferred tax asset by a statutory valuation allowance adjustment if, based on the weight of available evidence, it is more likely than not (a likelihood of more than 50 percent) that some portion or all of the gross deferred tax assets will not be realized. Any deferred tax assets not covered under the formula are nonadmitted. Deferred taxes do not include any amounts for state taxes. Under GAAP, a deferred tax asset is recorded for the amount of gross deferred tax assets that are expected to be realized in future years and a valuation allowance is established for the portion that is not more likely than not realizable.

Surplus Notes: Surplus notes issued are reported as a component of surplus on the balance sheet. Under statutory accounting practices, no interest is recorded on the surplus notes until payment has been approved by the Colorado Division of Insurance. Under GAAP, surplus notes are reported as liabilities and the related interest is reported as a change to earnings over the term of the notes.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Mortgage Loans: Mortgage loans are reported at amortized cost, less write down for impairments. If the value of any mortgage loan is determined to be impaired (i.e., when it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement), the carrying value of the mortgage loan is reduced to either the present value of expected cash flows from the loan, discounted at the loan’s effective interest rate, or fair value of the collateral. For those mortgages that are determined to require foreclosure, the carrying value is reduced to the fair value of the underlying collateral, net of estimated costs to obtain and sell at the point of foreclosure. The carrying value of the impaired loans is reduced by establishing a permanent write-down recorded in net realized capital gains (losses). Under GAAP, in addition to impairments of specific mortgage loans, a general allowance is recorded for losses not specifically identifiable.

Cash and Other Invested Assets: Cash and short-term investments represent cash balances, demand deposits, and short term fixed maturity investments with initial maturities of one year or less at the date of acquisition. Under GAAP, the corresponding caption of cash and cash equivalents includes cash balances and investments with initial maturities of three months or less.

Reconciliation to GAAP: The effects of the preceding variances from GAAP on the accompanying statutory basis financial statements have not been determined, but are presumed to be material.

Other significant accounting practices are as follows:

Investments: Investments are stated at values prescribed by the NAIC, as follows:

Bonds not backed by other loans are principally stated at amortized cost using the effective interest method.

Loan-backed securities are stated at either amortized cost or the lower of amortized cost or fair value. Amortized cost is determined using the effective interest method and includes anticipated prepayments. The retrospective adjustment method is used to determine the amortized cost for the majority of loan-backed and structured securities. For certain securities the prospective adjustment method is used, including interest only securities and securities that have experienced an other-than-temporary impairment.

Redeemable preferred stocks rated as high quality or better are reported at cost or amortized cost. All other redeemable preferred stocks are reported at the lower of cost, amortized cost, or fair value and nonredeemable preferred stocks are reported at fair value or the lower of cost or fair value.

Common stocks are reported at fair value, and the related unrealized capital gains/losses are reported in unassigned surplus along with adjustment for federal income taxes.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The Company’s use of derivatives is primarily for economic hedging purposes to reduce the Company’s exposure to cash flow variability of assets and liabilities, interest rate risk, credit risk, and market risk. For those derivatives in effective hedging relationships, the Company values all derivative instruments on a consistent basis with the hedged item. Upon termination, gains and losses on instruments are included in the carrying values of the underlying hedged items and are amortized over the remaining lives of the hedged items as adjustments to investment income or benefits from the hedged items. Any unamortized gains or losses are recognized when the underlying hedged items are sold. The unrealized gains and losses from derivatives not designated as accounting hedges are reported at fair value through surplus. Upon termination, interest related gains and losses are included in IMR and are amortized over the remaining lives of the derivatives; other gains and losses are added to the AVR. The Company enters into the following derivatives:

Interest rate caps and floors: Interest rate caps and floors are used to limit the effects of changing interest rates on yields of variable rate or short term assets or liabilities.
The initial cost of any such agreement is amortized to net investment income over the life of the agreement. Periodic payments that are received as a result of the agreements are accrued as an adjustment of interest income or benefits from the hedged items.
Interest rate swaps: Interest rate swaps are used to manage the interest rate risk in the Company’s fixed maturity portfolio, as well as the Company’s liabilities. Interest rate swaps represent contracts that require the exchange of cash flows at regular interim periods, typically monthly or quarterly. The net interest effect of such swap transactions is reported as an adjustment of interest income from the hedged items as incurred.
Foreign exchange swaps: Foreign exchange swaps are used to reduce the risk of a change in the value, yield, or cash flow with respect to foreign invested assets.
Foreign exchange swaps represent contracts that require the exchange of foreign currency cash flows for U.S. dollar cash flows at regular interim periods, typically quarterly or semi-annually.
Credit default swaps (sold credit protection): Credit default swaps and total return swaps are utilized to replicate the investment characteristics of permissible investments using the derivative in conjunction with other investments. Replicated (synthetic) assets filed with the NAIC’s Securities Valuation Office (“SVO”) result in both the derivative and cash instrument being carried at amortized cost. The replication practices are in accordance with SSAP No. 86.
Credit default swaps: Credit default swaps are used to reduce the credit loss exposure with respect to certain assets that the Company owns, or to assume credit exposure on certain assets that the Company does not own. Payments are made to or received from the counterparty at specified intervals and amounts for the purchase or sale of credit

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

protection. In the event of a default on the underlying credit exposure, the Company will either receive an additional payment (purchased credit protection) or will be required to make an additional payment (sold credit protection) equal to par minus recovery value of the swap contract.

Forwards: Forwards are acquired to hedge the Company’s inverse portfolio against movements in interest rates, particularly mortgage rates. On the settlement date, the Company will either receive a payment (interest rate drops on owned forwards or interest rate rises on purchased forwards) or will be required to make a payment (interest rate rises on owned forwards or interest rate drops on purchased forwards).
Swaptions: Swaptions are used to manage interest rate risk in the Company’s collateralized mortgage obligations portfolio. Swaptions are contracts that give the Company the option to enter into an interest rate swap at a specific future date.
Options: Call options are used to hedge against an increase in the various equity indices. Such increase may result in increased payments to contract holders of fixed indexed annuity contracts, and the options offset this increased expense. Put options are used to hedge the liability associated with embedded derivatives in certain variable annuity contracts and as part of a hedging program designed to mitigate the impact of potential declines in equity markets and their impact on regulatory capital.
Options are reported at fair value.

SSAP No. 97, Investments in Subsidiary, Controlled and Affiliated Entities (“SSAP No. 97”), applies to the Company’s subsidiaries, controlled and affiliated entities (“SCA”). The Company’s insurance subsidiaries are reported at their underlying statutory basis net assets, and the Company’s non-insurance subsidiaries are reported at the underlying GAAP equity amount, adjusted for nonadmitted assets as promulgated by the NAIC Accounting Practices and Procedures Manual. Dividends from subsidiaries are included in net investment income. The remaining net change in the subsidiaries’ equity is included in the change in net unrealized capital gains or losses. SCA entities for which audited US GAAP statements are not available or expected to be available are nonadmitted. Management regularly reviews its SCA’s to determine if an other-than-temporary impairment has occurred. During this review, management makes a judgment as to whether it is probable that the reporting entity will be unable to recover the carrying amount of the investment or there is evidence indicating inability of the investee to sustain earnings.

Contract loans are reported at unpaid principal balances.

The Company engages in reverse repurchase agreements. Such arrangements typically meet the requirements to be accounted for as financings. For reverse repurchase agreements, Company policies require that at all times during the respective agreement term, cash or other collateral types obtained is sufficient to allow the Company to fund substantially all of the cost of purchasing replacement assets from others. Cash collateral

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

received is used for general liquidity purposes and the offsetting collateral liability is included in borrowed money on the balance sheets.

The Company engages in securities lending whereby certain domestic bonds from its portfolio are loaned to other institutions for short periods of time. Collateral, primarily cash, which is in excess of the fair value of the loaned securities, is deposited by the borrower with a lending agent, and retained and invested by the lending agent to generate additional income for the Company. The Company does not have access to the collateral. The Company’s policy requires a minimum of 102% of the fair value of securities loaned to be maintained as collateral. The fair value of the loaned securities is monitored on a daily basis with additional collateral obtained or refunded as the fair value fluctuates.

Short-term investments are reported at amortized cost which approximates fair value. Short-term investments include investments with maturities between three months and one year at the date of acquisition.

Partnership interests, which are included in other invested assets, are reported at the underlying audited GAAP equity of the investee. Changes in surplus from distributions are reported in investment income.

Residual collateralized mortgage obligations, which are included in other invested assets on the balance sheets, are reported at amortized cost using the effective interest method.

Surplus Notes acquired, which are included in other invested assets on the balance sheets, are reported at amortized cost using the effective interest method.

Realized capital gains and losses are generally determined using the first in first out method.

Cash on hand includes cash equivalents. Cash equivalents are short term investments that are both readily convertible to cash and have an original maturity date of three months or less from date of purchase.

Aggregate Reserve for Life Policies and Contracts: Life, annuity, and accident and health reserves are developed by actuarial methods and are determined based on published tables using statutorily specified interest rates and valuation methods that will provide, in the aggregate, reserves that are greater than or equal to the minimum or guaranteed policy cash value or the amounts required by law. Interest rates range from 1.5% to 11.3% for 2011.

The Company waives the deduction of deferred fractional premiums upon the death of the insured. It is the Company’s practice to return a pro rata portion of any premium paid beyond the policy month of death, although it is not contractually required to do so for certain issues.

The methods used in valuation of substandard policies are as follows:

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

For life, endowment and term policies issued substandard, the standard reserve during the premium paying period is increased by 50% of the gross annual extra premium. Standard reserves are held on Paid-Up Limited Pay contracts.

For reinsurance accepted with table rating, the reserve established is a multiple of the standard reserve corresponding to the table rating.

For reinsurance with flat extra premiums, the standard reserve is increased by 50% of the flat extra.

The amount of insurance in force for which the gross premiums are less than the net premiums, according to the standard of valuation required by the Colorado Division of Insurance, is $7.8 billion and $11.6 billion at December 31, 2011 and 2010, respectively. The amount of premium deficiency reserves for policies on which gross premiums are less than the net premiums is $295.1 and $204.3 at December 31, 2011 and 2010, respectively. The Company anticipates investment income as a factor in the premium deficiency calculation in accordance with SSAP No. 54, Individual and Group Accident and Health Contracts (“SSAP No. 54”).

The tabular interest has been determined from the basic data for the calculation of policy reserves for all direct ordinary life insurance and for the portion of group life insurance classified as group Section 79. The method of determination of tabular interest of funds not involving life contingencies is as follows: current year reserves, plus payments, less prior year reserves, less funds added.

Reinsurance: Reinsurance premiums, commissions, expense reimbursements, and reserves related to reinsured business are accounted for on a basis 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. Premiums and benefits ceded to other companies have been reported as a reduction of premium revenue and benefits expense. Amounts applicable to reinsurance ceded for reserves and unpaid claim liabilities have been reported as reductions of these items, and expense allowances received in connection with reinsurance ceded have been reflected in operations.

Electronic Data Processing Equipment: Electronic data processing equipment is carried at cost less accumulated depreciation. Depreciation for major classes of such assets is calculated on a straight line basis over the estimated useful life of the asset.

Participating Insurance: Participating business approximates less than 1% of the Company’s ordinary life insurance in force and less than 1% of premium income. The amount of dividends to be paid to participating policyholders is determined annually by the Board of Directors. Amounts allocable to participating policyholders are based on published dividend projections or expected dividend scales. Dividends expense of $1.8, $2.3 and $2.2 was incurred in 2011, 2010 and 2009, respectively.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Benefit Plans: The Company provides noncontributory retirement plans for substantially all employees and certain agents. Pension costs are charged to operations as contributions are made to the plans. The Company also provides a contributory retirement plan for substantially all employees.

Nonadmitted Assets: Nonadmitted assets are summarized as follows:


	December 31
		2011		2010
	(In Thousands)
Surplus note	$	5,810	$	16,275
Other invested assets		15,765		15,262
Net deferred tax asset		120,526		209,809
Negative IMR		324,108		247,283
Agents' debit balances		20,480		5,977
Deferred and uncollected premium		371		1,351
Receivables from parent, subsidiaries and affiliates		26		17
Other		304		807
Total nonadmitted assets	$	487,390	$	496,781

Changes in nonadmitted assets are generally reported directly in unassigned surplus as an increase or decrease in nonadmitted assets.

Claims and Claims Adjustment Expenses: Claims expenses represent the estimated ultimate net cost of all reported and unreported claims incurred through December 31, 2011. The Company does not discount claims and claims adjustment expense reserves. Such estimates are based on actuarial projections applied to historical claim payment data. Such liabilities are considered to be reasonable and adequate to discharge the Company’s obligations for claims incurred but unpaid as of December 31, 2011.

Separate Accounts: Most separate account assets and liabilities held by the Company represent funds held for the benefit of the Company’s variable life and annuity policy and contract holders who bear all of the investment risk associated with the policies. Such policies are of a non-guaranteed nature. All net investment experience, positive or negative, is attributed to the policy and contract holders’ account values. The assets and liabilities of these accounts are carried at fair value and are legally segregated and are not subject to claims that arise out of any other business of the Company. There are no product classification differences under GAAP.

Reserves related to the Company’s mortality risk are associated with life and annuity reserves. These reserves include reserves for guaranteed minimum death benefits (before reinsurance) that totaled $0.3 and $10.0 at December 31, 2011 and 2010, respectively. The operations of the separate accounts are not included in the accompanying financial statements.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

3. Investments

Fixed Maturities and Equity Securities

The cost or amortized cost and fair value of bonds and equity securities are as follows:


		Cost or		Gross		Gross
		Amortized		Unrealized		Unrealized		Fair
		Cost		Gains		Losses		Value
				(In Thousands)
At December 31, 2011:
U.S. Treasury securities and
obligations of U.S. government
corporations and agencies	$	1,520,186	$	268,231	$	-	$	1,788,417
States, municipalities, and political
subdivisions		90,572		12,091		134		102,529
Foreign other (par value - $1,378,497)		1,366,800		168,179		20,192		1,514,787
Foreign government (par value - $61,360)		65,387		13,001		1		78,387
Public utilities securities		43,813		4,838		11		48,640
Corporate securities		3,881,672		559,656		12,966		4,428,362
Residential mortgage backed securities		1,985,908		394,391		210,309		2,169,990
Commercial mortgage backed
securities		1,756,973		28,220		152,854		1,632,339
Other asset backed securities		253,547		13,254		10,704		256,097
Total fixed maturities		10,964,858		1,461,861		407,171		12,019,548
Preferred stocks		2,255		1,675		-		3,930
Common stocks		85,948		5,146		-		91,094
Total equity securities		88,203		6,821		-		95,024
Total	$	11,053,061	$	1,468,682	$	407,171	$	12,114,572

At December 31, 2010:


U.S. Treasury securities and
obligations of U.S. government
corporations and agencies	$	1,677,173	$	12,451	$	59,965	$	1,629,659
States, municipalities, and political
subdivisions		103,149		1,211		6,787		97,573
Foreign other (par value - $1,379,963)		1,361,361		128,233		9,485		1,480,109
Foreign government (par value - $97,257)		100,296		10,546		-		110,842
Public utilities securities		72,012		3,360		279		75,093
Corporate securities		3,614,520		229,041		25,262		3,818,299
Residential mortgage backed securities		3,040,599		404,272		277,910		3,166,961
Commercial mortgage backed
securities		1,891,306		25,196		100,126		1,816,376
Other asset backed securities		89,942		9,665		2,836		96,771
Total fixed maturities		11,950,358		823,975		482,650		12,291,683
Preferred stocks		16,085		3,164		1,316		17,933
Common stocks		80,402		11,430		6		91,826
Total equity securities		96,487		14,594		1,322		109,759
Total	$	12,046,845	$	838,569	$	483,972	$	12,401,442

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Reconciliation of bonds from amortized cost to carrying value is as follows:


	December 31
	2011			2010
	(In Thousands)
Cost or amortized cost	$	10,964,858		$	11,950,358
Adjustment for below investment grade bonds		(3,230	)		(43,434	)
Carrying value	$	10,961,628		$	11,906,924

Reconciliation of preferred stocks from amortized cost to carrying value is as follows:


	December 31
	2011		2010
	(In Thousands)
Cost or amortized cost	$	2,255	$	16,085
Adjustment for below investment grade preferred stock		-		(1,316	)
Carrying value	$	2,255	$	14,769

The aggregate fair value of bonds with unrealized losses and the time period that cost exceeded fair value are as follows:


				More than 6
		Less than		Months and Less		More than
		6 Months		than 12 Months		12 Months
		Below Cost		Below Cost		Below Cost		Total
	(In Thousands)
At December 31, 2011:
Fair value	$	626,847	$	1,034,944	$	944,243	$	2,606,034
Unrealized loss		31,247		131,446		244,478		407,171

At December 31, 2010:
Fair value	$	1,386,481	$	33,836	$	2,415,550	$	3,835,867
Unrealized loss		57,387		1,786		423,477		482,650

SECURITY LIFE OF DENVER INSURANCE COMPANY Note to Supplementary Information

December 31, 2011

The amortized cost and fair value of investments in bonds at December 31, 2011, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.


		Amortized		Fair
		Cost		Value
		(In Thousands)
Maturity:
Due in 1 year or less	$	693,677	$	700,470
Due after 1 year through 5 years		931,339		1,009,727
Due after 5 years through 10 years		873,412		958,170
Due after 10 years		4,470,002		5,292,755
		6,968,430		7,961,122
Residential mortgage backed securities		1,985,908		2,169,990
Commercial mortgage backed securities		1,756,973		1,632,339
Other asset backed securities		253,547		256,097
Total	$	10,964,858	$	12,019,548

At December 31, 2011 and 2010, investments in certificates of deposit and bonds with an admitted asset value of $25.7 and $26.0, respectively, were on deposit with state insurance departments to satisfy regulatory requirements.

The Company is a member of the Federal Home Loan Bank of Topeka (“FHLB”). The Company issues non-putable funding agreements to the FHLB as part of a spread lending business within its general account. At December 31, 2011 and 2010, the Company had $1.4 billion and $1.1 billion, respectively, in non-putable funding agreements, including accrued interest, issued to the FHLB. At December 31, 2011 and 2010, assets with a book value of $1.6 billion and $1.5 billion, respectively, collateralized the funding agreements to the FHLB. The Company also owned $82.6 and $68.1 of FHLB stock at December 31, 2011 and 2010, respectively. The FHLB funding capacity available to the Company at December 31, 2011 was $55.3.

The Company does not originate or purchase subprime or Alt-A whole-loan mortgages. The Company does have exposure to Residential Mortgage-Backed Securities (“RMBS”) and asset-backed securities (“ABS”). Subprime lending is the origination of loans to customers with weaker credit profiles. The Company defines Alt-A loans to include residential mortgage loans to customers who have strong credit profiles but lack some element(s), such as documentation to substantiate income. The Company expanded its definition of Alt-A loans to include residential mortgage loans to borrowers that would otherwise be classified as prime but whose loan structure provides repayment options to the borrower that increase the risk of default. The industry coalesced around classifying any securities backed by residential mortgage collateral not clearly identifiable as prime or subprime into the Alt-A category, and the Company is following that lead.

Underlying collateral, originated prior to 2008, has continued to reflect the problems associated with a housing market that has since seen substantial price declines and an employment market that has declined significantly and remains under stress. Credit

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The following table summarizes the Company’s exposure to subprime mortgage-backed holdings and Alt-A mortgage-backed securities through other investments:


	Actual Cost		Book/Adjusted Carrying Value (Excluding Interest)		Fair Value		Other Than Temporary Impairment Losses Recognized




	(In Thousands)
December 31, 2011
Residential mortgage
backed securities	$	99,913	$	97,041	$	77,672	$	3,338
Structured securities		780,171		781,591		628,261		1,928
Total	$	880,084	$	878,632	$	705,933	$	5,266


December 31, 2010
Residential mortgage
backed securities	$	123,896	$	121,482	$	98,176	$	3,134
Structured securities		1,381,147		1,371,419		1,188,674		359,687
Total	$	1,505,043	$	1,492,901	$	1,286,850	$	362,821


December 31, 2009
Residential mortgage
backed securities	$	153,637	$	144,996	$	95,444	$	9,733
Structured securities		1,886,933		1,719,305		1,093,811		40,744
Total	$	2,040,570	$	1,864,301	$	1,189,255	$	50,477

The Company did not have underwriting exposure to subprime mortgage risk through investments in subprime mortgage loans, Mortgage Guaranty or Financial Guaranty insurance coverage as of December 31, 2011.

