VARIABLE FUND D
497, 2000-05-03
Previous: TOUCHSTONE INVESTMENT TRUST, 485BPOS, 2000-05-03
Next: VARIABLE FUND D, 497, 2000-05-03



<PAGE>
                           VARIABLE FUND D PROSPECTUS

                        MINNESOTA LIFE INSURANCE COMPANY
                               ("MINNESOTA LIFE")
                            400 Robert Street North
                         St. Paul, Minnesota 55101-2098
                           Telephone: 1-800-362-3141
                         http://www.minnesotamutual.com

This Prospectus describes three contracts: an Individual, Flexible Payment
Variable Annuity contract ("Individual Accumulation Annuity"), a Group
Accumulation Annuity and a Group Deposit Administration contract.

Your contract values are invested in our Variable Fund D. Variable Fund D
invests in shares of Advantus Series Fund, Inc. ("Fund"). You contract's
accumulation value and the amount of each variable annuity payment will vary in
accordance with performance of the Fund investment portfolio(s) you select. You
bear the entire investment risk for any amounts you allocate to those
Portfolios.

This Prospectus includes the information you should know before purchasing a
contract. You should read it and keep it for future reference. A Statement of
Additional Information, bearing the same date, which contains further contract
information, has been filed with the Securities and Exchange Commission ("SEC")
and is incorporated by reference into this Prospectus. A copy of the Statement
of Additional Information may be obtained without charge by calling
1-800-362-3141, or by writing us at our office at 400 Robert Street North, St.
Paul, Minnesota 55101-2098. Its Table of Contents may be found at the end of
this Prospectus.

           THIS PROSPECTUS IS NOT VALID UNLESS ATTACHED TO A CURRENT
                  PROSPECTUS OF THE ADVANTUS SERIES FUND, INC.

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

  THIS PROSPECTUS SHOULD BE READ CAREFULLY AND RETAINED FOR FUTURE REFERENCE.

 The date of this Prospectus and of the Statement of Additional Information is:
                                  May 1, 2000.

F.16106 Rev.5-2000
<PAGE>
                 THIS PROSPECTUS IS NOT AN OFFERING IN ANY JURISDICTION IN WHICH
                 THE OFFERING WOULD BE UNLAWFUL. WE HAVE NOT AUTHORIZED ANY
                 DEALER, SALESPERSON OR OTHER PERSON TO GIVE ANY INFORMATION OR
                 MAKE ANY REPRESENTATIONS IN CONNECTION WITH THIS OFFERING OTHER
                 THAN THOSE CONTAINED IN THE PROSPECTUS AND, IF GIVEN OR MADE,
                 SHOULD NOT BE RELIED UPON.

                 TABLE OF CONTENTS

                     DEFINITIONS                                               1

                     SYNOPSIS                                                  2

                     EXPENSE TABLE                                             5

                     CONDENSED FINANCIAL INFORMATION AND FINANCIAL STATEMENTS  9

                     GENERAL DESCRIPTIONS                                     10
                            Minnesota Life Insurance Company                  10
                            Variable Fund D                                   10
                            Advantus Series Fund, Inc.                        11
                            Additions, Deletions or Substitutions             11

                     CONTRACT DEDUCTIONS                                      12
                            Sales Charges                                     12
                            Premium Taxes                                     12
                            Investment Management                             12
                            Mortality and Expense Risks                       13
                            Other Expenses                                    14

                     DESCRIPTION OF THE CONTRACTS                             14

                     VOTING RIGHTS                                            18

                     ANNUITY PERIOD                                           18

                     DEATH BENEFITS                                           22

                     CREDITING ACCUMULATION UNITS                             23

                     WITHDRAWALS AND SURRENDER                                27

                     DISTRIBUTION                                             28

                     FEDERAL TAX STATUS                                       29

                     PERFORMANCE DATA                                         34

                     STATEMENT OF ADDITIONAL INFORMATION                      35

                     APPENDIX A -- CONDENSED FINANCIAL INFORMATION           A-1

                     APPENDIX B -- TYPES OF QUALIFIED PLANS                  B-1
<PAGE>
DEFINITIONS

As used in this Prospectus, the following terms have the indicated meanings:

ACCUMULATION UNIT:  an accounting device used to determine the value of a
contract before annuity payments begin.

ACCUMULATION VALUE:  the sum of the values under a contract in the General
Account and in Variable Fund D.

ANNUITY:  a series of payments for life; for life with a minimum number of
payments guaranteed; for the joint lifetime of the annuitant and another person
and thereafter during the lifetime of the survivor; or for a period certain.

ANNUITY UNIT:  an accounting device used to determine the amount of annuity
payments.

CODE:  the Internal Revenue Code of 1986, as amended.

CONTRACT OWNER:  the owner of the contract, which could be the annuitant, his or
her employer, or a trustee acting on behalf of the employer.

CONTRACT YEAR:  a period of one year beginning with the contract date or a
contract anniversary.

FIXED ANNUITY:  an annuity providing for payments of guaranteed amounts
throughout the payment period.

FUND:  the mutual fund or separate investment portfolio within a series mutual
fund which has been designated as an eligible investment for Variable Fund D,
namely, Advantus Series