Transfer of Alt-A RMBS Participation Interest

On January 26, 2009, ING announced it reached an agreement, for itself and on behalf of certain ING affiliates including the Company, with the Dutch State on an Illiquid Assets Back-up Facility (the “Back-up Facility”) covering 80% of ING’s Alt-A residential mortgage-backed securities (“Alt-A RMBS”). Under the terms of the Back-up Facility, a full credit risk transfer to the Dutch State was realized on 80% of ING’s Alt-A RMBS owned by ING Bank, FSB and ING affiliates within ING Insurance Americas with a book value of $36.0 billion, including book value of approximately $683.0 of the Alt-A RMBS portfolio owned by the Company (with respect to the Company’s portfolio, the “Designated Securities Portfolio”) (the “ING-Dutch State Transaction”). As a result of the risk transfer, the Dutch State will participate in 80% of any results of the ING Alt-A RMBS portfolio. The risk transfer to the Dutch State took place at a discount of 10% of par value. In addition, under the Back-up Facility, other fees were paid both by the Company and the Dutch State. Each ING company participating in the ING-Dutch State Transaction, including the Company, remains the legal owner of 100% of its Alt-A

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

RMBS portfolio and will remain exposed to 20% of any results on the portfolio. The ING-Dutch State Transaction closed on March 31, 2009, with the affiliate participation conveyance and risk transfer to the Dutch State described in the succeeding paragraph taking effect as of January 26, 2009.

In order to implement that portion of the ING-Dutch State Transaction related to the Company’s Designated Securities Portfolio, the Company entered into a participation agreement with its affiliates, ING Support Holding B.V. (“ING Support Holding”) and ING pursuant to which the Company conveyed to ING Support Holding an 80% participation interest in its Designated Securities Portfolio and will pay a periodic transaction fee, and received, as consideration for the participation, an assignment by ING Support Holding of its right to receive payments from the Dutch State under the Illiquid Assets Back-Up Facility related to the Company’s Designated Securities Portfolio among, ING, ING Support Holding and the Dutch State (the “Company BackUp Facility”). Under the Company Back-Up Facility, the Dutch State is obligated to pay certain periodic fees and make certain periodic payments with respect to the Company’s Designated Securities Portfolio, and ING Support Holding is obligated to pay a periodic guarantee fee and make periodic payments to the Dutch State equal to the distributions it receives with respect to the 80% participation interest in the Company’s Designated Securities Portfolio. The Dutch State payment obligation to the Company under the Company Back-Up Facility is accounted for as an invested asset and is reported in other invested assets on the Balance Sheet. The amount of the obligation as of December 31, 2011 and 2010 was $345.4 and $445.8, respectively.

In a second transaction, known as the Step 1 Cash Transfer, a portion of the Company’s Alt-A RMBS which had a book value of approximately $237.0 was sold for cash to an affiliate, Lion II Custom Investments LLC (“Lion II”). Immediately thereafter, Lion II sold to ING Direct Bancorp the purchased securities (the “Step 2 Cash Transfer”). Contemporaneous with the Step 2 Cash Transfer, ING Direct Bancorp included such purchased securities as part of its Alt-A RMBS portfolio sale to the Dutch State. The Step 1 Cash Transfer closed on March 31, 2009 contemporaneous with the closing of the ING-Dutch Transaction.

Since the Company had the intent to sell as of December 31, 2008, a portion of its Alt-A RMBS through the 80% participation interest in its Designated Securities Portfolio or as part of the Step 1 Cash Transfer, the Company evaluated the securities for impairment under INT 06-07: Definition of Phrase “Other Than Temporary” and SSAP No. 43, Loan-backed and Structured Securities. Per SSAP No. 43, the book value of the OTTI security must be written down to the estimated undiscounted future cash flows. In applying SSAP No. 43, the Company considered the estimated undiscounted future cash flows for the impairment test to be the remaining undiscounted cash flows on the security over its expected life. Since the estimated undiscounted future cash flow from these securities exceeded the carrying value of the securities at December 31, 2008, no impairment was recorded. The Company recorded a realized loss of $63.5 related to these transactions during the first quarter of 2009. See the ING Restructuring Plan disclosure in Commitments and Contingencies for more on this transaction.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Mortgage Loans

All mortgage loans are evaluated by seasoned underwriters, including an appraisal of loan-specific credit quality, property characteristics, and market trends, and assigned a quality rating using the Company’s internally developed quality rating system. As of December 31, 2011 and 2010, the distribution based upon this quality rating system is as follows:


	2011		2010
	(In Thousands)
AAA	$	-	$	-
AA		388,164		409,864
A		541,723		723,884
BBB		164,636		136,414
BB and below		25,180		45,333
Total commerical mortgage loans	$	1,119,703	$	1,315,495

Loan performance is continuously monitored on a loan-specific basis through the review of borrower submitted appraisals, operating statements, rent revenues and annual inspection reports, among other items. This review evaluates whether the properties are performing at a consistent and acceptable level to secure the debt.

All commercial mortgages are rated for the purpose of quantifying the level of risk. Those loans with higher risk are placed on a watch list and are closely monitored for collateral deficiency or other credit events that may lead to a potential loss of principal or interest. If the value of any mortgage loan is determined to be impaired (i.e., when it is probable that the Company will be unable to collect on all amounts due according to the contractual terms of the loan agreement), the carrying value of the mortgage loan is reduced to either the present value of expected cash flows from the loan, discounted at the loan’s effective interest rate, or fair value of the collateral. As of December 31, 2011 the Company held no impaired mortgage loans. As of December 31, 2010, the Company held impaired mortgage loans with carrying values of $0.5 and unpaid principle balances of $1.3. For December 31, 2011 no commercial mortgage loans were past due. As of December 31, 2010, one loan with a carrying value of $0.5 was 91 to 180 days past due.

The maximum and minimum lending rates for long term mortgage loans during 2011 were 6.2% and 6.2%. Fire insurance is required on all properties covered by mortgage loans and must at least equal the excess of the loan over the maximum loan which would be permitted by law on the land without the buildings. Generally all risk coverage at replacement cost is required for a property securing real estate finance investments.

The maximum percentage of any one loan to the value of security at the time of the loan, exclusive of insured or guaranteed or purchase money was 52.0%. As of December 31, 2011 and 2010, the Company held no mortgages with interest more than 180 days overdue.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The average recorded investment in impaired loans was $0.0, $1.3 and $1.1 at December 31, 2011, 2010 and 2009, respectively. Interest income recognized during the period the loans were impaired was $0.0, $0.0 and $0.2, and interest income recognized on a cash basis was $0.0, $0.2 and $0.2 at December 31, 2011, 2010 and 2009, respectively.

The Company recorded $0.4, $0.8, and $2.0 in impairments on mortgage loans without an allowance for credit losses as of December 31, 2011, 2010 and 2009, respectively.

Net Realized Capital Gains and Losses

Realized capital losses are reported net of federal income taxes and amounts transferred to the IMR are as follows:


	December 31
	2011			2010			2009
	(In Thousands)
Realized capital losses	$	(201,612	)	$	(564,789	)	$	(399,833	)
Amount transferred to IMR (net of related taxes
of $(73,161) in 2011, $(122,623) in 2010,
and $(47,623) in 2009		135,871			227,728			88,443
Federal income tax benefit (expense)		198,785			(2,861	)		113,377
Net realized capital gains (losses)	$	133,044		$	(339,922	)	$	(198,013	)

Realized capital losses include losses of $177.7, $438.9 and $140.3 related to securities that have experienced an other than temporary decline in value in 2011, 2010 and 2009, respectively.

Proceeds from sales of investments in bonds and other fixed maturity interest securities were $1.4 billion, $1.1 billion and $3.6 billion in 2011, 2010 and 2009, respectively. Gross gains of $57.1, $90.5 and $121.4 and gross losses of $106.5, $15.8 and $198.0 during 2011, 2010 and 2009, respectively, were realized on those sales. A portion of the gains and losses realized in 2011, 2010 and 2009 has been deferred to future periods in the IMR.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The following table discloses in aggregate the OTTI’s recognized by the Company in accordance with structured securities subject to SSAP No. 43R during 2011 due to intent to sell or inability or lack of intent to hold to recovery in 2010:


	Amortized Cost Basis		Other-than-Temporary
	Before Other-than-		Impairments
	Temporary		Interest		Non-interest		Fair Value
	(In Thousands)
First quarter:
Aggregate intent to sell	$	-	$	-	$	-	$	-
Aggregate inability or lack of intent
to hold to recovery		32,800		7,664		-		25,502
Total first quarter	$	32,800	$	7,664	$	-	$	25,502

Second quarter:
Aggregate intent to sell	$	-	$	-	$	-	$	-
Aggregate inability or lack of intent
to hold to recovery		40,000		14,111				25,889
Total second quarter	$	40,000	$	14,111	$	-	$	25,889

Third quarter:
Aggregate intent to sell	$	-	$	-	$	-	$	-
Aggregate inability or lack of intent
to hold to recovery		47,878		5,170				24,163
Total third quarter	$	47,878	$	5,170	$	-	$	24,163

Fourth quarter:
Aggregate intent to sell	$	-	$	-	$	-	$	-
Aggregate inability or lack of intent
to hold to recovery		632,063		229,916				402,161
Total fourth quarter	$	632,063	$	229,916	$	-	$	402,161

Total		N/A	$	256,861	$	-		N/A

There were no OTTI’s recognized by the Company during 2009 due to intent to sell or inability or lack of intent to hold to recovery.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The following table discloses in detail the OTTI’s recognized by the Company in accordance with structured securities subject to SSAP No. 43R, exclusive of intent impairments, in 2011:


			Amortized Cost		Present Value				Amortized
			Basis Before		of Projected		Recognized		Cost After
			OTTI		Cash Flows		OTTI		OTTI		Fair Value
		(In Thousands)
First quarter:
126670	CM8	$	2,801	$	1,574	$	1,228	$	1,574	$	1,533
20173	QAL5		4,011		2,493		1,518		2,493		2,493
225458	PN2		386		374		11		374		355
313602	TE4		39		38		1		38		31
31398	GNN5		1,392		1,018		374		1,018		1,821
92922	F7T9		1,278		1,210		68		1,210		744
93934	FGJ5		552		547		6		547		370
Total first quarter		$	10,459	$	7,254	$	3,206	$	7,254	$	7,347
Second quarter:
313602	TE4	$	34	$	31	$	3	$	31	$	28
92922	F7T9		1,187		1,173		14		1,173		806
93934	FGJ5		537		473		64		473		473
93934	FKK7		857		857		1		857		661
761118	VY1		1,089		1,035		54		1,035		600
75116	CAA4		740		735		5		735		486
45660	LSP5		1,708		1,703		5		1,703		1,246
31394	AE44		1,028		991		37		991		1,030
93934	FAA0		254		246		8		246		213
31394	AJ72		903		857		46		857		892
57643	MMM3		14,147		13,996		151		13,996		11,716
93934	FCF7		3,003		2,989		14		2,989		2,476
225470	RU9		4,047		3,980		67		3,980		2,398
22541	NAX7		1,544		1,527		17		1,527		1,527
761118	QM3		1,387		1,351		36		1,351		865
31394	AZQ2		836		715		121		715		741
92925	DAA8		927		903		24		903		650
31394	ANR3		4,655		4,228		427		4,228		4,372
31394	A4U7		1,691		1,548		144		1,548		1,602
12667	GL76		822		790		32		790		537
93363	QAA6		1,239		1,197		42		1,197		895
31394	AZS8		1,112		962		150		962		987
31393	YD69		2,965		2,812		153		2,812		3,006
12668	AKU8		5,998		5,878		120		5,878		3,564
74922	RAH3		980		934		46		934		526
761118	RN0		479		433		46		433		265
31394	A2W5		3,492		2,996		497		2,996		3,077
61915	RBC9		422		360		62		360		184
93364	BAA8		1,626		1,565		60		1,565		1,181
31359	T7E2		435		371		64		371		85

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011


(Table continued from previous page)

		Amortized Cost Basis Before OTTI		Present Value of Projected Cash Flows		Recognized OTTI		Amortized Cost After OTTI		Fair Value


		(In Thousands)
761118	CX4		1,608		1,519		89		1,519		1,081
39539	GAB8		354		263		91		263		104
93934	FHD7		830		619		210		619		526
05946	XH97		13,287		10,791		2,496		10,791		10,426
12668	BCH4		7,827		7,549		278		7,549		4,764
93934	FBD3		3,433		3,072		360		3,072		2,591
36298	XAA0		5,585		5,189		396		5,189		4,614
759950	GB8		1,772		1,322		450		1,322		516
Total second quarter		$	94,840	$	87,960	$	6,880	$	87,960	$	71,711
Third quarter:
225458	PN2	$	359	$	349	$	10	$	349	$	317
92922	F7T9		1,137		1,120		17		1,120		725
93934	FKK7		825		822		2		822		618
761118	VY1		1,008		990		18		990		555
75116	CAA4		716		702		15		702		408
45660	LSP5		1,593		1,558		35		1,558		1,058
93934	FAA0		232		232		1		232		190
57643	MMM3		13,651		13,195		456		13,195		10,753
225470	RU9		3,833		3,786		47		3,786		2,256
761118	QM3		1,329		1,310		20		1,310		753
92925	DAA8		885		867		18		867		593
12667	GL76		779		763		16		763		498
93363	QAA6		1,172		1,149		23		1,149		769
12668	AKU8		5,688		5,571		117		5,571		3,236
74922	RAH3		910		886		24		886		419
93364	BAA8		1,542		1,470		71		1,470		1,107
761118	CX4		1,486		1,448		38		1,448		955
39539	GAB8		251		204		47		204		84
93934	FHD7		572		555		17		555		395
12668	BCH4		7,286		7,164		121		7,164		4,087
36298	XAA0		5,101		5,048		53		5,048		4,377
12669	G2T7		10,928		10,663		265		10,663		8,584
933638	AA6		1,323		1,264		59		1,264		792
2254582	C1		3,293		3,238		54		3,238		2,437
16165	MAD0		1,802		1,762		40		1,762		1,217
751155	AN2		943		921		22		921		565
126379	AA4		28,173		28,134		39		28,134		21,333
93934	NAA3		1,123		1,117		7		1,117		698
Total third quarter		$	97,940	$	96,288	$	1,652	$	96,288	$	69,779

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011


(Table continued from previous page)

		Amortized Cost Basis Before OTTI		Present Value of Projected Cash Flows		Recognized OTTI		Amortized Cost After OTTI		Fair Value


		(In Thousands)
Fourth quarter:
225458	PN2	$	338	$	337	$	1	$	337	$	268
92922	F7T9		1,098		1,097		1		1,097		658
93934	FKK7		787		778		9		778		560
761118	VY1		948		943		5		943		476
31394	ANQ5		813		756		57		756		798
75116	CAA4		671		668		3		668		377
45660	LSP5		1,468		1,461		8		1,461		958
31394	AE44		792		693		98		693		732
93934	FAA0		221		220		1		220		177
31394	AJ72		682		666		15		666		700
57643	MMM3		12,576		12,253		323		12,253		9,318
93934	FCF7		2,868		2,812		57		2,812		2,274
225470	RU9		3,697		3,623		74		3,623		2,116
761118	QM3		1,282		1,274		8		1,274		652
31394	AZQ2		556		476		80		476		497
92925	DAA8		843		833		9		833		510
31394	ANR3		3,351		3,331		20		3,331		3,507
31394	A4U7		1,205		1,028		178		1,028		1,071
12667	GL76		734		716		18		716		380
93363	QAA6		1,130		1,124		6		1,124		718
31394	AZS8		750		629		121		629		646
31393	YD69		2,317		2,226		91		2,226		2,038
12668	AKU8		5,373		5,296		77		5,296		3,028
74922	RAH3		870		862		8		862		400
31394	A2W5		2,333		2,204		129		2,204		2,258
61915	RBC9		309		297		12		297		128
93364	BAA8		1,444		1,442		2		1,442		1,011
761118	CX4		1,392		1,379		13		1,379		892
39539	GAB8		184		165		19		165		71
93934	FHD7		523		505		18		505		292
12668	BCH4		6,924		6,833		91		6,833		4,017
36298	XAA0		4,940		4,939		-		4,939		4,269
759950	GB8		1,305		1,056		249		1,056		423
933638	AA6		1,242		1,225		17		1,225		721
2254582	C1		3,126		3,082		44		3,082		2,282
16165	MAD0		1,705		1,700		5		1,700		1,128
751155	AN2		892		846		46		846		447
126379	AA4		27,370		27,277		92		27,277		20,911
93934	NAA3		1,080		1,079		2		1,079		646
225458	X45		26,160		25,615		545		25,615		22,538
93934	FGN6		2,050		1,923		127		1,923		1,209
31395	AE43		103		95		8		95		101
12669	GUX7		240		236		5		236		136
Total fourth quarter		$	128,692	$	126,000	$	2,692	$	126,000	$	96,339

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The total amount of OTTI's recognized by the Company arising from the present value of expected cash flows being less than the amortized cost of structured securities subject to SSAP No. 43R was $14.4, $148.6 and $54.5 in 2011, 2010 and 2009, respectively.

The following table discloses, in the aggregate, all structured securities in an unrealized loss position subject to SSAP No. 43R for which an OTTI has not been recognized in earnings as a realized loss, including securities with a recognized OTTI for non-interest related declines when a non-recognized interest related impairment remains:


		December 31, 2011

	Aggregate Amount of Unrealized Losses		Aggregate Fair Falue of Securities with Unrealized Losses


	(In Thousands)
Less than 12 months	$	140,726	$	1,234,818
Greater than 12 months		223,226		828,677
Total	$	363,952	$	2,063,495

For years ended December 31, 2011, 2010 and 2009, realized capital losses include $0.9, $14.4 and $41.8, respectively, related to limited partnerships that have experienced an other than temporary decline in value included in investments on the balance sheet.

Investment Income

Major categories of net investment income are summarized as follows:


	Year ended December 31
	2011			2010			2009
	(In Thousands)
Income:
Equity securities	$	2,321		$	3,902		$	9,250
Bonds		736,454			790,366			930,747
Mortgage loans		76,101			89,411			102,624
Derivatives		(90,042	)		(160,529	)		(250,930	)
Contract loans		60,299			68,874			75,767
Real estate		-			18			-
Other		18,784			22,288			26,138
Total investment income		803,917			814,330			893,596
Investment expenses		(36,781	)		(46,441	)		(51,729	)
Net investment income	$	767,136		$	767,889		$	841,867

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Repurchase Agreements and Securities Lending

The Company currently does not have any outstanding repurchase balance. Such activities include the sale of corporate securities to a major securities dealer and a simultaneous agreement to repurchase the same security in the near term. The proceeds are used for general liquidity purposes. At December 31, 2010, the book value and fair value of the securities pledged in reverse repurchase agreement transaction was $209.9 and $220.5, respectively. In addition to the reverse repurchase obligation, at December 31, 2010, the Company held not collateral posted by the counterparty in connection with the increase in the value of pledged securities that will be released upon settlement.

The Company had loaned securities under securities lending agreements, which are reflected as invested assets on the balance sheets, with a fair value of approximately $76.5 and $1,196.8 at December 31, 2011 and 2010, respectively.

The aggregate amount of collateral received, by specific time period, for repurchase agreements and securities lending agreements at December 31, 2011 and 2010 are shown below. The Company does not participate in dollar repurchase transactions.


	At December 31, 2011				At December 31, 2010
	Repurchase		Securities		Repurchase		Securities
	Agreements		Lending		Agreements		Lending
	(In Thousands)
Open	$	-	$	79,082	$	-	$	69,567
30 days or less		-		-		-		375,305
31 to 60 days		-		-		210,724		745,482
61 to 90 days		-		-		-		-
Greater than 90 days		-		-		-		-
Securities received		-		-		-		-
Total collateral received	$	-	$	79,082	$	210,724	$	1,190,354

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The aggregate amount of collateral reinvested, by specific time period, for repurchase agreements and securities lending agreements at December 31, 2011 and 2010 are shown below:


At December 31, 2011:
	Repurchase Agreements				Securities Lending
	Amortized				Amortized
	Cost		Fair Value		Cost		Fair Value
	(In Thousands)
Open	$	-	$	-	$	-	$	-
30 days or less		-		-		78,339		78,339
31 to 60 days		-		-		-		-
61 to 90 days		-		-		-		-
91 to 120 days		-		-		-		-
121 to 180 days		-		-		-		-
181 to 365 days		-		-		-		-
1 to 2 years		-		-		-		-
2 to 3 years		-		-		-		-
Greater than 3 years		-		-		749		723
Securities received		-		-		-		-
Total collateral reinvested	$	-	$	-	$	79,088	$	79,062

At December 31, 2010:
	Repurchase Agreements					Securities Lending
	Amortized				Amortized
	Cost		Fair Value		Cost		Fair Value
	(In Thousands)
Open	$	-	$	-	$	936,761	$	936,761
30 days or less		210,724		210,724		39,440		38,780
31 to 60 days		-		-		-		-
61 to 90 days		-		-		-		-
91 to 120 days		-		-		-		-
121 to 180 days		-		-		-		-
181 to 365 days		-		-		69,846		69,850
1 to 2 years		-		-		141,445		142,229
2 to 3 years		-		-		-		-
Greater than 3 years		-		-		2,072		1,805
Securities received		-		-		-		-
Total collateral reinvested	$	210,724	$	210,724	$	1,189,564	$	1,189,425

The maturity dates of the liabilities appropriately match the invested assets in the securities lending program.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Low-Income Housing Tax Credits

The Company had a carrying value of $1.2 in Low-Income Housing Tax Credits (“LIHTC”) at December 31, 2011. The tax credits are projected to expire in 2017. The Company is indifferent to the holding period of the investments as the credits are guaranteed by a third party. The Company is unaware of any current regulatory reviews of the LIHTC property.

Troubled Debt Restructuring

The Company has high quality, well performing, portfolios of commercial mortgage loans and private placement debts. Under certain circumstances, modifications to these contracts are granted. Each modification is evaluated as to whether troubled debt restructuring has occurred. A modification is a troubled debt restructure when the borrower is in financial difficulty and the creditor makes concessions. Generally, the types of concessions may include: reduction of the face amount or maturity amount of the debt as originally stated, reduction of the contractual interest rate, extension of the maturity date at an interest rate lower than current market interest rates and/or reduction of accrued interest. The Company considers the amount, timing and extent of the concession granted in determining any impairment or changes in the specific valuation allowance recorded in connection with the troubled debt restructuring. A valuation allowance may have been recorded prior to the quarter when the loan is modified in a troubled debt restructuring. Accordingly, the carrying value (net of the specific valuation allowance) before and after modification through a troubled debt restructuring may not change significantly, or may increase if the expected recovery is higher than the pre-modification recovery assessment.

As of the year ended December 31, 2011, the Company’s total recorded investment in restructured debts was $2.6. The Company realized losses related to these investments of $0.9 during 2011.

The Company has no contractual commitments to extend credit to debtors owing receivables whose terms have been modified in troubled debt restructurings.

The Company accrues interest income on impaired loans to the extent it is deemed collectible (delinquent less than 90 days) and the loan continues to perform under its original or restructured contractual terms. Interest income on non-performing loans is generally recognized on a cash basis.

4. Derivative Financial Instruments Held for Purposes Other than Trading

Premiums paid for the purchase of interest rate contracts are included in other invested assets on the balance sheets 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.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Amounts paid or received, if any, from such contracts are included in interest expense or income on the statements of operations. Accrued amounts payable to or receivable from counterparties are included in other liabilities or other invested assets. Gains or losses realized 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.

Derivatives that are designated as being in an effective hedging relationship are reported in a manner that is consistent with the hedged asset or liability. Derivative 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. Changes in the fair value of derivatives not designated in effective hedging relationships are recorded as unrealized gains and losses in surplus.

The Company is exposed to credit loss in the event of nonperformance by counterparties on certain derivative 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 contracts. 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.

Under the terms of the Company’s Over the Counter Derivative International Swaps and Derivatives Association, Inc. Agreements (“ISDA Agreements”), the Company may receive from, or deliver to, counterparties, collateral to assure that all terms of the ISDA Agreements will be met with regard to the Credit Support Annex (“CSA”). The terms of the CSA call for the Company to pay interest on any cash received or receive interest on any cash delivered equal to the Federal Funds rate. The Company delivered $1.7 and $0.5 of collateral in the form of cash, for years ended December 31, 2011 and 2010.

The Company sells credit default swap protection, in conjunction with other investments, to replicate the income characteristics of otherwise permitted investments. The standard contract is five or seven years. In the event of default of the reference entity, the Company would be required to pay the notional amount of contract. At December 31, 2011, the total amount would be $109.3.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The table below summarizes the Company’s derivative contracts at December 31, 2011 and 2010:


		Notional			Carrying		Fair
		Amount			Value		Value
		(In Thousands)
	December 31, 2011
	Derivative contracts:
	Swaps
	Currency Swaps	$	165,620		-			(33,149	)
	CDS sell		109,250		(6,643	)		(6,860	)
	Interest rate swaps		9,993,646		1,224			(302,798	)
	Forwards		299,540		2,665			2,665
	Call Options		136,069		7,594			7,594
	Total derivatives	$	10,704,125	$	4,840		$	(332,548	)

	December 31, 2010
	Derivative contracts:
	Swaps	$	9,132,633	$	55,317		$	(318,432	)
	Forwards		229,540		1,574			1,574
	Caps		2,323		75			-
	Options		89,843		7,769			7,769
	Swaptions		1,086,000		-			-
	Total derivatives	$	10,540,339	$	64,735		$	(309,089	)



5 . Concentrations of Credit Risk

The Company held below investment grade corporate bonds with an aggregate book value of $774.1 and $1,210.4 and an aggregate fair value of $690.4 and $1,042.2 at December 31, 2011 and 2010, respectively. Those holdings amounted to 7.1% of the Company’s investments in bonds and 4.8% of total admitted assets at December 31, 2011. The holdings of below investment grade bonds are widely diversified and of satisfactory quality based on the Company’s investment policies and credit standards.

The Company held unrated bonds of $32.0 and $3,950.6 with an aggregate NAIC fair value of $32.5 and $3,764.0 at December 31, 2011 and 2010, respectively. The carrying value of these holdings amounted to 0.3% of the Company’s investment in bonds and 0.2% of the Company’s total admitted assets at December 31, 2011.

At December 31, 2011, the Company’s commercial mortgages involved a concentration of properties located in California (19.0%) and Pennsylvania (13.8%). The remaining commercial mortgages relate to properties located in 37 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 $36.5.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

6. Annuity Reserves

At December 31, 2011 and 2010, the Company’s annuity reserves, including those held in separate accounts and deposit fund liabilities that are subject to discretionary withdrawal (with adjustment), subject to discretionary withdrawal (without adjustment), and not subject to discretionary withdrawal provisions are summarized as follows:


			Separate		Separate
	General		Account with		Account				Percent
	Account		Guarantees		Nonguaranteed		Total		of Total
	(In Thousands)
December 31, 2011
Subject to discretionary withdrawal (with adjustment):
With market value adjustment	$	1,613,793	$	-	$	-	$	1,613,793	36.9	%
At book value less surrender charge		65		-		-		65	0.0
At fair value		-		-		8,199		8,199	0.2
Subtotal		1,613,858		-		8,199		1,622,057	37.1
Subject to discretionary withdrawal (without adjustment):
At book value with minimal or no charge or adjustment		127,552		-		-		127,552	2.9
Not subject to discretionary withdrawal		2,620,786		-		-		2,620,786	60.0
Total annuity reserves and deposit fund liabilities
before reinsurance		4,362,196		-		8,199		4,370,395	100.0	%
Less reinsurance ceded		4,737		-		-		4,737
Net annuity reserves and deposit fund liabilities	$	4,357,459	$	-	$	8,199	$	4,365,658

December 31, 2010
Subject to discretionary withdrawal (with adjustment):
With market value adjustment	$	1,792,973	$	-	$	-	$	1,792,973	34.0	%
At book value less surrender charge		-		-		95		95	0.0
At fair value		-		-		10,754		10,754	0.2
Subtotal		1,792,973		-		10,849		1,803,822	34.2
Subject to discretionary withdrawal (without adjustment):
At book value with minimal or no charge or adjustment		119,670		-		-		119,670	2.3
Not subject to discretionary withdrawal		3,355,006		-		-		3,355,006	63.6
Total annuity reserves and deposit fund liabilities
before reinsurance		5,267,649		-		10,849		5,278,498	100.0	%
Less reinsurance ceded		5,038		-		-		5,038
Net annuity reserves and deposit fund liabilities	$	5,262,611	$	-	$	10,849	$	5,273,460

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

7. Employee Benefit Plans

Defined Benefit Plan: ING North America Insurance Corporation (“ING North America”) sponsors the ING Americas Retirement Plan (the “Qualified Plan”), effective as of December 31, 2001. Effective January 1, 2009, the Qualified Plan is no longer available to new employees or re-hires. Employees of ING North America and its subsidiaries and affiliates (excluding certain employees) hired prior to January 1, 2009 will continue to be eligible to participate in the Qualified Plan.

The Qualified Plan is a tax qualified defined benefit plan, the benefits of which are guaranteed (within certain specified legal limits) by the Pension Benefit Guaranty Corporation (“PBGC”). As of January 1, 2002, each participant in the Qualified Plan (except for certain specified employees) earns a benefit under a final average pay (FAP) formula. The costs allocated to the Company for its employees’ participation in the Qualified Plan were $3.6, $4.3 and $4.0 for 2011, 2010 and 2009, respectively. ING North America is responsible for all Qualified Plan liabilities.

Beginning January 1, 2012, the Qualified Plan will use a cash balance pension formula instead of a FAP formula, allowing all eligible employees (including those hired after January 1, 2009) to participate in the Retirement Plan, with this new cash balance pension formula. Participants will earn a credit equal to 4% of eligible pay. The accrued vested cash balance benefit is portable; participants can take it when they leave the Company’s employment. For participants in the Qualified Plan, as of December 31, 2011, there will be a two-year transition period from the Qualified Plan’s current FAP formula to the cash balance pension formula. In accordance with the requirements of SSAP No. 89,

Accounting for Pensions, A Replacement of SSAP No. 8 (“SSAP No. 89”), the Company obtained Board approval on November 10, 2011.

Defined Contribution Plans: ING North America sponsors the ING Savings Plan and employee stock ownership plan (“ESOP”) (collectively, the “Savings Plan”). Substantially all employees of ING North America and its subsidiaries and affiliates (excluding certain employees) are eligible to participate, including the Company’s employees other than Company agents. The Savings Plan is a tax qualified profit sharing and stock bonus plan, which includes an ESOP component. Savings Plan benefits are not guaranteed by the PBGC. The Savings Plan allows eligible participants to defer into the Savings Plan a specified percentage of eligible compensation on a pretax basis. ING North America matches such pretax contributions, up to a maximum of 6% of eligible compensation. All matching contributions are subject to a 4 year graded vesting schedule (although certain specified participants are subject to a 5 year graded vesting schedule). All contributions made to the Savings Plan are subject to certain limits imposed by applicable law. Amounts allocated to the Company for the Savings Plan were $1.7, $1.6 and $1.6 for 2011, 2010 and 2009, respectively.

Other Benefit Plans: In addition to providing retirement plan benefits, the Company, in conjunction with ING North America, provides certain supplemental retirement benefits to eligible employees and health care and life insurance benefits to retired employees and

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

other eligible dependents. The supplemental retirement plan includes a nonqualified defined benefit pension plan, and a nonqualified defined contribution plan, which means all benefits are payable from the general assets of the Company. The postretirement health care plan is contributory, with retiree contribution levels adjusted annually. The life insurance plan provides a flat amount of noncontributory coverage and optional contributory coverage.

Beginning August 1, 2009, the Company moved from self-insuring these costs and began to use a private-fee-for-service Medicare Advantage program for post-Medicare eligible retired participants. The Company subsidizes a portion of the monthly per-participant premium for retirees age 65 and older. This change had a minimal impact to the financial statements.

In addition, effective October 1, 2009, the Company no longer subsidizes medical premium costs for early retirees. This change does not impact any participant currently retired and receiving coverage under the plan or any employee who is eligible for coverage under the plan and whose employment ended before October 1, 2009. The Company continues to offer access to medical coverage until retirees become eligible for Medicare. The discontinued subsidy resulted in a release of liability for any active employees age 50 or older. This change had a minimal impact to the financial statements.

The Company also offers deferred compensation plans for eligible employees and certain other individuals who meet the eligibility criteria. The Company’s deferred compensation commitment for employees is recorded on the balance sheet in other liabilities and totaled $11.2 and $12.7 for the years ended December 31, 2011, and 2010, respectively.

As of August 1, 2009, ING's Post Retirement Welfare (“PRW”) Plans are no longer eligible for the Medicare Drug Subsidy (RDS) that was being shared with retirees and beneficiaries. The 2012 expected benefit reduction in the net postretirement benefit cost for the subsidy related to benefits attributed to former employees is $0.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

A summary of assets, obligations and assumptions of the pension and other postretirement benefit plans are as follows:


	Pension Benefits											Other Benefits
	2011				2010			2009				2011				2010			2009
	(In Thousands)
Change in benefit obligation
Benefit obligation at beginning of year	$	21,758			$	18,960		$	17,964			$	1,783			$	2,073		$	3,642
Service cost		-				-			-				(24	)			-			135
Interest cost		1,117				1,103			1,028				70				107			162
Contribution by plan participants		-				-			-				98				93			196
Actuarial (gain) loss		(2,357	)			3,053			1,354				(361	)			(99	)		(343	)
Benefits paid		(1,362	)			(1,366	)		(1,387	)			(306	)			(391	)		(420	)
Plan amendments		(363	)			-			-				-				-			(1,323	)
Curtailment		-				8			1				-				-			24
Benefit obligation at end of year	$	18,794			$	21,758		$	18,960			$	1,260			$	1,783		$	2,073

Change in plan assets
Fair value of plan assets at beginning of year	$	-			$	-		$	-			$	-			$	-		$	-
Employer contributions		1,362				1,366			1,387				208				298			224
Plan participants' contributions		-				-			-				98				93			196
Benefits paid		(1,362	)			(1,366	)		(1,387	)			(306	)			(391	)		(420	)
Fair value of plan assets at end of year	$	-			$	-		$	-			$	-			$	-		$	-

Benefit obligation	$	(18,794	)	$	(21,758		)	$	(18,960	)	$	(1,260		)	$	(1,783		)	$	(2,073	)
Unrecognized prior service cost		(430	)			(98	)		(128	)			(1,085	)			(1,183	)		(1,413	)
Unrecognized net (loss) gain		4,767				7,910			5,495				(2,792	)			(2,748	)		(2,924	)
Remaining net transition obligation		5,189				5,766			6,686				-				-			-
Total funded status	$	(9,268	)		$	(8,180	)	$	(6,907	)	$	(5,137		)	$	(5,714		)	$	(6,410	)

Amounts recognized in the balance sheets
consist of:
Accrued benefit cost	$	(18,794	)	$	(21,604		)	$	(18,960	)	$	(5,137		)	$	(5,714		)	$	(6,410	)
Intangible assets		5,189				5,766			6,686				-				-			-
Unassigned surplus - minimum
pension liability		4,337				7,658			5,367				-				-			-
Net amount recognized	$	(9,268	)		$	(8,180	)	$	(6,907	)	$	(5,137		)	$	(5,714		)	$	(6,410	)
Component of net periodic benefit cost
Service cost	$	-			$	-		$	-			$	(24	)		$	-		$	135
Interest cost		1,117				1,103			1,028				70				107			162
Amount of recognized gains (losses)		788				637			382				(318	)			(274	)		(184	)
Amount of prior service cost recognized		(31	)			(24	)		(25	)			(98	)			(230	)		(294	)
Amortization of unrecognized transition
obligation to transition asset		577				600			618				-				-			-
Amount of gain or loss recognized due to
a settlement or curtailment		-				322			424				-				-			(18	)
Total net periodic benefit cost (income)	$	2,451			$	2,638		$	2,427			$	(370	)		$	(397	)	$	(199	)

Benefit obligation for nonvested employees	$	-			$	-		$	-			$	-			$	-		$	-
Accumulated benefit obligation
for vested participants	$	18,795			$	21,758		$	18,960			$	1,260			$	1,783		$	2,073

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Assumptions used in determining year-end liabilities for the defined benefit plans and other benefit plans as of December 31, 2011, 2010 and 2009 were as follows:


	2011	2010	2009
Weighted average discount rate	4.8%	5.5%	6.0%
Rate of increase in compensation level	3.0%	4.0%	3.0%

Assumptions used in determining expense for the defined benefit plans and other benefit plans as of January 1, 2011, 2010 and 2009 were as follows:


	2011	2010	2009
Weighted average discount rate	5.5%	6.0%	6.0%
Rate of increase in compensation level	4.0%	3.0%	1.5%

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 7.5%, decreasing gradually to 5.5% over five years. 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, 2011 by $0.1. Decreasing the assumed health care cost trend rates by one percentage point in each year would decrease the accumulated postretirement benefit obligation for the medical plan as of December 31, 2011 by $0.1.

The Company expects to pay the following benefits in future years:


Year ending
December 31,		Benefits
	(In Thousands)
2012	$	1,276
2013		1,252
2014		1,240
2015		1,228
2016		1,328
Thereafter		6,769

The Company’s expected future contributions are equal to its expected future benefit payments. The Company’s 2012 future expected contribution is $1.3.

The measurement date used for postretirement benefits is December 31, 2011.

8. 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.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The general nature and characteristics of separate accounts business is as follows:


	Non-Guaranteed Separate Accounts


	(In Thousands)
December 31, 2011
Premium, consideration or deposits for the year	$	107,436

Reserves for separate accounts with assets at:
Fair value	$	1,189,206
Amortized cost		-
Total reserves	$	1,189,206

Reserves for separate accounts by withdrawal characteristics:
Subject to discretionary withdrawal:
With market value adjustment	$	-
At book value without market value adjustment
and with current surrender charge of 5% or more		250,312
At market value		8,199
At book value without market value adjustment
and with current surrender charge less than 5%		930,695
Subtotal		1,189,206
Not subject to discretionary withdrawal		-
Total separate account aggregate reserves	$	1,189,206

December 31, 2010
Premium, consideration or deposits for the year	$	125,302

Reserves for separate accounts with assets at:
Fair value	$	1,320,185
Amortized cost		-
Total reserves	$	1,320,185

Reserves for separate accounts by withdrawal characteristics:
Subject to discretionary withdrawal:
With market value adjustment	$	-
At book value without market value adjustment
and with current surrender charge of 5% or more		305,904
At market value		10,754
At book value without market value adjustment
and with current surrender charge less than 5%		1,003,527
Subtotal		1,320,185
Not subject to discretionary withdrawal		-
Total separate account aggregate reserves	$	1,320,185

The Company utilizes separate accounts to record and account for assets and liabilities for particular lines of business. For the year ended December 31, 2011 and 2010, the Company reported assets and liabilities from Individual Annuity and Individual Life product lines into separate accounts.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Some assets in the separate account are considered legally insulated from the general account, providing protection of such assets from being available to satisfy claims resulting in the general account. The assets legally and not legally insulated from the general account are summarized in the following table, by product or transaction type, as of December 31, 2011:


	Legally Insulated		Not Legally
Product or Transaction	Assets		Insulated Assets
	(In Thousands)
Individual Life	$	1,227,955	$	-
Individual Annuity		8,525		-
	$	1,236,480	$	-

The assets legally and not legally insulated from the general account are summarized in the following table, by product or transaction type, as of December 31, 2010:


	Legally Insulated		Not Legally
Product or Transaction	Assets		Insulated Assets
	(In Thousands)
Individual Life	$	1,366,287	$	-
Individual Annuity		11,221		-
	$	1,377,508	$	-

In accordance with the products/transactions recorded within the separate account, some separate account liabilities are guaranteed by the general account. As of December 31, 2011 and 2010, the general account of the Company had a maximum guarantee for separate account liabilities of $2.7 and $2.7, respectively. To compensate the general account for the risk taken, the separate account paid minimal risk charges for the years ended December 31, 2011 and 2010. The Company’s general account did not pay any separate account guarantees for the years ended December 31, 2011 and 2010.

The Company does not engage in securities lending transactions within its separate accounts.

A reconciliation of the amounts transferred to and from the separate accounts is presented below:


	Year ended December 31
	2011			2010			2009
	(In Thousands)
Transfers as reported in the Summary of Operations
of the Separate Accounts Statement:
Transfers to separate accounts	$	107,490		$	125,330		$	129,012
Transfers from separate accounts		(133,739	)		(119,462	)		(144,216	)
Transfers as reported in the Statements of Operations	$	(26,249	)	$	5,868		$	(15,204	)

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

9. Federal Income Taxes

The Company files a consolidated federal income tax return with its parent ING AIH, a Delaware corporation, and other U.S. affiliates. The Company has a written tax sharing agreement that provides that each member of the consolidated return shall reimburse ING AIH for its respective share of the consolidated federal income tax liability and shall receive a benefit for its losses at the statutory rate. The following is a list of all affiliated companies that participate in the filing of this consolidated federal income tax return:

Australia Retirement Services Holding, LLC
Directed Services, LLC
Furman Selz Investments, LLC
IB Holdings, LLC
IIPS of Florida, LLC
ILICA, Inc.
ING Alternative Asset Management, LLC
ING America Equities, Inc.
ING America Insurance Holdings, Inc.
ING Capital Corporation, LLC
ING Equity Holdings, Inc.
ING Financial Advisors, LLC
ING Financial Partners, Inc.
ING Financial Products Company, Inc.
ING Funds Services, LLC
ING Furman Selz (SBIC) Investments LLC
ING Institutional Plan Services, LLC
ING Insurance Services, Inc.
ING International Nominee Holdings, Inc.
ING Investment Advisors, LLC
ING Investment Management Alternative Assets, LLC
ING Investment Management Co. LLC
ING Investment Management Services, LLC
ING Investment Management, LLC
ING Investment Trust Co.
ING Investments Distributor, LLC

ING Investments, LLC
ING Life Insurance and Annuity Company
ING National Trust
ING North America Insurance Corporation
ING Payroll Management, Inc.
ING Pomona Holdings LLC
ING Realty Group LLC
ING USA Annuity and Life Insurance Company
Lion Connecticut Holdings Inc.
Lion Custom Investments, LLC
Lion II Custom Investments, LLC
Midwestern United Life Insurance Company
Pomona Management LLC
Rancho Mountain Properties, Inc.
ReliaStar Life Insurance Company
ReliaStar Life Insurance Company of New York
Roaring River, LLC
Roaring River II, LLC
Security Life Assignment Corp.
Security Life of Denver Insurance Company
Security Life of Denver International, Ltd.
SLDI Georgia Holdings, Inc.
Systematized Benefits Administrators, Inc.
Whisperingwind I, LLC
Whisperingwind II, LLC
Whisperingwind III, LLC

Current income taxes incurred consisted of the following major components:


	Year ended December 31
	2011			2010			2009
	(In Thousands)
Federal tax expense (benefit) on operations	$	152,408		$	(18,121	)	$	40,109
Federal tax benefit on capital losses		(198,785	)		2,861			(113,377	)
Total current tax benefit incurred	$	(46,377	)	$	(15,260	)	$	(73,268	)

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The increased amount by tax character of admitted adjusted gross deferred tax assets as of the result of application of SSAP No. 10R is as follows:


	2011		2010		Change
	(In Thousands)
Ordinary
Paragraph 10.a.	$	-	$	-	$	-
Paragraph 10.b., lesser of:
Paragraph 10.b.i.		-		63,791		(63,791	)
Paragraph 10.b.ii.		133,761		150,269		(16,508	)
Paragraph 10.b. (lesser of b.i. or b.ii.)		-		63,791		(63,791	)
Paragraph 10.c.		251,371		175,935		75,436
Total admitted from application of paragraph 10.a. - 10.c.		251,371		239,726		11,645
Paragraph 10.e.i.		-		-		-
Paragraph 10.e.ii., lesser of:
Paragraph 10.e.ii.a.		-		136,386		(136,386	)
Paragraph 10.e.ii.b.		200,641		225,403		(24,762	)
Paragraph 10.e.ii. (lesser of e.ii.a. or e.ii.b.)		-		136,386		(136,386	)
Paragraph 10.e.iii.		251,371		175,935		75,436
Total admitted from application of paragraph 10.e.	$	251,371	$	312,321	$	(60,950	)
Capital
Paragraph 10.a.	$	-	$	-	$	-
Paragraph 10.b., lesser of:
Paragraph 10.b.i.		133,761		66,010		67,751
Paragraph 10.b.ii.		N/A		N/A		N/A
Paragraph 10.b. (lesser of b.i. or b.ii.)		133,761		66,010		67,751
Paragraph 10.c.		4,654		26,011		(21,357	)
Total admitted from application of paragraph 10.a. - 10.c.		138,415		92,021		46,394

Paragraph 10.e.i.		-		-		-
Paragraph 10.e.ii., lesser of:
Paragraph 10.e.ii.a.		177,643		66,010		111,633
Paragraph 10.e.ii.b.		N/A		N/A		N/A
Paragraph 10.e.ii. (lesser of e.ii.a. or e.ii.b.)		177,643		66,010		111,633
Paragraph 10.e.iii.		4,654		26,011		(21,357	)
Total admitted from application of paragraph 10.e.	$	182,297	$	92,021	$	90,276

Total
Paragraph 10.a.	$	-	$	-	$	-
Paragraph 10.b., lesser of:
Paragraph 10.b.i.		133,761		129,801		3,960
Paragraph 10.b.ii.		133,761		150,269		(16,508	)
Paragraph 10.b. (lesser of b.i. or b.ii.)		133,761		129,801		3,960
Paragraph 10.c.		256,025		201,946		54,079
Total admitted from application of paragraph 10.a. - 10.c.		389,786		331,747		58,039

Paragraph 10.e.i.		-		-		-
Paragraph 10.e.ii., lesser of:
Paragraph 10.e.ii.a.		177,643		202,396		(24,753	)
Paragraph 10.e.ii.b.		200,641		225,403		(24,762	)
Paragraph 10.e.ii. (lesser of e.ii.a. or e.ii.b.)		177,643		202,396		(24,753	)
Paragraph 10.e.iii.		256,025		201,946		54,079
Total admitted from application of paragraph 10.e.	$	433,668	$	404,342	$	29,326

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Admittance testing under paragraph 10.e was implemented as part of the adoption of SSAP No. 10R effective December 31, 2009.

The main components of deferred tax assets and deferred tax liabilities are as follows:


		2011			2010			Change
					(In Thousands)
Deferred Tax Assets
Ordinary:
Discounting of unpaid losses	$	507		$	1,064		$	(557	)
Policyholder reserves		116,907			178,070			(61,163	)
Investments		138,009			101,056			36,953
Deferred acquisition costs		69,888			64,743			5,145
Policyholder dividends accrual		1,896			2,466			(570	)
Compensation and benefits accrual		11,561			13,002			(1,441	)
Pension accrual		11,679			12,587			(908	)
Nonadmitted asset		14,641			13,885			756
Tax credit carry-forward		1,776			1,776			-
Other		6,809			8,057			(1,248	)
Total gross deferred tax asset		373,673			396,706			(23,033	)
Valuation allowance adjustment		1,776			1,776			-
Total adjusted gross deferred tax asset		371,897			394,930			(23,033	)
Nonadmitted deferred tax asset		120,526			82,609			37,917
Admitted ordinary deferred tax assets	$	251,371		$	312,321		$	(60,950	)
Capital:
Investments	$	182,297		$	217,445		$	(35,148	)
Total gross deferred tax asset		182,297			217,445			(35,148	)
Valuation allowance adjustment		-			125,424			(125,424	)
Total adjusted gross deferred tax asset		182,297			92,021			90,276
Admitted capital deferred tax assets	$	182,297		$	92,021		$	90,276

Total admitted deferred tax assets	$	433,668		$	404,342		$	29,326
Deferred Tax Liabilities
Ordinary:
Investments	$	(72,270	)	$	(50,057	)	$	(22,213	)
Fixed assets		(1,943	)		(1,943	)		-
Deferred and uncollected premiums		(2,801	)		(3,886	)		1,085
Policyholder reserves		(107,225	)		(97,224	)		(10,001	)
Other		(35,351	)		(22,825	)		(12,526	)
Total deferred tax liability	$	(219,590	)	$	(175,935	)	$	(43,655	)
Capital:
Investments	$	(36,435	)	$	(26,011	)	$	(10,424	)
Total deferred tax liability	$	(36,435	)	$	(26,011	)	$	(10,424	)
Total deferred tax liabilities	$	(256,025	)	$	(201,946	)	$	(54,079	)

Net deferred tax assets/liabilities	$	177,643		$	202,396		$	(24,753	)

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The valuation allowance adjustment to gross deferred tax assets as of December 31, 2011 and 2010 was $1.8 and $127.2, respectively. The net change in the total valuation allowance adjustments for the year ended December 31, 2011 and 2010 was a decrease of $125.4 and an increase of $13.6, respectively. The valuation allowance adjustment at 2011 relates to foreign tax credits and 2010 relates to capital losses and foreign tax credits. A valuation allowance is provided as it is unlikely that the Company will be able to utilize foreign tax credits.

The change in deferred income taxes reported in surplus before the consideration of nonadmitted assets is comprised of the following components:


	December 31
	2011			2010				Change
	(In Thousands)
Net deferred tax asset	$	299,945		$	412,205		$	(112,260	)
Valuation allowance adjustment		(1,776	)		(127,200	)		125,424
Net deferred tax asset		298,169			285,005			13,164
Remove unrealized losses		(17,636	)		(24,015	)		6,379
Net tax effect without unrealized gains and losses	$	315,805		$	309,020			6,785

Remove other items in surplus:
Additional minimum pension liability								(1,163	)
Current year change in unauthorized reinsurance								(695	)
Current year change in nonadmitted assets								(1,278	)
Other								2,602

Change in deferred taxes for rate reconciliation							$	7,319

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Below shows the calculations to determine the impact of tax planning strategies on adjusted gross and net admitted DTAs:


	2011		2010		Change
Ordinary
Adjusted gross DTAs (% of total adjusted
gross DTAs)	0.00	%	0.00	%	0.00	%
Net admitted adjusted gross DTAs (% of Total
net admitted adjusted gross DTAs)	0.00	%	0.00	%	0.00	%
Capital
Adjusted gross DTAs (% of total adjusted
gross DTAs)	32.05	%	13.56	%	18.49	%
Net admitted adjusted gross DTAs (% of Total
net admitted adjusted gross DTAs)	40.96	%	16.33	%	24.63	%
Total
Adjusted gross DTAs (% of total adjusted
gross DTAs)	32.05	%	13.56	%	18.49	%
Net admitted adjusted gross DTAs (% of Total
net admitted adjusted gross DTAs)	40.96	%	16.33	%	24.63	%

The Company has no unrecorded tax liability as of December 31, 2011.

The provision for federal income tax expense and change in deferred taxes differs from the amount which would be obtained by applying the statutory federal income tax rate to income (including capital items) before income taxes for the following reasons:


	Year ended December 31
	2011					2010					2009
				Effective					Effective					Effective
	Amount			Tax Rate		Amount			Tax Rate		Amount			Tax Rate
		(In Thousands)
Ordinary income (loss)	$	194,597				$	(18,136	)			$	261,857
Capital losses		(65,741	)				(337,061	)				(311,390	)
Total pretax income (loss)		128,856					(355,197	)				(49,533	)
Expected tax expense (benefit) at 35% statutory rate		45,100		35.0	%		(124,319	)	35.0	%		(17,337	)	35.0	%
Increase (decrease) in actual tax reported resulting from:
a. Dividends received deduction		(1,480	)	-1.1	%		(2,575	)	0.7	%		(3,212	)	6.5	%
b. Interest maintenance reserve		(26,889	)	-20.9	%		(63,113	)	17.8	%		(27,492	)	55.5	%
c. Settlement of IRS audits		(393	)	-0.3	%		(2,495	)	0.7	%		(1	)	0.0	%
d. Reinsurance		55,550		43.1	%		(4,591	)	1.3	%		(4,637	)	9.4	%
e. Change in Valuation Allowance		(125,424	)	-97.3	%		13,646		-3.8	%		113,554		-229.2	%
f. Other		(160	)	-0.1	%		(955	)	0.3	%		(1,731	)	3.5	%
Total income tax (benefit) expense	$	(53,696	)	-41.7	%	$	(184,402	)	51.9	%	$	59,144		-119.4	%

Current income taxes (benefit) incurred	$	(46,377	)	-36.0	%	$	(15,260	)	4.3	%		(73,268	)	147.9	%
Change in deferred income tax*		(7,319	)	-5.7	%		(169,142	)	47.6	%		132,412		-267.3	%
Total income tax (benefit) expense	$	(53,696	)	-41.7	%	$	(184,402	)	51.9	%	$	59,144		-119.4	%

*	excluding tax on unrealized gains (losses) and other surplus items

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The Company's RBC level used for purposes of paragraph 10.d. is based on authorized control level risk based capital of $147.5 and total adjusted capital of $1,641.9. The amount of admitted deferred tax assets, admitted assets, statutory surplus and total adjusted capital in the RBC calculation and the increased amount of deferred tax assets, admitted assets and surplus as the result of the application of paragraph 10.e:


	2011		2010		Change
	(In Thousands)
SSAP No. 10R, Paragraphs 10.a., 10.b., and 10.c.:
Net Admitted DTA:
Ordinary	$	-	$	63,791	$	(63,791	)
Capital		133,761		66,010		67,751
Total net admitted DTA		133,761		129,801		3,960
Admitted assets		17,227,436		19,178,720		(1,951,284	)
Statutory surplus		1,475,634		1,384,444		91,190
Total adjusted capital	$	1,642,155	$	1,565,749	$	76,406

Increases Due to SSAP No. 10R, Paragraph 10.e.:
Net Admitted DTA:
Ordinary	$	-	$	136,386	$	(136,386	)
Capital		177,643		66,010		111,633
Total net admitted DTA		177,643		202,396		(24,753	)
Admitted assets		17,271,318		19,251,315		(1,979,997	)
Statutory surplus		1,519,516		1,457,039		62,477
Total adjusted capital	$	1,686,037	$	1,638,344	$	47,693

Increased Net Admitted DTA:	$	43,882	$	72,595	$	(28,713	)

There is no net operating loss available for tax purposes as of December 31, 2011. The Company has a foreign tax credit carryforward of $1.8 offset by a full tax valuation allowance.

There are no federal income taxes incurred that will be available for recoupment in the event of future net losses from 2011, 2010 and 2009.

There were no deposits admitted under Section 6603 of the Internal Revenue Service Code as of December 31, 2011.

Under the intercompany tax sharing agreement, the Company has a receivable from ING AIH of $35.2 and a payable of $2.0 for federal income taxes as of December 31, 2011 and 2010, respectively.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The Company’s transferable state tax credit assets are as follows:


Method of Estimating Utilization of Remaining Transferrable State Tax Credit	State	Carrying Value at December 31, 2011		Unused Credit Remaining at December 31, 2011


		(In Thousands)
December 31, 2011
Estimated credit based on investment in
motion picture/film production	CT	$	179	$	188
Estimated credit based on investment in
low income housing investment	GA		1,170		1,014
Estimated credit based on investment in
fixed credit	AL		489		644
Total state tax credits		$	1,838	$	1,846

December 31, 2010
Estimated credit based on investment in
motion picture/film production	CT	$	344	$	376
Estimated credit based on investment in
low income housing investment	GA		1,170		1,221
Total state tax credits		$	1,514	$	1,597

The Company does not have any non-transferable or nonadmitted state tax credit assets at December 31, 2011.

A reconciliation of the change in the unrecognized income tax benefits is as follows:


	2011			2010			2009
	(In Thousands)
Balance at the beginning of year	$	26,600		$	6,600		$	6,600
Additions for tax positions related to current year		-			-			200
Additions for tax positions related to prior years		10,700			32,100			200
Reduction for tax positions related to prior years		(10,700	)		(11,700	)		(400	)
Reduction for tax positions settled with taxing authorities		(23,000	)		(400	)		-
Balance at the end of year	$	3,600		$	26,600		$	6,600

The Company had $3.6, $26.6 and $6.6 of unrecognized tax benefits that would affect the Company’s effective tax rate if recognized as of December 31, 2011, 2010 and 2009, respectively.

The Company recognizes accrued interest and penalties related to unrecognized tax benefits in federal income taxes and federal income tax expense on the balance sheets and statements of operations, respectively. The Company had no accrued interest as of December 31, 2011 and 2010.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

In March 2011, the Internal Revenue Service (“IRS”) completed its examination of the Company’s return for tax year 2009. In the first quarter of 2011, the Company increased its current tax expense and paid its Parent, ING AIH, approximately $30.0 ($7.1 net of unrecognized tax benefits) to record the 2009 Audit Settlement.

The Company is currently under audit by the IRS for tax years 2010 through 2012, and it is expected that the examination of tax year 2010 will be finalized within the next twelve months. The timing of the payment of the unrecognized tax benefits of $3.6 cannot be reliably estimated. The Company and the IRS have agreed to participate in the Compliance Assurance Program (“CAP”) for tax years 2010, 2011 and 2012.

10. Investment in and Advances to Subsidiaries

The Company has two wholly owned insurance subsidiaries at December 31, 2011, Midwestern United Life Insurance Company (“Midwestern”) and Whisperingwind III, LLC (“WWIII”). The Company also has one wholly owned non-insurance subsidiary, ING America Equities, Inc. (“IAE”).

Amounts invested in and advanced to the Company’s subsidiaries are summarized as follows:


	December 31
	2011	2010
	(In Thousands)
Common stock (cost - $41,246 in 2011 and $41,246 in 2010)	$117,401	$113,031

Summarized financial information as of and for the year ended December 31 for these subsidiaries is as follows:


	December 31
	2011			2010		2009
	(In Thousands)
Revenues	$	48,888		$	68,190	$	85,587
(Loss) income before net realized gains on investments		(20,985	)		36,773		20,486
Net (loss) income		(16,013	)		34,473		19,513
Admitted assets		692,583			689,234		667,115
Liabilities		411,766			423,146		451,270

Asset and liability amounts for WWIII are included in the above table, however the Company’s carrying amount for WWIII is zero as of December 31, 2011, 2010 and 2009.

On December 30, 2010, WWIII received approval from the South Carolina Department of Insurance to declare and pay a one-time dividend of $10.0 to the Company. The dividend was recorded by the Company in December 31, 2010 and the cash was received on January 12, 2011.

On October 27, 2006, the Company created WWIII, a special purpose financial captive reinsurance company (“Captive”), under the laws of the State of South Carolina. WWIII was not licensed by the South Carolina Department of Insurance as of December 31,

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

2006. Consequently, WWIII did not commence writing insurance business until 2007. On June 25, 2007, WWIII received its licensure as a Captive from the Director of the South Carolina Department of Insurance. The Company has not contributed capital to WWIII during the years ended December 31, 2011, 2010 and 2009. During 2011, 2010, and 2009 the Company ceded premium to WWIII of $21.8, $12.8 and $23.6, respectively. The amount of insurance in force ceded to WWIII was $1.9 billion, $2.0 billion, and $2.1 billion at December 31, 2011, 2010, and 2009, respectively. At December 31, 2011, 2010, and 2009 the Company had ceded reserves to WWIII of $489.8, $449.1, and $462.4, respectively.

11. 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. To the extent that the assuming companies become unable to meet their obligations under these treaties, the Company remains contingently liable to its policyholders for the portion reinsured. 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 Company’s ceded reinsurance arrangements reduced certain items in the
accompanying financial statements by the following amounts:

				December 31
		2011		2010		2009
				(In Thousands)
Premiums	$	2,537,376	$	1,905,205	$	1,927,818
Benefits paid or provided		1,869,613		1,898,498		1,689,842
Policy and contract liabilities at year end		8,865,753		8,189,864		8,656,338

The net amount of the reduction in surplus at December 31, 2011, if all reinsurance agreements were cancelled, is $6.6 billion.

The Company does not have any reinsurance agreement in effect under which the reinsurer may unilaterally cancel the agreement.

Assumed premiums amounted to $4.0 billion, $1.8 billion and $1.9 billion for 2011, 2010 and 2009, respectively.

12. Capital and Surplus

Under Colorado insurance regulations, the Company is required to maintain a minimum total capital and surplus of $1.5. Additionally, the amount of dividends which can be paid by the Company to its shareholder without prior approval of the Colorado Division of

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Insurance is limited to the greater of the net gain from operations excluding realized capital gains or 10% of surplus at December 31 of the preceding year.

On January 1, 2001, Lion Connecticut Holdings, Inc., an affiliate of the Company, issued two surplus notes to the Company for $65.0 and $100.0. These notes represent the cumulative cash draws on two $100.0 commitments issued by ING AIH through December 31, 2011, less principal payments. The surplus notes bear interest at a variable rate equal to the prevailing rate for 10 year U.S. Treasury bonds plus 0.25%, adjusted annually. The principal sum plus accrued interest shall be repaid in five annual installments beginning April 15, 2017 and continuing through April 15, 2021 (“Repayment Period”). The repayment amount shall be determined and adjusted annually on the last day of December, commencing December 31, 2016, and shall be an amount calculated to amortize any unpaid principal plus accrued interest over the years remaining in the Repayment Period. Payment of the notes and related accrued interest is subordinate to payments due to policyholders, claimant and beneficiary claims, as well as debts owed to all other classes of debtors, other than surplus note holders, of the Company in the event of (a) the institution of bankruptcy, reorganization, insolvency, or liquidation proceedings by or against the Company, or (b) the appointment of a Trustee, receiver or other conservator for a substantial part of the Company’s properties. Any payment of principal and/or interest made is subject to the prior approval of the Colorado Insurance Commissioner. There were no principal or interest payments in 2011, 2010 or 2009.

On December 17, 1996, the Company agreed to lend affiliate ING USA Annuity and Life Insurance Company (“ING USA”), the principal sum of $35.0 plus interest through a surplus note approved by the Colorado Division of Insurance. Per SSAP No. 41, Surplus Notes, Paragraph 10.b.i.(b), a statement factor was established for the surplus note of 0.834 as a multiple of the face amount for the year ended 2011. The carrying value of the surplus note at December 31, 2011 was $29.2. Interest is due to the Company quarterly at the rate of 7.979% per annum, until the principal is paid by ING USA. The scheduled maturity date is December 7, 2029. Payment of the note and related accrued interest is subordinate to payments due to policyholders, claimant and beneficiary claims, as well as debts owed to all other classes of debtors, other than surplus note holders, of the Company in the event of (a) the institution of bankruptcy, reorganization, insolvency, or a liquidation proceedings by or against the Company, or (b) the appointment of a Trustee, receiver or other conservator for a substantial part of the Company’s properties. Any payment of principal and/or interest made is subject to the prior approval of the Iowa Insurance Commissioner. Interest paid from ING USA to the Company was $2.8 in 2011.

On February 19, 2010, ING AIH contributed $260.0 million to the Company. The Company received permission from the Colorado Insurance Department to count this contribution as a receivable at December 31, 2009.

With the permission of the Colorado Division of Insurance, the Company paid a return of capital distribution to its parent, ING AIH, in the amount of $200.0 on February 18, 2011.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

On March 31, 2011, the Company received a capital contribution in the amount of $30.0 from ING AIH.

On November 12, 2008, ING issued to the Dutch State non-voting Tier 1 securities for a total consideration of Euro 10 billion. On February 24, 2009, $2.2 billion was contributed to direct and indirect insurance company subsidiaries of ING AIH, of which $210.0 was contributed to the Company, effective December 31, 2008. The contribution was comprised of the proceeds from the investment by the Dutch government and the redistribution of currently existing capital within ING.

The Company did not pay dividends to ING AIH during 2011 or 2010.

Life and health insurance companies are subject to certain RBC requirements as specified by the NAIC. Under those requirements, the amount of capital and surplus maintained by a life and health insurance company is to be determined based on the various risk factors related to it. At December 31, 2011, the Company meets the RBC requirements.

13. Fair Values of Financial Instruments

In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the financial instrument. Accordingly, the aggregate fair value amounts presented herein do not represent the underlying value of the Company.

Life insurance liabilities that contain mortality risk and all nonfinancial instruments have been excluded from the 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.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The carrying amounts and fair values of the Company’s financial instruments are summarized as follows:


	December 31
	2011				2010
	Carrying		Fair		Carrying		Fair
	Amount		Value		Amount		Value
	(In Thousands)
Assets:
Bonds	$	10,961,628	$	12,019,548	$	11,906,924	$	12,291,683
Preferred stocks		2,255		3,930		14,769		17,933
Unaffiliated common stocks		91,094		91,094		91,826		91,826
Mortgage loans		1,119,703		1,179,407		1,315,495		1,384,823
Contract loans		1,168,394		1,168,394		1,261,741		1,261,741
Derivative securities:
Caps		-		-		75		-
Call Options		7,594		7,594		7,769		7,769
Forwards		2,665		2,665		1,614		1,614
Currency Swaps		-		985		104,859		120,839
CDS sell		1,568		1,642		-		-
Interest rate swaps		188,892		188,893		-		-
Securities lending reinvested collateral		79,082		79,082		69,567		69,567
Cash, cash equivalents and
short term investments		751,332		751,332		1,385,953		1,385,953
Separate account assets		1,236,480		1,236,480		1,377,508		1,377,508
Receivable for securities		-		-		1,903		1,903
Liabilities:
Derivative securities:
Forwards		-		-		40		40
Currency Swaps		-		34,134		49,542		439,271
CDS sell		8,211		8,502		-		-
Interest rate swaps		187,668		491,691		-		-
Payable for securities lending		79,096		79,096		1,190,354		1,190,354
Deposit type contracts		2,173,772		2,173,772		2,884,445		2,884,445
Payable for securities		-		-		2,530		2,530

The following methods and assumptions were used by the Company in estimating the fair value disclosures for financial instruments in the accompanying financial statements and notes thereto:

Bonds and equity securities: The Company utilizes a number of valuation methodologies to determine the fair values of its bonds, preferred stocks and common stocks reported herein in conformity with the concepts of “exit price” and the fair value measurement as prescribed in SSAP No. 100. Valuations are obtained from third party commercial pricing services, brokers, and industry-standard vendor-provided software that models the value based on market observable inputs. The valuations obtained from brokers and third-party commercial pricing services are non-binding. The valuations are reviewed and validated monthly through the internal valuation committee price variance review, comparisons to internal pricing models, back testing to recent trades, or monitoring of trading volumes. Fair values of privately placed bonds are determined using a matrix-based pricing model. The model

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

considers the current level of risk-free interest rates, current corporate spreads, the credit quality of the issuer, and cash flow characteristics of the security. Also considered are factors such as the net worth of the borrower, the value of collateral, the capital structure of the borrower, the presence of guarantees, and the Company’s evaluation of the borrower’s ability to compete in its relevant market. Using this data, the model generates estimated market values which the Company considers reflective of the fair value of each privately placed bond.

For securities not actively traded, fair values are estimated using values obtained from independent pricing services or, in the case of private placement investments, are estimated by discounting the 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 1.4% and 17.7% over the total portfolio. Effective December 31, 2011, the Company statutory fair values represent the amount that would be received to sell securities at the measurement date (i.e. “exit value” concept).

Mortgage loans: Estimated fair values for commercial real estate loans were 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 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 loans were discounted at a greater spread to reflect increased risk.

Derivative financial instruments: Fair values for derivative financial instruments are based on broker/dealer valuations or on internal discounted cash flow pricing models, taking into account current cash flow assumptions and our own and the counterparties’ credit standing.

The carrying value of all other financial instruments approximates their fair value.

Included in various investment related line items in the financial statements are certain financial instruments carried at fair value. Other financial instruments are periodically measured at fair value, such as when impaired, or, for certain bonds and preferred stock, when carried at the lower of cost or market.

The fair value of an asset is the amount at which that asset could be bought or sold in a current transaction between willing parties, that is, other than in a forced or liquidation sale. The fair value of a liability is the amount at which that liability could be incurred or settled in a current transaction between willing parties, that is, other than in a forced or liquidation sale.

Fair values are based on quoted market prices when available. When market prices are not available, fair value is generally estimated using discounted cash flow analyses,

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

incorporating current market inputs for similar financial instruments with comparable terms and credit quality (matrix pricing). In instances where there is little or no market activity for the same or similar instruments, the Company estimates fair value using methods, models and assumptions that management believes market participants would use to determine a current transaction price. These valuation techniques involve some level of management estimation and judgment which becomes significant with increasingly complex instruments or pricing models. Where appropriate, adjustments are included to reflect the risk inherent in a particular methodology, model or input used.

The Company's financial assets and liabilities carried at fair value have been classified, for disclosure purposes, based on a hierarchy defined by SSAP No. 100.

The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement of the instrument. Financial assets and liabilities recorded at fair value on the balance sheets are categorized as follows:

§	Level 1 - Unadjusted quoted prices for identical assets or liabilities in an active
	market.
§	Level 2 - Quoted prices in markets that are not active or inputs that are observable
	either directly or indirectly for substantially the full term of the asset or liability.
	Level 2 inputs include the following:
	a)	Quoted prices for similar assets or liabilities in active markets;
	b)	Quoted prices for identical or similar assets or liabilities in non-active markets;
	c)	Inputs other than quoted market prices that are observable; and
	d)	Inputs that are derived principally from or corroborated by observable market data through correlation or other means.
§	Level 3 - Prices or valuation techniques that require inputs that are both
	unobservable and significant to the overall fair value measurement. These
	valuations, whether derived internally or obtained from a third party, use critical
	assumptions that are not widely available to estimate market participant
	expectations in valuing the asset or liability.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The following table presents the Company’s hierarchy for its assets and liabilities measured at fair value on a recurring basis as of December 31, 2010:


	Level 1		Level 2		Level 3		Total
	(In Thousands)
At December 31, 2010:
Assets:
Bonds
US corporate, state and municipal	$	-	$	1,113	$	-	$	1,113
Foreign		-		2,700		-		2,700
Residential mortgage-backed		-		1,714		5,272		6,986
Commercial mortgage-backed		-		39,038		-		39,038
Preferred stock		-		5,619		102		5,721
Common stock		72,681		-		19,145		91,826
Cash, cash equivalents and
short-term investments		376,780		-		-		376,780
Derivatives
Caps		-		-		-		-
Options		-		-		7,769		7,769
Forwards		1,614		-		-		1,614
Swaps		-		104,646		-		104,646
Separate account assets		1,377,508		-		-		1,377,508
Total assets	$	1,828,583	$	154,830	$	32,288	$	2,015,701

Liabilities:
Derivatives
Forwards	$	40	$	-	$	-	$	40
Swaps		-		15,633		17,324		32,957
Credit default swaps		-		5		-		5
Total liabilities	$	40	$	15,638	$	17,324	$	33,002

Bonds: Securities that are carried at fair value on the Balance Sheet are classified as Level 2 or Level 3. Level 2 bond prices are obtained through several commercial pricing services, which incorporate a variety of market observable information in their valuation techniques, including benchmark yields, broker-dealer quotes, credit quality, issuer spreads, bids, offers and other reference data to provide estimated fair values. Privately placed bond fair value are determined using a matrix-based pricing model and are classified as Level 2 assets. When a price cannot be obtained from a commercial pricing service, independent broker quotes are solicited. Securities priced using independent broker quotes are classified as Level 3. Over the course of 2010 and 2011, price transparency and liquidity for bonds backed by subprime mortgages have improved with reduced volatility across broader risk markets. The Company monitors the market for subprime and continues to categorize these securities as Level 3 in the valuation hierarchy.

Preferred and Common Stock: Fair values of publicly traded equity securities are based upon quoted market price and are classified as Level 1 assets. Certain preferred stock prices are obtained through commercial pricing services and are classified as Level 2

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

assets. Other equity securities, typically private equities or equity securities not traded on an exchange, are valued by other sources such as analytics or brokers and are classified as Level 3 assets.

Cash and cash equivalents and short-term investments: The carrying amounts for cash reflect the assets’ fair values. The fair values for cash equivalents and short-term investments are determined based on quoted market prices. These assets are classified as Level 1.

Derivatives: The carrying amounts for these financial instruments, which can be assets or liabilities, reflect the fair value of the assets and liabilities. Certain derivatives are carried at fair value (on the balance sheets), which is determined using the Company’s derivative accounting system in conjunction with observable key financial data, such as yield curves, exchange rates, Standard & Poor’s (“S&P”) 500 Index prices, and London Inter Bank Offered Rates (“LIBOR”), which are obtained from third party sources and uploaded into the system. For those derivatives that are unable to be valued by the accounting system, the Company typically utilizes values established by third party brokers. Counterparty credit risk is considered and incorporated in the Company’s valuation process through counterparty credit rating requirements and monitoring of overall exposure. It is the Company’s policy to transact only with investment grade counterparties with a credit rating of A- or better. Valuations for the Company’s futures contracts are based on unadjusted quoted prices from an active exchange and, therefore, are classified as Level 1. The Company also has certain CDS, options and total return swaps that are priced using models that primarily use market observable inputs, but contain inputs that are not observable to market participants, which have been classified as Level 3. However, all other derivative instruments are valued based on market observable inputs and are classified as Level 2.

Assets held in separate accounts: Assets held in separate accounts are reported at the quoted fair values of the underlying investments in the separate accounts. Mutual funds, short-term investments and cash are based upon a quoted market price and are included in Level 1.

The Company did not have any security transfers between Level 1 and Level 2 during 2011. The Company’s policy is to recognize transfers in and transfers out as of the beginning of the reporting period.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The following table summarizes the change in fair value of the Company’s Level 3 assets and liabilities for the year ended December 31, 2011:


										Preferred			Common
					Bonds					Stock			Stock						Derivatives
										Industrial			Industrial			Call
		RMBS			ABS			Foreign		Miscellaneous Miscellaneous						Options			Swaps			CDS Sells			Total
												(In Thousands)
Beginning balance	$	5,272		$	-		$	-		$	102	$	19,145		$	7,769		$	(17,324	)	$	-		$	14,964
Transfers into Level 3		-			3,386			82			-		-									-			3,468
Transfers out of Level 3		(5,272	)		(2,606	)		-			-		(12,069	)								-			(19,947	)
Total gains (losses)
included in income		-			-			(74	)		-		(27	)		(3,102	)		434			-			(2,769	)
Total gains (losses)
included in surplus		-			(780	)		(2	)		-		561						(8,898	)		(8,211	)		(17,330	)
Purchases		-			-			-			-		2,771			8,710						-			11,481
Issues		-			-			-			-		-									-			-
Sales		-			-			-			-		(2,567	)		(5,783	)					-			(8,350	)
Settlements		-			-			-			-		-									-			-
	$	-		$	-		$	6		$	102	$	7,814		$	7,594		$	(25,788	)	$	(8,211	)	$	(18,483	)

The following table summarizes the change in fair value of the Company’s Level 3 assets and liabilities for the year ended December 31, 2010:


					Preferred		Common
		Bonds			Stock		Stock			Derivatives
					Industrial		Industrial
		RMBS			Miscellaneous		Miscellaneous		Options				Swaps			Total
							(In Thousands)
Beginning balance	$	106,921		$	102	$	16,326		$	5,347		$	-		$	128,696
Transfers into Level 3		-			-		-			-			1,109			1,109
Transfers out of Level 3		(101,943	)		-		-			-			-			(101,943	)
Total gains (losses)
included in income		(4,802	)		-		(28	)		2,640			-			(2,190	)
Total gains (losses)
included in surplus		5,278			-		1,999			(831	)		(18,433	)		(11,987	)
Purchases		-			-		1,830			5,777			-			7,607
Issues		-			-		-			-			-			-
Sales		(182	)		-		(982	)		(5,164	)		-			(6,328	)
Settlements		-			-		-			-			-			-
	$	5,272		$	102	$	19,145		$	7,769		$	(17,324	)	$	14,964

The transfers out of Level 3 during the year ended December 31, 2011 in bonds are primarily due to the Company's determination that the market for subprime RMBS has become sufficiently active. While the valuation methodology has not changed, the Company has concluded that frequency of transactions in the market for subprime RMBS securities constitute an active market and therefore are now classified as Level 2.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The remaining transfers in and out of Level 3 during the year ended December 31, 2011 are due to the variation in inputs relied upon for valuation each quarter. Securities that are primarily valued using independent broker quotes when prices are not available from one of the commercial pricing services are reflected as transfers into Level 3, as these securities are generally less liquid with very limited trading activity or where less transparency exists corroborating the inputs to the valuation methodologies. When securities are valued using more widely available information, the securities are transferred out of Level 3 and into Level 1 or 2, as appropriate.

14. Commitments and Contingencies

Guarantee Agreements: The Company guarantees certain contractual policy claims of its subsidiary, Midwestern. In the unlikely event that Midwestern was unable to fulfill its obligations to policy holders, the Company would be obligated to assume the guaranteed policy obligations. Any ultimate contingent losses in connection with such guarantees will not have a material adverse impact on the Company’s future operations or financial position. The Company recorded a liability of $0 related to this guarantee as of December 31, 2011. The maximum potential amount of future payments related to this guarantee is $241.0 as of December 31, 2011. The Company was not required to make any payments related to this guarantee during the year ended 2011.

The Company entered into a Guarantee Agreement, effective January 2002 through December 2023, with two other ING affiliates whereby it is jointly and severally liable for $250.0 obligation of Security Life of Denver International. The Company’s Board of Directors approved this transaction on April 25, 2002. The other two affiliated life insurers were ReliaStar Life Insurance Company and Security Connecticut Life Insurance Company (subsequently merged into ReliaStar Life Insurance Company on October 1, 2003). The joint and several guarantees of the two remaining insurers are capped at $250.0. The States of Colorado and Minnesota did not disapprove the guarantee. As of December 31, 2011, no payments have been required under the guarantee and the potential amount of future payments is remote, therefore, no contingent liability or payment expense has been recorded. The Company has recorded a non-contingent liability for the on-going obligation to provide the guarantee of $1.3. The liability will amortize over the life of the agreement as the guarantee obligation expires.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

The following table shows an aggregate compilation of the Company’s guarantees of December 31, 2011 (in thousands):


Maximum Potential of Required Future Payments	$	491,000

Current Liability Recognized:
Noncontingent Liabilities		1,251
Contingent Liabilities		-
Ultimate Impact if Action Required Under Guarantee:
Affiliate Reinsurance Guarantee Agreement - SLDI		250,000
Subsidiary Policy Claim Guarantee - Midwestern		241,000
Total	$	491,000

Investment Purchase Commitments: As part of its overall investment strategy, the Company has entered into agreements to purchase securities of $37.6 and $21.1 at December 31, 2011 and 2010, respectively. The Company is also committed to provide additional capital contributions to partnerships of $144.7 and $233.8 at December 31, 2011 and 2010, respectively.

Operating Leases: The Company is party to certain cost sharing agreements with other affiliated ING United States companies. Included in these cost sharing arrangements is rent expense, which is allocated to the Company in accordance with systematic cost allocation arrangements. The Company incurred minimal rent expense during years ended December 31, 2011, 2010 and 2009 under this cost sharing methodology.

The Company does not have any minimum aggregate rental commitments under the cost sharing arrangements and service agreements. The Company does not have any future minimum lease payment receivables under the cost sharing arrangements and service agreements.

The Company is not involved in any sale leaseback transactions.

The Company does not have any early terminated lease agreements.

Legal Proceedings: The Company is involved in threatened or pending lawsuits/ arbitrations arising from the normal conduct of business. Due to the climate in insurance and business litigation/arbitration, suits against the Company sometimes include claims for substantial compensatory, consequential or punitive damages and other types of relief. Moreover, certain claims are asserted as class actions, purporting to represent a group of similarly situated individuals. While it is not possible to forecast the outcome of such lawsuits/arbitrations, in light of existing insurance, reinsurance and established reserves, it is the opinion of management that the disposition of such lawsuits/arbitrations will not have a materially adverse effect on the Company’s operations or financial position.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Regulatory Matters: As with many financial services companies, the Company and its affiliates periodically receive informal and formal requests for information from various state and federal governmental agencies and self-regulatory organizations in connection with examinations, inquiries, investigations and audits of the products and practices of the Company or the financial services industry. Considerable regulatory scrutiny currently is being focused on whether and to what extent life insurance companies are using the Unites States Social Security Administration’s Death Master File (“SSDMF”) to proactively ascertain when customers have deceased and to pay benefits even where no claim for benefits has been made. The Company has received industry-wide and company-specific inquiries and is engaged in market conduct examinations with respect to its claims settlement practices, use of the SSDMF, and compliance with unclaimed property laws. A majority of states are conducting an audit of the Company’s compliance with unclaimed property laws. The Company also has been reviewing whether benefits are owed and whether reserves are adequate in instances where an insured appears to have died, but no claim for death benefits has been made. Some of the investigations, exams, inquiries and audits could result in regulatory action against the Company. The potential outcome of such action is difficult to predict but could subject the Company to adverse consequences, including, but not limited to, settlement payments, additional payments to beneficiaries, and additional escheatment of funds deemed abandoned under state laws. They may also result in fines and penalties and changes to the Company’s procedures for the identification and escheatment of abandoned property, and other financial liability. While it is not possible to predict the outcome of any such action, or internal or external investigations, examinations, reviews or inquiries, management does not believe that they will have a material adverse effect on the Company’s financial position. It is the practice of the Company and its affiliates to cooperate fully in these matters.

Liquidity: The Company’s principal sources of liquidity are product charges, investment income, premiums, proceeds from the maturity and sale of investments, and capital contributions. Primary uses of these funds are payments of commissions and operating expenses, interest credits, investment purchases, and contract maturities, withdrawals, death benefits and surrenders.

The Company’s liquidity position is managed by maintaining adequate levels of liquid assets, such as cash, cash equivalents, and short-term investments. Asset/liability management is integrated into many aspects of the Company’s operations, including investment decisions, product development, and determination of crediting rates. As part of the risk management process, different economic scenarios are modeled, including cash flow testing required for insurance regulatory purposes, to determine that existing assets are adequate to meet projected liability cash flows. Key variables in the modeling process include interest rates, anticipated contract owner behavior, and variable separate account performance. Contract owners bear the investment risk related to variable annuity products, subject, in limited cases, to certain minimum guaranteed rates.

The fixed account liabilities are supported by a general account portfolio principally composed of fixed rate investments with matching duration characteristics that can

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

generate predictable, steady rates of return. The portfolio management strategy for the fixed account considers the assets available-for-sale. This strategy enables the Company to respond to changes in market interest rates, prepayment risk, relative values of asset sectors and individual securities and loans, credit quality outlook, and other relevant factors. The Company’s asset/liability management discipline includes strategies to minimize exposure to loss as interest rates and economic and market conditions change. In executing this strategy, the Company uses derivative instruments to manage these risks. The Company’s derivative counterparties are of high credit quality.

During 2009, the Company took certain actions to reduce its exposure to interest rate and market risks. These actions included reducing guaranteed interest rates for new business, reducing credited rates on existing business, curtailing sales of some products, reassessment of the investment strategy with a focus on U.S. Treasury and investment grade assets, as well as hedging certain funds which previously were not hedged and continuing a hedging program to mitigate the impact of potential declines in equity markets and their impact on regulatory capital. During 2010 and 2011, the Company continued monitoring these initiatives and their impacts on earnings, capital, and liquidity, and will continue to determine whether further actions are necessary.

ING Restructuring Plan: On October 26, 2009, ING announced the key components of the final Restructuring Plan ING submitted to the European Commission (“EC”) as part of the process to receive EC approval for the state aid granted to ING by the State of the Netherlands (the "Dutch State") in the form of EUR 10 billion Core Tier 1 securities issued on November 12, 2008 and the full credit risk transfer to the Dutch State of 80% of ING's Alt-A RMBS on March 31, 2009 (the "ING-Dutch State Transaction"). As part of the Restructuring Plan, ING has agreed to separate its banking and insurance businesses by 2013. ING intends to achieve this separation by divestment of its insurance and investment management operations, including the Company. ING has announced that it will explore all options for implementing the separation including initial public offerings, sales or combinations thereof. In November 2009, the Restructuring Plan received formal EC approval and the separation of insurance and banking operations and other components of the Restructuring Plan were approved by ING shareholders. As part of the Restructuring Plan, ING agreed to make additional payments to the Dutch State corresponding to an adjustment of fees for the Back-Up Facility. Under this new agreement, the terms of the ING-Dutch State Transaction which closed on March 31, 2009, including the transfer price of the Alt-A RMBS securities, remain unaltered and the additional payments are not borne by the Company or any other ING U.S. subsidiaries.

In January 2010, ING lodged an appeal with the General Court of the European Union against specific elements of the EC’s decision regarding ING’s Restructuring Plan. In its appeal, ING contests the way the EC has calculated the amount of state aid ING received, and the disproportionality of the price leadership restrictions specifically, and the disproportionality of restructuring requirements in general. In July 2011, the appeal case was heard orally by the General Court of the European Union. By judgment of March 2, 2012, the Court partially annulled the EC’s decision of November 18, 2009, as a result of which a new decision has to be taken by the EC. Interested parties can file an appeal

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

against the General Court’s judgment before the Court of Justice of the European Union within two months and ten days after the date of the General Court’s judgment.

On November 10, 2010, ING announced that, in connection with the Restructuring Plan, while the option of one global initial public offering (“IPO”) remains open, ING will prepare for a base case of an initial public offering of the Company and its U.S.-based insurance and investment management affiliates.

On August 19, 2011, Fitch Ratings Ltd. (“Fitch”) revised the Company’s Rating Watch status to Evolving from Negative.

On November 17, 2011, S&P affirmed the “A” rating of the Company and revised the outlook to Stable from Negative based on de-risking and improving business fundamentals. On December 8, 2011, S&P downgraded the counterparty credit and insurance financial strength rating of the Company to “A-“ from “A” and revised the outlook to Watch Negative from Stable. On March 7, 2012, S&P affirmed the counterparty credit and insurance financial strength rating of the Company at “A-“ and revised the outlook to Stable from Watch Negative.

On December 7, 2011, Moody’s downgraded the insurance financial strength rating of the Company to “A3” from “A2” and revised the outlook to Stable from Negative

On December 14, 2011, A.M. Best affirmed the insurance financial strength rating of the Company at “A”, downgraded the issuer credit rating to “a” from “a+” and revised the outlook to Ratings Under Review with Negative Implications from Stable.

15. Financing Agreements

The Company maintains a revolving loan agreement with Bank of New York Mellon, (“Mellon"). Under this agreement, the Company can borrow up to $50.0 from Mellon. Interest on any borrowing accrues at an annual rate equal to: (1) the cost of funds for Mellon for the period applicable for the advance plus 0.35% or (2) a rate quoted by Mellon to the Company for the borrowing. Under this agreement, the Company incurred minimal interest expense for the years ended December 31, 2011, 2010 and 2009, respectively. Additionally, there were no amounts payable to Mellon at December 31, 2011 or 2010.

The Company maintains a reciprocal loan agreement with ING AIH to promote efficient management of cash and liquidity and to provide for unanticipated short-term cash requirements. Under this agreement, which expires July 1, 2015, the Company and ING AIH can borrow up to 3% of the Company's admitted assets excluding separate accounts as of December 31 of the preceding year from one another. Interest on any Company borrowing is charged at the rate of ING AIH’s cost of funds for the interest period plus 0.15%. Interest on any ING AIH borrowings is charged at a rate based on the prevailing interest rate of U.S. commercial paper available for purchase with a similar duration.

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Under this agreement, the Company received interest income of $1.0, $1.0 and $0.7 for the years ended December 31, 2011, 2010 and 2009, respectively.

Through this reciprocal loan agreement, the Company did not borrow or repay any amounts in 2011 or 2010 and borrowed $5.1 billion and repaid $5.1 billion in 2009. These borrowings were on a short term basis, at an interest rate that approximated current money market rates and excludes borrowings from reverse dollar repurchase transactions. Interest expense on borrowed money was $0.0, $0.1 and $2.3 for the years ended December 31, 2011, 2010 and 2009, respectively.

The Company is the beneficiary of letters of credit totaling $2.1 billion. The terms of the letters of credit provide for automatic renewal upon anniversary unless otherwise canceled or terminated by the ceding company or the letter of credit provider.

16. Related Party Transactions

Cost Sharing Arrangements: Management and services contracts and all cost sharing arrangements with other affiliated ING United States companies are allocated among companies in accordance with systematic cost allocation methods.

Investment Management: The Company has entered into an investment advisory agreement with ING Investment Management, LLC (“IIM”) under which IIM provides the Company with investment management services. The Company has entered into an administrative services agreement with IIM under which IIM provides the Company with asset liability management services. Beginning in 2010, IIM began using competitive market rates to bill the Company for both the asset management and ancillary services it provides. Total fees under the agreement were approximately $14.4, $18.5, and $32.8 for the years ended December 31, 2011, 2010 and 2009, respectively.

Services Agreements: The Company has entered into an inter-insurer services agreement with certain of its affiliated insurance companies in the United States (“affiliated insurers”) whereby the affiliated insurers provide certain administrative, management, professional, advisory, consulting, and other services to each other. The Company has entered into a services agreement with ING North America whereby ING North America provides certain administrative, management, professional, advisory, consulting and other services to the Company. The Company has entered into a services agreement with ReliaStar Life Insurance Company of New York (“RLNY”) whereby the Company provides certain administrative, management, professional, advisory, consulting and other services to RLNY. The Company has entered into a services agreement with ING Financial Advisers, LLC (“ING FA”) to provide certain administrative, management, professional advisory, consulting, and other services to the Company for the benefit of its customers. Charges for these services are determined in accordance with fair and reasonable standards with neither party realizing a profit nor incurring a loss as a result of the services provided to the Company. The Company will reimburse ING FA for direct and indirect costs incurred on behalf of the Company. The total net income earned less

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

expenses incurred for all of these services were $75.4, $72.7 and $90.0 for the years ended December 31, 2011, 2010 and 2009, respectively.

Tax Sharing Agreements: The Company has entered into federal tax sharing agreement with members of an affiliated group as defined in Section 1504 of the Internal Revenue Code of 1986, as amended. The agreement provides for the manner of calculation and the amounts/timing of the payments between the parties as well as other related matters in connection with the filing of consolidated federal income tax returns. The Company has also entered into a state tax sharing agreement with ING AIH and each of the specific subsidiaries that are parties to the agreement. The state tax agreement applies to situations in which ING AIH and all or some of the subsidiaries join in the filing of a state or local franchise, income tax, or other tax return on a consolidated, combined or unitary basis.

The Company and Directed Services LLC (“DSL”), an affiliate, are parties to a service agreement, effective January 1, 1994, as amended by a first amendment, effective March 7, 1995 by which the Company provides DSL with certain managerial and supervisory services and DSL provides the Company with certain sales and marketing services.

Global Medium Term Note Program: In December 2002, the Company established a Global Medium Term Note program secured by funding agreements issued by the Company. The notes, which are offered by ING Security Life Institutional Funding, a special purpose statutory trust, are offered only to U.S. qualified institutional buyers pursuant to Rule 144A of the Securities Act of 1933 (the “Securities Act”) or to foreign buyers pursuant to Regulation S of the Securities Act. The program has issued notes with an aggregate outstanding principal balance of $100.2 and $99.5 as of December 31, 2011 and 2010, respectively.

Fixed Maturity Asset Transfer: During the fourth quarter of 2010, the Company sold securities with a carrying value of $809.0 to its affiliate company, ReliaStar Life Insurance Company (“RLI”). At the date of sale, the securities had a fair value of $888.9 and the Company recognized a gain of $79.9. Simultaneously, the Company purchased securities from RLI with a fair value of $972.1. This asset transfer was approved by the Colorado Division of Insurance prior to execution.

While these related party transactions are at arms length, they are not indicative of what a third party would transact.

17. 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 for the cost of potential future guaranty fund assessments based on retrospective-based estimates of insurance company insolvencies provided by the National Organization of Life and Health

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

Insurance Guaranty Associations and the amount of premiums written in each state. The accrual methodology follows a retrospective-premium-based guaranty-fund assessments construct. The Company has estimated this liability to be $7.2 and $5.1 as of December 31, 2011 and 2010, respectively, and has recorded a liability in accounts payable and accrued expenses on the balance sheets. The Company has also recorded an asset in other assets on the balance sheets of $5.5 and $4.1 as of December 31, 2011 and 2010, respectively, for future credits to premium taxes for assessments already paid and/or accrued. The Company has evaluated this asset and determined that no impairment is needed pursuant to the terms of SSAP No. 5R.

The following table shows a reconciliation of assets recognized between the years of 2010 and 2011 (in thousands):


Assets recognized from paid and accrued premium tax offsets
and policy surcharges as of December 31, 2010	$	4,125
Decreases current year:
Premium tax offset applied		153

Increases current year:
Premium tax offset applied		1,409
Premium tax offset generated due to accounting changes		127
Changes in premium tax offset capacity/other adjustments		13

Assets recognized from paid and accrued premium tax offsets
and policy surcharges as of December 31, 2011	$	5,521

SECURITY LIFE OF DENVER INSURANCE COMPANY
Note to Supplementary Information
December 31, 2011

18. Unpaid Accident and Health Claims

The change in the liability for unpaid accident and health claims and claim adjustment expenses is summarized as follows:


	2011			2010
	(In Thousands)
Balance at January 1	$	196,297		$	277,327
Less reinsurance recoverables		1,306			1,924
Net balance at January 1		194,991			275,403

Incurred related to:
Current year		246,342			232,685
Prior years		(142,305	)		(164,503	)
Total incurred		104,037			68,182

Paid related to:
Current year		51,353			49,883
Prior years		35,440			98,711
Total paid		86,793			148,594

Net balance at December 31		212,236			194,991
Plus reinsurance recoverables		699			1,306
Balance at December 31	$	212,935		$	196,297

The liability for unpaid accident and health claims and claim adjustment expenses is included in accident and health reserves and unpaid claims on the balance sheets.

The change in incurred losses and loss adjustment expenses attributable to insured events of prior years is generally the result of ongoing analysis of recent loss development trends. Original estimates are increased or decreased as additional information becomes known regarding individual claims.

Incurred and paid claims are presented net of reinsurance.

19. Subsequent Events

The Company is not aware of any events occurring subsequent to December 31, 2011 that may have a material effect on the Company’s financial statements. The Company evaluated events subsequent to December 31, 2011 through March 30, 2012, the date the statutory financial statements were available to be issued.

Part C
OTHER INFORMATION


Item 26			Exhibits

(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. (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 on April
			27, 1998; File No. 33-74190.)

(b)	Not Applicable.

(c)	(1	)	Security Life of Denver Distribution Agreement. (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 on April 27, 1998; File No. 33-74190.)
	(2	)	First Amendment to Security Life of Denver Insurance Company Distribution Agreement. (Incorporated
			herein by reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of
			Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on April 9,
			2002; File No. 33-74190.)
	(3	)	Amendment to Security Life of Denver Insurance Company Distribution Agreement. (Incorporated
			herein by reference to Pre-Effective Amendment No. 2 to the Form S-6 Registration Statement of
			Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on May 10,
			1999; File No. 333-72753.)
	(4	)	Amendment to Security Life of Denver Insurance Company Distribution Agreement. (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 on January
			30, 2001; File No. 333-50278.)
	(5	)	Amendment to Security Life of Denver Insurance Company Distribution Agreement. (Incorporated
			herein by reference to the Post-Effective Amendment No. 14 to the Form S-6 Registration Statement of
			Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on April
			19, 2001; File No. 33-74190.)
	(6	)	Amendment to Security Life of Denver Insurance Company Distribution Agreement. (Incorporated
			herein by reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of
			Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on April 9,
			2002; File No. 33-74190.)
	(7	)	Specimen Broker/Dealer Supervisory and Selling Agreement for Variable Contracts with Compensation
			Schedule. (Incorporated herein by reference to Post-Effective Amendment No. 6 to the Form S-6
			Registration Statement of Security Life of Denver Insurance Company and its Security Life Separate
			Account L1, filed on March 2, 1998; File No. 33-74190.)
	(8	)	Broker/Dealer Supervisory and Selling Agreement for Variable Contracts with Paine Webber
			Incorporated. (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 on April 30, 1997; File No. 33-88148.)
	(9	)	Compensation Schedule. (Incorporated herein by reference to the 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 on April 10, 2002; File No. 333-50278.)
	(10	)	Commission Schedule for Policies. (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 on January 30, 2001; File No. 333-50278.)
	(11	)	Specimen Master Sales and Supervisory Agreement with Compensation Schedule. (Incorporated herein
			by reference to the Post-Effective Amendment No. 12 to the Form S-6 Registration Statement of
			Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on April
			25, 2000; File No. 33-74190.)
	(12	)	Administrative Services Agreement between Security Life of Denver and Financial Administrative
			Services Corporation. (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 on April 27, 1998; File No. 33-74190.)


	(13	)	Amendment to Administrative Services Agreement between Security Life of Denver and Financial
			Administrative Services Corporation. (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 on April 27, 1998; File No. 33-74190.)
	(14	)	Intercompany Agreement, effective as of January 1, 2010, between Directed Services LLC and Security
			Life of Denver Insurance Company. (Incorporated herein by reference to Post-Effective Amendment No.
			5 to the Form N-6 Registration Statement of Security Life of Denver Insurance Company and its
			Security Life Separate Account L1, filed on February 4, 2011; File No. 333-147534.)
	(15	)	Intercompany Agreement, effective as of January 1, 2010, between ING Investment Management LLC
			and Security Life of Denver Insurance Company. (Incorporated herein by reference to Post-Effective
			Amendment No. 5 to the Form N-6 Registration Statement of Security Life of Denver Insurance
			Company and its Security Life Separate Account L1, filed on February 4, 2011; File No. 333-147534.)

(d)	(1	)	Variable Universal Life Insurance Policy (Form No. 2521(VUL)-10/10). (Incorporated herein by
			reference to Pre-Effective Amendment No. 1 to the Form N-6 Registration Statement of Security Life of
			Denver Insurance Company and its Security Life Separate Account L1, filed on October 6, 2010; File
			No. 333-168047.)
	(2	)	Accelerated Benefit Rider (R2030-03/08). (Incorporated herein by reference to Pre-Effective
			Amendment No. 1 to the Form N-6 Registration Statement of Security Life of Denver Insurance
			Company and its Security Life Separate Account L1, filed on January 31, 2008; File No. 333-147534.)
	(3	)	Additional Insured Rider (Form No. R1343-4/06). (Incorporated herein by reference to Pre-Effective
			Amendment No. 1 to the Form N-6 Registration Statement of Security Life of Denver Insurance
			Company and its Security Life Separate Account L1, filed on October 6, 2010; File No. 333-168047.)
	(4	)	Adjustable Term Insurance Rider (Form No. R2035-10/10). (Incorporated herein by reference to Pre-
			Effective Amendment No. 1 to the Form N-6 Registration Statement of Security Life of Denver
			Insurance Company and its Security Life Separate Account L1, filed on October 6, 2010; File No. 333-
			168047.)
	(5	)	Guaranteed Death Benefit Rider. (Form No. R2025-4/04). (Incorporated by reference to Pre-Effective
			Amendment No. 1 to the Form N-6 Registration Statement of Security Life of Denver Insurance
			Company and its Security life Separate Account 1, filed on September 10, 2004, File No. 333-117329).
	(6	)	Overloan Lapse Protection Rider (Form No. R2028-05/07). (Incorporated herein by reference to Pre-
			Effective Amendment No. 1 to the Form N-6 Registration Statement of Security Life of Denver
			Insurance Company and its Security Life Separate Account L1, filed on September 7, 2007; File No.
			333-143973.)
	(7	)	Waiver of Cost of Insurance Rider (Form No. R2021-03/01). (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 on January 30, 2001; File No. 333-
			50278.)
	(8	)	Waiver of Specified Premium Rider (Form No. R2020-03/01). (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 on January 30, 2001; File No. 333-
			50278.)

(e)	(1	)	Individual Life Insurance Application (Form No. ICC09 153756). (Incorporated herein by reference to
			the Form N-6 Initial Registration Statement of Security Life of Denver Insurance Company and its
			Security Life Separate Account L1, filed on July 9, 2010; File No. 333-168047.)
	(2	)	Fund Allocation of Premium Payments Form (Form No. 139191 04/30/2012). (Incorporated herein by
			reference to Post-Effective Amendment No. 7 to the Form N-6 Registration Statement of Security Life
			of Denver Insurance Company and its Security Life Separate Account L1, filed on April 3, 2012; File
			No. 333-147534.)
	(3	)	M Financial Fund Allocation of Premium Payments Form (Form No. 139192 04/30/2012). (Incorporated
			herein by reference to Post-Effective Amendment No. 7 to the Form N-6 Registration Statement of
			Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on April 3,
			2012; File No. 333-147534.)


(f)	(1	)	Security Life of Denver's Restated Articles of Incorporation. (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 on April 27, 1998; File No. 33-
			74190.)
	(2	)	Amendments to Articles of Incorporation through June 12, 1987. (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 on April 27, 1998; File No. 33-
			74190.)
	(3	)	Amendments to Articles of Incorporation through November 12, 2001. (Incorporated herein by reference
			to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of Security Life of
			Denver Insurance Company and its Security Life Separate Account L1, filed on April 9, 2002; File No.
			33-74190.)
	(4	)	Security Life of Denver's By-Laws. (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 on April 27, 1998; File No. 33-74190.)
	(5	)	Bylaws of Security Life of Denver Insurance Company (Restated with Amendments through September
			30, 1997). (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 on October 29, 1997; File No. 33-74190.)

(g)	Not Applicable.

(h)	(1	)	(a)	Participation Agreement by and among AIM Variable Insurance Funds, Inc., Security Life of
				Denver Insurance Company, on Behalf of Itself and its Separate Accounts and ING America
				Equities, Inc. (Incorporated herein by reference to Post-Effective Amendment No. 6 to the Form S-6
				Registration Statement of Security Life of Denver Insurance Company and its Security Life Separate
				Account L1, filed on March 2, 1998; File No. 033-74190.)
			(b)	Amendment No. 1 to Participation Agreement among AIM Variable Insurance Funds, Inc., Security
				Life of Denver Insurance Company and ING America Equities, Inc. (Incorporated herein by
				reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of
				Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
				April 9, 2002; File No. 033-74190.)
			(c)	Amendment No. 2 to Participation Agreement among AIM Variable Insurance Funds, Inc., Security
				Life of Denver Insurance Company and ING America Equities, Inc. (Incorporated herein by
				reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of
				Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
				April 9, 2002; File No. 033-74190.)
			(d)	Amendment No. 3 to Participation Agreement among AIM Variable Insurance Funds, Inc., Security
				Life of Denver Insurance Company and ING America Equities, Inc. (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 on April 27,
				1998; File No. 033-74190.)
			(e)	Amendment No. 4 to Participation Agreement among AIM Variable Insurance Funds, Inc., Security
				Life of Denver Insurance Company and ING America Equities, Inc. (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 on
				February 29, 2000; File No. 333-72753.)
			(f)	Amendment No. 5 to Participation Agreement among AIM Variable Insurance Funds, Inc., Security
				Life of Denver Insurance Company and ING America Equities, Inc. (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 on January 30,
				2001; File No. 333-50278.)
			(g)	Amendment No. 6 to Participation Agreement among AIM Variable Insurance Funds, Inc., Security
				Life of Denver Insurance Company and ING America Equities, Inc. (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 on December
				19, 2001; File No. 333-73464.)


		(h)	Expense Allocation Agreement between A I M Advisors, Inc., A I M Distributors, Inc. and Security
			Life of Denver. (Incorporated herein by reference to the Post-Effective Amendment No. 11 to the
			Form S-6 Registration Statement of Security Life of Denver Insurance Company and its Security
			Life Separate Account L1, filed on April 29, 1999; File No. 33-74190.)
		(i)	Amendment No. 1 to Expense Allocation Agreement between A I M Advisors, Inc., A I M
			Distributors, Inc. and Security Life of Denver. (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 on December 19, 2001; File No. 333-
			73464.)
(2	)	(a)	Sales Agreement by and among The Alger American Fund, Fred Alger Management, Inc., and
			Security Life of Denver Insurance Company. (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 on April 27, 1998; File No. 033-74190.)
		(b)	First Amendment to Sales Agreement by and among The Alger American Fund, Fred Alger
			Management, Inc., Security Life of Denver Insurance Company. (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 on April 27, 1998; File
			No. 033-74190.)
		(c)	Addendum to Alger Sales Agreement. (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 on April 27, 1998; File No. 033-74190.)
		(d)	Amendment to Sales Agreement by and among The Alger American Fund, Fred Alger Management,
			Inc., Security Life of Denver Insurance Company. (Incorporated herein by reference to the Post-
			Effective Amendment No. 15 to the Form S-6 Registration Statement of Security Life of Denver
			Insurance Company and its Security Life Separate Account L1, filed on April 9, 2002; File No. 033-
			74190.)
		(e)	Service Agreement between Fred Alger Management, Inc. and Security Life of Denver Insurance
			Company. (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 on April 27, 1998; File No. 033-74190.)
(3	)	(a)	Participation Agreement among Golden American Life Insurance Company, ReliaStar Life
			Insurance Company, ReliaStar Life Insurance Company of New York, Security Life of Denver
			Insurance Company, Southland Life Insurance Company, ING Life Insurance and Annuity
			Company, ING Insurance Company of America, American Funds Insurance Series and Capital
			Research and Management Company. (Incorporated herein by reference to the Pre-Effective
			Amendment No. 1 to the Registration Statement on Form N-6, File No. 333-105319, as filed on July
			17, 2003.)
		(b)	Business Agreement among Golden American Life Insurance Company, ReliaStar Life Insurance
			Company, ReliaStar Life Insurance Company of New York, Security Life of Denver Insurance
			Company, Southland Life Insurance Company, ING Life Insurance and Annuity Company, ING
			Insurance Company of America, ING America Equities, Inc., Directed Services, Inc., American
			Funds Distributors, Inc. and Capital Research and Management Company. (Incorporated herein by
			reference to the Pre-Effective Amendment No. 1 to the Registration Statement on Form N-6, File
			No. 333-105319, as filed on July 17, 2003.)
		(c)	Amendment No. 1 to the Business Agreement by and among ING USA Annuity and Life Insurance
			Company (fka Golden American Life Insurance Company), ReliaStar Life Insurance Company,
			ReliaStar Life Insurance Company of New York, Security Life of Denver Insurance Company
			(individually and as the survivor and successor in interest following a merger with Southland Life
			Insurance Company), ING Life Insurance and Annuity Company (individually and as the survivor
			and successor in interest following a merger with ING Insurance Company of America), ING
			America Equities, Inc., ING Financial Advisers, LLC, Directed Services LLC (fka Directed Services,
			Inc.), American Funds Distributors, Inc. and Capital Research and Management Company.
			(Incorporated herein by reference to Pre-Effective Amendment No. 1 to the Form N-6 Registration
			Statement of Security Life of Denver Insurance Company and its Security Life Separate Account L1,
			File No. 333-153337, as filed on November 14, 2008.)


		(d)	Rule 22C-2 Agreement, effective April 16, 2007, and to become operational on October 16, 2007,
			by and between American Funds Service Company, ING Life Insurance and Annuity Company,
			ING National Trust, ING USA Annuity and Life Insurance Company, ReliaStar Life Insurance
			Company, ReliaStar Life Insurance Company of New York, Security Life of Denver Insurance
			Company and Systematized Benefits Administrators Inc. (Incorporated herein by reference to Post-
			Effective Amendment No. 12 to Registration Statement on Form N-6, File Number 333-47527, as
			filed on April 9, 2007.)
(4	)	(a)	Participation Agreement dated April 25, 2008, by and among BlackRock Variable Series Funds,
			Inc., BlackRock Distributors, Inc., ING USA Annuity and Life Insurance Company and ReliaStar
			Life Insurance Company of New York. (Incorporated herein by reference to Post-Effective
			Amendment No. 26 to the Form N-6 Registration Statement of ReliaStar Life Insurance Company
			and its Select*Life Separate Account, filed on April 7, 2009; file No. 033-57244.)
		(b)	Amendment No. 1, dated as of April 24, 2009, and effective as of May 1, 2009, to the Participation
			Agreement dated April 25, 2008, by and between BlackRock Variable Series Funds, Inc.,
			BlackRock Investments, LLC., ING USA Annuity and Life Insurance Company and ReliaStar Life
			Insurance Company of New York. (Incorporated herein by reference to Post-Effective Amendment
			No. 27 to the Form N-6 Registration Statement of ReliaStar Life Insurance Company and its
			Select*Life Separate Account, filed on August 18, 2009; file No. 033-57244.)
		(c)	Administrative Services Agreement dated April 25, 2008, by and among BlackRock Advisors, LLC
			and ING USA Annuity and Life Insurance Company and ReliaStar Life Insurance Company of New
			York. (Incorporated herein by reference to Post-Effective Amendment No. 26 to the Form N-6
			Registration Statement of ReliaStar Life Insurance Company and its Select*Life Separate Account,
			filed on April 7, 2009; file No. 033-57244.)
		(d)	Amendment No. 1, dated as of April 24, 2009, and effective as of May 1, 2009, to Administrative
			Services Agreement dated April 25, 2008, by and among BlackRock Advisors, LLC and ING USA
			Annuity and Life Insurance Company and ReliaStar Life Insurance Company of New York.
			(Incorporated herein by reference to Post-Effective Amendment No. 27 to the Form N-6
			Registration Statement of ReliaStar Life Insurance Company and its Select*Life Separate Account,
			filed on August 18, 2009; file No. 033-57244.)
		(e)	Rule 22C-2 Agreement, dated no later than April 16, 2007, and effective as of October 16, 2007,
			between BlackRock Distributors, Inc., on behalf of and as distributor for the BlackRock Funds and
			the Merrill Lynch family of funds and ING Life Insurance and Annuity Company, ING National
			Trust, ING USA Annuity and Life Insurance Company, ReliaStar Life Insurance Company,
			ReliaStar Life Insurance Company of New York, Security Life of Denver Insurance Company and
			Systematized Benefits Administrators Inc. (Incorporated herein by reference to Post-Effective
			Amendment No. 43 to Registration Statement on form N-4, File No. 333-28755, as filed on April 7,
			2008.)
(5	)	(a)	Participation Agreement among Variable Insurance Products Fund, Fidelity Distributors
			Corporation and Security Life of Denver Insurance Company. (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 on April 27, 1998; File No.
			033-74190.)
		(b)	First Amendment to Participation Agreement among Variable Insurance Products Fund, Fidelity
			Distributors Corporation and Security Life of Denver Insurance Company. (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 on April 27,
			1998; File No. 033-74190.)
		(c)	Second Amendment to Participation Agreement among Variable Insurance Products Fund, Fidelity
			Distributors Corporation and Security Life of Denver Insurance Company. (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 on April 27,
			1998; File No. 033-74190.)
		(d)	Third Amendment to Participation Agreement among Variable Insurance Products Fund, Fidelity
			Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
			reference to the Post-Effective Amendment No. 11 to the Form S-6 Registration Statement of
			Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
			April 29, 1999; File No. 033-74190.)


(e)	Fourth Amendment to Participation Agreement among Variable Insurance Products Fund, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of
	Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
	April 9, 2002; File No. 033-74190.)
(f)	Fifth Amendment to Participation Agreement among Variable Insurance Products Fund, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to 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 on December 3,
	1999; File No. 333-90577.)
(g)	Sixth Amendment to Participation Agreement among Variable Insurance Products Fund, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Pre-Effective Amendment No. 15 to the Form S-6 Registration Statement of
	Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
	April 9, 2002; File No. 033-74190.)
(h)	Seventh Amendment to Participation Agreement among Variable Insurance Products Fund, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Post-Effective Amendment No. 12 to the Form S-6 Registration Statement of
	Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
	April 25, 2000; File No. 033-74190.)
(i)	Eighth Amendment to Participation Agreement among Variable Insurance Products Fund, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Post-Effective Amendment No. 13 to the Form S-6 Registration Statement of
	Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
	October 13, 2000; File No. 033-74190.)
(j)	Ninth Amendment to Participation Agreement among Variable Insurance Products Fund, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Post-Effective Amendment No. 14 to the Form S-6 Registration Statement of
	Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
	April 19, 2001; File No. 033-74190.)
(k)	Amendment to Participation Agreement among Variable Insurance Products Fund, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Form S-6 Initial Registration Statement of Security Life of Denver Insurance
	Company and its Security Life Separate Account L1, filed on November 15, 2001; File No. 333-
	73464.)
(l)	Amendment to Participation Agreement among Variable Insurance Products Fund, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (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 on December
	19, 2001; File No. 333-73464.)
(m)	Amendment to Participation Agreement among Variable Insurance Products Fund, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of
	Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
	April 9, 2002; File No. 033-74190.)
(n)	Amendment to Participation Agreement among Variable Insurance Products Fund, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Post-Effective Amendment No. 9 to the Form N-6 Registration Statement of
	Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
	February 27, 2004; File No. 333-50278.)
(o)	Participation Agreement among Variable Insurance Products Fund II, Fidelity Distributors
	Corporation and Security Life of Denver Insurance Company. (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 on April 27, 1998; File No.
	033-74190.)


(p)	First Amendment to Participation Agreement among Variable Insurance Products Fund II, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (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 on April 27,
	1998; File No. 033-74190.)
(q)	Second Amendment to Participation Agreement among Variable Insurance Products Fund II,
	Fidelity Distributors Corporation and Security Life of Denver Insurance Company. (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 on
	April 27, 1998; File No. 033-74190.)
(r)	Third Amendment to Participation Agreement among Variable Insurance Products Fund II, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Post-Effective Amendment No. 11 to the Form S-6 Registration Statement of
	Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
	April 29, 1999; File No. 033-74190.)
(s)	Fourth Amendment to Participation Agreement among Variable Insurance Products Fund II, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of
	Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
	April 9, 2002; File No. 033-74190.)
(t)	Fifth Amendment to Participation Agreement among Variable Insurance Products Fund II, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to 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 on December 3,
	1999; File No. 333-90577.)
(u)	Sixth Amendment to Participation Agreement among Variable Insurance Products Fund II, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of
	Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
	April 9, 2002; File No. 033-74190.)
(v)	Seventh Amendment to Participation Agreement among Variable Insurance Products Fund II,
	Fidelity Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated
	herein by reference to the Post-Effective Amendment No. 13 to the Form S-6 Registration Statement
	of Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
	October 13, 2000; File No. 033-74190.)
(w)	Eighth Amendment to Participation Agreement among Variable Insurance Products Fund II, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Post-Effective Amendment No. 14 to the Form S-6 Registration Statement of
	Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
	April 19, 2001; File No. 033-74190.)
(x)	Amendment to Participation Agreement among Variable Insurance Products Fund II, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of
	Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
	April 9, 2002; File No. 033-74190.)
(y)	Amendment to Participation Agreement among Variable Insurance Products Fund II, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
	reference to the Form S-6 Initial Registration Statement of Security Life of Denver Insurance
	Company and its Security Life Separate Account L1, filed on November 15, 2001; File No. 333-
	73464.)
(z)	Amendment to Participation Agreement among Variable Insurance Products Fund II, Fidelity
	Distributors Corporation and Security Life of Denver Insurance Company. (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 on December
	19, 2001; File No. 333-73464.)


		(aa)	Amendment to Participation Agreement among Variable Insurance Products Fund II, Fidelity
			Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
			reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of
			Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
			April 9, 2002; File No. 033-74190.)
		(bb)	Amendment to Participation Agreement among Variable Insurance Products Fund II, Fidelity
			Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
			reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of
			Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
			April 9, 2002; File No. 033-74190.)
		(cc)	Amendment to Participation Agreement among Variable Insurance Products Fund II, Fidelity
			Distributors Corporation and Security Life of Denver Insurance Company. (Incorporated herein by
			reference to the Post-Effective Amendment No. 9 to the Form N-6 Registration Statement of
			Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
			February 27, 2004; File No. 333-50278.)
		(dd)	Service Agreement between Fidelity Investments Institutional Operations Company, Inc. and
			Security Life of Denver Insurance Company. (Incorporated herein by reference to the Post-Effective
			Amendment No. 15 to the Form S-6 Registration Statement of Security Life of Denver Insurance
			Company and its Security Life Separate Account L1, filed on April 9, 2002; File No. 033-74190.)
		(ee)	Rule 22C-2 Agreement, effective April 16, 2007, and to become operational on October 16, 2007,
			by and between Fidelity Distributors Corporation, ING Life Insurance and Annuity Company, ING
			National Trust, ING USA Annuity and Life Insurance Company, ReliaStar Life Insurance
			Company, ReliaStar Life Insurance Company of New York, Security Life of Denver Insurance
			Company and Systematized Benefits Administrators Inc. (Incorporated herein by reference to Post-
			Effective Amendment No. 12 to Registration Statement on Form N-6, File Number 333-47527, as
			filed on April 9, 2007.)
(6	)	(a)	Participation Agreement among Security Life of Denver Insurance Company, ING VP Bond
			Portfolio and ING Funds Distributor, Inc. (Incorporated herein by reference to the Post-Effective
			Amendment No. 3 to the Form N-6 Registration Statement of Security Life of Denver Insurance
			Company and its Security Life Separate Account L1, filed on February 7, 2003; File No. 333-
			50278.)
(7	)	(a)	Participation Agreement, entered into as o May 1, 2003, among Security Life of Denver, ING
			Investors Trust and Directed Services, Inc. (Incorporated herein by reference to Post-Effective
			Amendment No. 5 to the Form N-6 Registration Statement of Security Life of Denver Insurance
			Company and its Security Life Separate Account L1, filed on February 4, 2011; File No. 333-
			147534.)
		(b)	Administrative and Shareholder Service Agreement between Directed Services, Inc. and Security
			Life of Denver Insurance Company. (Incorporated herein by reference to the Post-Effective
			Amendment No. 14 to the Form S-6 Registration Statement of Security Life of Denver Insurance
			Company and its Security Life Separate Account L1, filed on April 19, 2001; File No. 033-74190.)
(8	)	(a)	Participation Agreement among Security Life of Denver Insurance Company, ING Partners, Inc.,
			ING Life Insurance and Annuity Company and ING Financial Advisers, LLC. (Incorporated herein
			by reference to the Post-Effective Amendment No. 3 to the Form N-6 Registration Statement of
			Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
			February 7, 2003; File No. 333-50278.)
		(b)	Amendment to Participation Agreement among ING Partners, Inc., ING Life Insurance and Annuity
			Company, ING Financial Advisers, LLC and Security Life of Denver Insurance Company.
			(Incorporated herein by reference to the Post-Effective Amendment No. 5 to the Form N-6
			Registration Statement of Security Life of Denver Insurance Company and its Security Life Separate
			Account L1, filed on April 14, 2003; File No. 333-50278.)
		(c)	Amendment to Participation Agreement among ING Partners, Inc., ING Life Insurance and Annuity
			Company, and ING Financial Advisers, LLC and Security Life of Denver Insurance Company,
			dated November 1, 2004. (Incorporated herein by reference to the Post-Effective Amendment No.
			16 to the Form N-6 Registration Statement of Security Life of Denver Insurance Company and its
			Security Life Separate Account L1, filed on April 12, 2006; File No. 333-50278.)


(d)		Amendment to Participation Agreement among ING Partners, Inc., ING Life Insurance and Annuity
		Company, and ING Financial Advisers, LLC and Security Life of Denver Insurance Company,
		dated April 29, 2005. (Incorporated herein by reference to the Post-Effective Amendment No. 16 to
		the Form N-6 Registration Statement of Security Life of Denver Insurance Company and its
		Security Life Separate Account L1, filed on April 12, 2006; File No. 333-50278.)
(e)		Amendment to Participation Agreement among ING Partners, Inc., ING Life Insurance and Annuity
		Company, and ING Financial Advisers, LLC and Security Life of Denver Insurance Company,
		dated August 31, 2005. (Incorporated herein by reference to the Post-Effective Amendment No. 16
		to the Form N-6 Registration Statement of Security Life of Denver Insurance Company and its
		Security Life Separate Account L1, filed on April 12, 2006; File No. 333-50278.)
(f)		Form of Amendment to Participation Agreement among ING Partners, Inc., ING Life Insurance and
		Annuity Company, and ING Financial Advisers, LLC and Security Life of Denver Insurance
		Company, dated April 28, 2006. (Incorporated herein by reference to the Post-Effective Amendment
		No. 16 to the Form N-6 Registration Statement of Security Life of Denver Insurance Company and
		its Security Life Separate Account L1, filed on April 12, 2006; File No. 333-50278.)
(g)		Service Agreement, effective as of May 1, 2002, between ING Life Insurance and Annuity
		Company and Security Life of Denver Insurance Company. (Incorporated herein by reference to the
		Post-Effective Amendment No. 3 to the Form N-6 Registration Statement of Security Life of Denver
		Insurance Company and its Security Life Separate Account L1, filed on February 7, 2003; File No.
		333-50278.)
(9) (a)		Participation Agreement among Security Life of Denver Insurance Company, ING Variable
		Portfolios, Inc. and ING Funds Distributor, Inc. (Incorporated herein by reference to the Post-
		Effective Amendment No. 3 to the Form N-6 Registration Statement of Security Life of Denver
		Insurance Company and its Security Life Separate Account L1, filed on February 7, 2003; File No.
		333-50278.)
(10) (a)		Participation Agreement among Security Life of Denver Insurance Company, Pilgrim Variable
		Products Trust and ING Pilgrim Securities, Inc. (Incorporated herein by reference to the Post-
		Effective Amendment No. 15 to the Form S-6 Registration Statement of Security Life of Denver
		Insurance Company and its Security Life Separate Account L1, filed on April 9, 2002; File No. 033-
		74190.)
(b)		Amendment to Participation Agreement among Security Life of Denver Insurance Company,
		Pilgrim Variable Products Trust and ING Pilgrim Securities, Inc. (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 on December 19, 2001;
		File No. 333-73464.)
(c)		Amendment to Participation Agreement among ING Variable Products Trust, ING Funds
		Distributor, Inc. and Security Life of Denver Insurance Company. (Incorporated herein by reference
		to the Post-Effective Amendment No. 3 to the Form N-6 Registration Statement of Security Life of
		Denver Insurance Company and its Security Life Separate Account L1, filed on February 7, 2003;
		File No. 333-50278.)
(d)		Administrative and Shareholder Service Agreement between ING Pilgrim Group, LLC and Security
		Life of Denver Insurance Company. (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 on December 19, 2001; File No. 333-
		73464.)
(e)		Amendment to Administrative and Shareholder Services Agreement between Security Life of
		Denver Insurance Company and ING Funds Services, LLC. (Incorporated herein by reference to the
		Post-Effective Amendment No. 3 to the Form N-6 Registration Statement of Security Life of Denver
		Insurance Company and its Security Life Separate Account L1, filed on February 7, 2003; File No.
		333-50278.)
(11) (a)		Rule 22C-2 Agreement, effective April 16, 2007, and to become operational on October 16, 2007, by
		and between ING Funds Services, LLC, ING Life Insurance and Annuity Company, ING National
		Trust, ING USA Annuity and Life Insurance Company, ReliaStar Life Insurance Company,
		ReliaStar Life Insurance Company of New York, Security Life of Denver Insurance Company and
		Systematized Benefits Administrators Inc. (Incorporated herein by reference to Post-Effective
		Amendment No. 12 to Registration Statement on Form N-6, File Number 333-47527, as filed on
		April 9, 2007.)


(12) (a)		Participation Agreement among Invesco Variable Investment Funds, Inc., Invesco Funds Group,
		Inc., and Security Life of Denver Insurance Company. (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 on April 27, 1998; File No.
		033-74190.)
(b)		First Amendment to Participation Agreement among Security Life of Denver Insurance Company,
		Invesco Variable Investment Funds, Inc. and Invesco Funds Group, Inc. (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 on April 27,
		1998; File No. 033-74190.)
(c)		Second Amendment to Participation Agreement among Security Life of Denver Insurance
		Company, Invesco Variable Investment Funds, Inc. and Invesco Funds Group, Inc. (Incorporated
		herein by reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement
		of Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
		April 9, 2002; File No. 033-74190.)
(d)		Third Amendment to Participation Agreement among Security Life of Denver Insurance Company,
		Invesco Variable Investment Funds, Inc. and Invesco Funds Group, Inc. (Incorporated herein by
		reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of
		Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
		April 9, 2002; File No. 033-74190.)
(e)		Fourth Amendment to Participation Agreement among Security Life of Denver Insurance Company,
		Invesco Investment Funds, Inc. and Invesco Funds Group, Inc. (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 on April 27, 1998; File No.
		033-74190.)
(f)		Fifth Amendment to Participation Agreement among Security Life of Denver Insurance Company,
		Invesco Variable Investment Funds, Inc. and Invesco Funds Group, Inc. (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 on
		February 29, 2000; File No. 333-72753.)
(g)		Sixth Amendment to Participation Agreement among Security Life of Denver Insurance Company,
		Invesco Variable Investment Funds, Inc. and Invesco Funds Group, Inc. (Incorporated herein by
		reference to the Post-Effective Amendment No. 15 to the Form S-6 Registration Statement of
		Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
		April 9, 2002; File No. 033-74190.)
(h)		Seventh Amendment to Participation Agreement among Security Life of Denver Insurance
		Company, Invesco Variable Investment Funds, Inc. and Invesco Funds Group, Inc. (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 on
		December 19, 2001; File No. 333-73464.)
(i)		Service Agreement between Invesco Funds Group, Inc. and Security Life of Denver Insurance
		Company. (Incorporated herein by reference to the Post-Effective Amendment No. 11 to the Form
		S-6 Registration Statement of Security Life of Denver Insurance Company and its Security Life
		Separate Account L1, filed on April 29, 1999; File No. 033-74190.)
(j)		First Amendment to Service Agreement between Security Life of Denver Insurance Company and
		Invesco Funds Group, Inc. (Incorporated herein by reference to the Post-Effective Amendment No.
		15 to the Form S-6 Registration Statement of Security Life of Denver Insurance Company and its
		Security Life Separate Account L1, filed on April 9, 2002; File No. 033-74190.)
(13) (a)		Fund Participation Agreement between Janus Aspen Series and Security Life of Denver Insurance
		Company. (Incorporated herein by reference to the Post-Effective Amendment No. 13 to the Form
		S-6 Registration Statement of Security Life of Denver Insurance Company and its Security Life
		Separate Account L1, filed on October 13, 2000; File No. 033-74190.)
(b)		Amendment to Janus Aspen Series Fund Participation Agreement. (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 on December 19, 2001;
		File No. 333-73464.)


(c)		Distribution and Shareholder Services Agreement between Janus Distributors, Inc. and Security Life
		of Denver Insurance Company. (Incorporated herein by reference to the Post-Effective Amendment
		No. 15 to the Form S-6 Registration Statement of Security Life of Denver Insurance Company and
		its Security Life Separate Account L1, filed on April 9, 2002; File No. 033-74190.)
(d)		Letter of Agreement between Security Life of Denver and Janus Capital Corporation. (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 on
		December 19, 2001; File No. 333-73464.)
(14) (a)		Participation Agreement among M Fund, Inc., M Financial Advisers, Inc. and Security Life of
		Denver Insurance Company. (Incorporated herein by reference to the Post-Effective Amendment
		No. 14 to the Form S-6 Registration Statement of Security Life of Denver Insurance Company and
		its Security Life Separate Account L1, filed on April 19, 2001; File No. 033-74190.)
(b)		Amendment dated February 1, 2001, to Participation Agreement among M Fund, Inc., M Financial
		Advisers, Inc. and Security Life of Denver Insurance Company. (Incorporated herein by reference to
		the Post-Effective Amendment No. 14 to the Form S-6 Registration Statement of Security Life of
		Denver Insurance Company and its Security Life Separate Account L1, filed on April 19, 2001; File
		No. 033-74190.)
(c)		Amendment dated May 1, 2001, to Participation Agreement among M Fund, Inc., M Financial
		Advisers, Inc. and Security Life of Denver Insurance Company. (Incorporated herein by reference to
		the Post-Effective Amendment No. 14 to the Form S-6 Registration Statement of Security Life of
		Denver Insurance Company and its Security Life Separate Account L1, filed on April 19, 2001; File
		No. 033-74190.)
(d)		Amendment dated May 1, 2002, to Participation Agreement among M Fund, Inc., M Financial
		Advisers, Inc. and Security Life of Denver Insurance Company. (Incorporated herein by reference to
		the Post-Effective Amendment No. 15 to the Form N-6 Registration Statement of Security Life of
		Denver Insurance Company and its Security Life Separate Account L1, filed on April 9, 2002; File
		No. 033-74190.)
(e)		Amendment dated May 1, 2003, to Participation Agreement among M Fund, Inc., M Financial
		Advisers, Inc. and Security Life of Denver Insurance Company. (Incorporated herein by reference to
		the Post-Effective Amendment No. 5 to the Form N-6 Registration Statement of Security Life of
		Denver Insurance Company and its Security Life Separate Account L1, filed on April 14, 2003; File
		No. 333-50278.)
(f)		Shareholder Information Agreement (Rule 22C-2 Agreement), dated April 16, 2007, and to be
		effective on October 16, 2007, by and between M Fund, Inc., M Financial Advisers, Inc. and
		Security Life of Denver Insurance Company. (Incorporated herein by reference to the Post-Effective
		Amendment No. 6 to the Form N-6 Registration Statement of Security Life of Denver Insurance
		Company and its Security Life Separate Account L1, filed on April 19, 2007; File No. 333-117329.)
(15) (a)		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.
		(Incorporated herein by reference to Post-Effective Amendment No. 6 to the Form S-6 Registration
		Statement of Security Life of Denver Insurance Company and its Security Life Separate Account
		L1, filed on March 2, 1998; File No. 033-74190.)
(b)		Addendum to Fund Participation Agreement among Security Life of Denver Insurance Company,
		Neuberger Berman Advisers Management Trust, Advisers Managers Trust and Neuberger Berman
		Management Inc. (Incorporated herein by reference to the Post-Effective Amendment No. 13 to the
		Form S-6 Registration Statement of Security Life of Denver Insurance Company and its Security
		Life Separate Account L1, filed on October 13, 2000; File No. 033-74190.)
(c)		Service Agreement between Neuberger & Berman Management Incorporated and Security Life of
		Denver Insurance Company. (Incorporated herein by reference to the Post-Effective Amendment
		No. 11 to the Form S-6 Registration Statement of Security Life of Denver Insurance Company and
		its Security Life Separate Account L1, filed on April 29, 1999; File No. 033-74190.)
(d)		Sales Agreement by and among Neuberger & Berman Advisers Management Trust, Neuberger &
		Berman Management Incorporated, and Security Life of Denver Insurance Company. (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 on
		April 27, 1998; File No. 033-74190.)


	(e)	Rule 22C-2 Agreement, effective April 16, 2007, and to become operational on October 16, 2007,
		by and between Neuberger Berman Management Inc., ING Life Insurance and Annuity Company,
		ING National Trust, ING USA Annuity and Life Insurance Company, ReliaStar Life Insurance
		Company, ReliaStar Life Insurance Company of New York, Security Life of Denver Insurance
		Company and Systematized Benefits Administrators Inc. (Incorporated herein by reference to Post-
		Effective Amendment No. 12 to Registration Statement on Form N-6, filed on April 9, 2007, File
		No. 333-47527.)
	(16) (a)	Participation Agreement among Security Life of Denver Insurance Company, Pioneer Variable
		Contracts Trust, Pioneer Investment Management, Inc. and Pioneer Funds Distributor, Inc.
		(Incorporated herein by reference to the Post-Effective Amendment No. 3 to the Form N-6
		Registration Statement of Security Life of Denver Insurance Company and its Security Life Separate
		Account L1, filed on February 7, 2003; File No. 333-50278.)
	(17) (a)	Participation Agreement among Security Life of Denver Insurance Company and Southland Life
		Insurance Company, Putnam Variable Trust and Putnam Retail Management, Inc. (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 on
		April 19, 2001; File No. 333-50278.)
	(b)	Amendment to Participation Agreement among Security Life of Denver Insurance Company and
		Southland Life Insurance Company, Putnam Variable Trust and Putnam Retail Management, L.P.
		(Incorporated herein by reference to the Post-Effective Amendment No. 3 to the Form N-6
		Registration Statement of Security Life of Denver Insurance Company and its Security Life Separate
		Account L1, filed on February 7, 2003; File No. 333-50278.)
	(18) (a)	Participation Agreement between Van Eck Investment Trust and the Trust's investment adviser, Van
		Eck Associates Corporation, and Security Life of Denver Insurance Company. (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 on April 27,
		1998; File No. 033-74190.)
	(b)	First Amendment to Fund Participation Agreement between Security Life of Denver, Van Eck
		Investment Trust and Van Eck Associates Corporation. (Incorporated herein by reference to Post-
		Effective Amendment No. 6 to the Form S-6 Registration Statement of Security Life of Denver
		Insurance Company and its Security Life Separate Account L1, filed on March 2, 1998; File No.
		033-74190.)
	(c)	Second Amendment to Fund Participation Agreement between Security Life of Denver, Van Eck
		Worldwide Insurance Trust and Van Eck Associates Corporation. (Incorporated herein by reference
		to Post-Effective Amendment No. 6 to the Form S-6 Registration Statement of Security Life of
		Denver Insurance Company and its Security Life Separate Account L1, filed on March 2, 1998; File
		No. 033-74190.)
	(d)	Side Letter between Van Eck Worldwide Insurance Trust and Security Life of Denver. (Incorporated
		herein by reference to the Post-Effective Amendment No. 11 to the Form S-6 Registration Statement
		of Security Life of Denver Insurance Company and its Security Life Separate Account L1, filed on
		April 29, 1999; File No. 033-74190.)

(i)	Not Applicable.

(j)	Not Applicable.

(k)	Opinion and Consent of Counsel.

(l)	Not Applicable.

(m)	Not Applicable.

(n)	Consent of Independent Registered Public Accounting Firm.

(o)	All financial statements are included in the Statement of Additional Information, as indicated therein.

(p)	Not Applicable.


(q)	Not Applicable.

(r)	Powers of Attorney.

Item 27		Directors and Officers of the Depositor

Name and Principal Business Address			Positions and Offices with Depositor
Donald W. Britton, 5780 Powers Ferry Road, NW,			Director and President
	Atlanta, GA 30327
Patrick G. Flynn, Amstelveenseweg 500, Amsterdam,			Director and Chairman
	1081 KL, Netherlands
Maliz E. Beams, One Orange Way, Windsor, CT 06095-			Director
	4774
Alain Karaoglan, 230 Park Avenue, New York, NY			Director
	10169
Robert G. Leary, 230 Park Avenue, New York, NY			Director
	10169
Rodney O. Martin, 230 Park Avenue, New York, NY			Director
	10169
Michael S. Smith, 1475 Dunwoody Drive, West Chester,			Director and Vice President
	PA 19380-1478
Ewout L. Steenbergen, 230 Park Avenue, New York, NY			Director, Executive Vice President and Chief Financial
	10169		Officer
Boyd G. Combs, 5780 Powers Ferry Road, NW, Atlanta,			Senior Vice President, Tax
	GA 30327
Gilbert E. Mathis, 5780 Powers Ferry Road, NW,			Senior Vice President
	Atlanta, GA 30327
Daniel P. Mulheran, Sr. 20 Washington Avenue South,			Senior Vice President
	Minneapolis, MN 55401
David S. Pendergrass, 5780 Powers Ferry Road, NW,			Senior Vice President and Treasurer
	Atlanta, GA 30327
Steven T. Pierson, 5780 Powers Ferry Road, NW,			Senior Vice President and Chief Accounting Officer
	Atlanta, GA 30327
Prakish Shimpi, 230 Park Avenue, New York, NY 10169			Senior Vice President
Pamela S. Anson, 2001 21^stAvenue NW, Minot, ND			Vice President
	58703
Kimberly M. Curley, 1290 Broadway, Denver, CO			Vice President and Illustration Actuary
	80203
Chad M. Eslinger, 2001 21^stAvenue NW, Minot, ND			Vice President and Chief Compliance Officer
	58703
Laurie Rasanen, 2001 21^stAvenue NW, Minot, ND			Vice President
	58703
Megan Huddleston, One Orange Way, Windsor, CT			Secretary
	06095-4774

Item 28		Persons Controlled by or Under Common Control with the Depositor or the Registrant

Incorporated herein by reference to Item 28 in Post-Effective Amendment No. 7 to Registration Statement on Form N-6 for Security Life Separate Account L1 of Security Life of Denver Insurance Company (File No. 333-147534), as filed with the Securities and Exchange Commission on April 3, 2012.


Item 29	Indemnification

Under its Bylaws, Sections 1 through 8, Security Life of Denver Insurance Company ("Security Life") indemnifies, to the full extent permitted by the laws of the State of Colorado, any person who was or is a party or is threatened to be made a party to any threatened, pending, or completed action, suit, or proceeding, whether civil, criminal, administrative, or investigative (other than an action by or in the right of the corporation), by reason of the fact that he or she is or was a director, member of a committee appointed by the Board of Directors, officer, salaried employee, or fiduciary of Security Life or is or was serving at the request of Security Life (whether or not as a representative of

Security Life) as a director, officer, employee, or fiduciary of another corporation, partnership, joint venture, trust, or other enterprise, against expenses (including attorney fees), judgments, fines, and amounts paid in settlement actually and reasonably incurred by him or her in connection with such action, suit, or proceeding if he or she acted in good faith and in a manner he or she reasonably believed to in the best interest of the corporation, or at least not opposed to the best interests of the corporation, and, with respect to any criminal action or proceeding, had no reasonable cause to believe his or her conduct was unlawful.

Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of Security Life pursuant to such provisions of the bylaws or statutes or otherwise, Security Life has been advised that in the opinion of the Securities and Exchange Commission, such indemnification is against public policy as expressed in said Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by Security Life of expenses incurred or paid by a director or officer or controlling person of Security Life in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person of Security Life in connection with the securities being registered, Security Life will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question of whether or not such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue.

A corporation may procure indemnification insurance on behalf of an individual who is or was a director of the corporation. Consistent with the laws of the State of Colorado, ING America Insurance Holdings, Inc. maintains Professional Liability and fidelity bond insurance policies issued by an international insurer. The policies cover ING America Insurance Holdings, Inc. and any company in which ING America Insurance Holdings, Inc. has a controlling financial interest of 50.00% or more. These policies include either or both the principal underwriter, the depositor and any/all assets under the care, custody and control of ING America Insurance Holdings, Inc. and/or its subsidiaries. The policies provide for the following types of coverage: errors and omissions/professional liability, employment practices liability and fidelity/crime (a.k.a. “Financial Institutional Bond”).

Additionally, Section 13 of the Security Life Distribution Agreement with ING America Equities, Inc. (INGAE) generally provides that each party will indemnify and hold harmless the officers, directors and employees of the other party (and the variable account with respect to indemnity by INGAE) against any expenses (including legal expenses), losses, claims, damages, or liabilities arising out of or based on certain claims or circumstances in connection with the offer or sale of the policies. Under this agreement neither party is entitled to indemnity if the expenses (including legal expenses), losses, claims, damages, or liabilities resulted from their own willful misfeasance, bad faith, negligence, misconduct or wrongful act.


Item 30	Principal Underwriters

(a)	Other Activity. ING America Equities, Inc., the principal underwriter for the policies, is also the principal underwriter for policies issued by ReliaStar Life Insurance Company of New York and ReliaStar Life Insurance Company.
(b)	Management of ING America Equities, Inc.


Name and Principal Business Address	Positions and Offices with Underwriter
Margaret B. Wall, 20 Washington Avenue South,	Director, President and Chief Executive Officer
Minneapolis MN 55401
Laurie J. Rasanen, 2001 21^stAvenue NW, Minot, ND	Director, Vice President and Chief Operating Officer
58703
Daniel P. Mulheran, Sr., 20 Washington Avenue South,	Director
Minneapolis, MN 55401
Cynthia A. Grimm, 100 Deerfield lane, Suite 300,	Chief Financial Officer/Financial and Operations
Malvern, PA 19355	Principal
Ida I. Colon-Perez, One Orange Way, Windsor, CT	Chief Compliance Officer
06095-4774
David S. Pendergrass, 5780 Powers Ferry Road, NW,	Vice President and Treasurer
Atlanta, GA 30327
Spencer T. Shell, 5780 Powers Ferry Road, NW, Atlanta,	Vice President and Assistant Treasurer
GA 30327


Eric C. Wishman. 909 Locust Street, Des Moines, IA	Assistant Vice President
50309
Barry E. Eidex, 5780 Powers Ferry Road, NW, Atlanta,	Tax Officer
GA 30327
Terry L. Owens, 5780 Powers Ferry Road, NW, Atlanta,	Tax Officer
GA 30327
Megan A. Huddleston, One Orange Way, Windsor, CT	Secretary
06095-4774
Tina M. Nelson, 20 Washington Avenue South,	Assistant Secretary
Minneapolis, MN 55401
Melissa A. O’Donnell, 20 Washington Avenue South,	Assistant Secretary
Minneapolis, MN 55401
Randall K. Price, 20 Washington Avenue South,	Assistant Secretary
Minneapolis, MN 55401
Susan M. Vega, 20 Washington Avenue South,	Assistant Secretary
Minneapolis, MN 55401

(c)	Compensation From the Registrant.


(1) Name of Principal Underwriter	(2) 2011 Net Underwriting Discounts and Commissions	(3) Compensation on Events Occasioning the Deduction of a Deferred Sales Load	(4) Brokerage Commissions	(5) Other Compensation*




ING America Equities, Inc.				$1,298,879.00
ING America Equities, Inc.				$1,298,879.00

*	Compensation shown in column 5 includes: marketing allowances.

Item 31 Location of Accounts and Records

Accounts and records are maintained by Security Life of Denver Insurance Company at 1290 Broadway, Denver, CO 80203-5699 and by ING Americas Finance Shared Services, an affiliate, at 5780 Powers Ferry Road, NW, Atlanta, GA 30327.


Item 32	Management Services
None

Item 33	Fee Representations

Security Life of Denver Insurance Company represents that the fees and charges deducted under the variable life insurance policy described in this registration statement, in the aggregate, are reasonable in relation to the services rendered, expenses expected to be incurred, and the risks assumed by Security Life of Denver Insurance Company under the policies. Security Life of Denver Insurance Company bases this representation on its assessment of such factors as the nature and extent of such services, expenses and risks, the need for the Security Life of Denver Insurance Company to earn a profit and the range of such fees and charges within the insurance industry.

SIGNATURES

Pursuant to the requirements of the Securities Act of 1933 and the Investment Company Act of 1940, the Registrant, Security Life Separate Account L1, certifies that it meets all the requirements for effectiveness of this Registration Statement under Rule 485(b) under the Securities Act of 1933 and has duly caused this Post-Effective Amendment No. 2 to this Registration Statement to be signed on its behalf by the undersigned, duly authorized, in the Town of Windsor, and State of Connecticut on the 12^thday of April, 2012.

SECURITY LIFE SEPARATE ACCOUNT L1
(Registrant)

By: SECURITY LIFE OF DENVER INSURANCE COMPANY
(Depositor)

By: Donald W. Britton*
Donald W. Britton
President
(principal executive officer)

Pursuant to the requirements of the Securities Act of 1933, this Post-Effective Amendment No. 2 has been signed below by the following persons in the capacities indicated and on the date indicated.


Signature	Title	Date

Donald W. Britton*	Director and President
Donald W. Britton	(principal executive officer)

Patrick G. Flynn*	Director and Chairman
Patrick G. Flynn

Mary (Maliz) E. Beams*	Director
Mary (Maliz) E. Beams

Alain M. Karaoglan*	Director
Alain M. Karaoglan

Robert G. Leary*	Director	April
Robert G. Leary		12, 2012

Rodney O. Martin*	Director
Rodney O. Martin

Michael S. Smith*	Director
Michael S. Smith

Ewout L. Steenbergen*	Director, Executive Vice President and Chief Financial Officer
Ewout L. Steenbergen	(principal financial officer)

Steven T. Pierson*	Senior Vice President and Chief Accounting Officer
Steven T. Pierson	(principal accounting officer)


By: /s/ J. Neil McMurdie
J. Neil McMurdie * Attorney-in-Fact


As filed with the Securities and Exchange		Registration No. 333-168047
Commission on April 12, 2012		Registration No. 811-08292



SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM N-6

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933		[ ]
Pre-Effective Amendment No.		[ ]
Post-Effective Amendment No. 2		[X]

AMENDMENT TO REGISTRATION STATEMENT UNDER THE INVESTMENT
COMPANY ACT OF 1940		[X]
(Check appropriate box or boxes.)


Security Life Separate Account L1
(Exact Name of Registrant)

Security Life of Denver Insurance Company
(Name of Depositor)

1290 Broadway
Denver, Colorado 80203-5699
(Address of Depositor’s Principal Executive Offices) (Zip Code)

(800) 525-9852
(Depositor’s Telephone Number, including Area Code)

J. Neil McMurdie, Senior Counsel
ING Americas (U.S. Legal Services)
One Orange Way, Windsor, Connecticut 06095-4774
(Name and Address of Agent for Service)


It is proposed that this filing will become effective (check appropriate box):
[ ]	immediately upon filing pursuant to paragraph (b) of Rule 485
[X]	on April 30, 2012, pursuant to paragraph (b) of Rule 485
[ ]	60 days after filing pursuant to paragraph (a)(1)
[ ]	on ____________, pursuant to paragraph (a)(1) of Rule 485.

If appropriate, check the following box:
[ ]	This post-effective amendment designates a new effective date for a previously filed post-
	effective amendment.


Contents

Report of Independent Registered Public Accounting Firm	1

Audited Financial Statements

Statements of Assets and Liabilities	3
Statements of Operations	18
Statements of Changes in Net Assets	34
Notes to Financial Statements	54


		ING UBS U.S.		ING Strategic		ING Strategic		ING Strategic
		Large Cap		Allocation		Allocation		Allocation		ING Growth
		Equity		Conservative		Growth		Moderate		and Income
		Portfolio -		Portfolio -		Portfolio -		Portfolio -		Portfolio -
		Initial Class		Class I		Class I		Class I		Class I
Assets
Investments in mutual funds
at fair value	$	2,755	$	89	$	308	$	1,197	$	5,046
Total assets		2,755		89		308		1,197		5,046

Liabilities
Due to related parties		-		-		-		-		-
Total liabilities		-		-		-		-		-
Net assets	$	2,755	$	89	$	308	$	1,197	$	5,046

Total number of mutual fund shares		315,970		8,780		31,762		120,582		233,728

Cost of mutual fund shares	$	2,544	$	108	$	325	$	1,404	$	4,296


Contents

Report of Independent Auditors	1

Audited Financial Statements Statutory Basis

Balance Sheets Statutory Basis – as of December 31, 2011 and 2010	3
Statements of Operations Statutory Basis – for the years ended December 31, 2011,
2010 and 2009	5
Statements of Changes in Capital and Surplus Statutory Basis – for the years ended
December 31, 2011, 2010 and 2009	6
Statements of Cash Flows Statutory Basis – for the years ended December 31, 2011,
2010 and 2009	7
Notes to Financial Statements Statutory Basis	8


	Guaranteed Minimum
	Death Benefit (GMDB)
	(In Thousands)
December 31, 2011
Separate account liability	$	8,527
Gross amount of reserve		340
Reinsurance reserve credit		-

December 31, 2010
Separate account liability	$	10,985
Gross amount of reserve		350
Reinsurance reserve credit		-


SECURITY LIFE SEPARATE ACCOUNT L1 EXHIBIT INDEX

Exhibit No.		Exhibit
26 (k)		Opinion and Consent of Counsel
26 (n)		Consent of Independent Registered Public Accounting Firm
26 (r)		Powers of Attorney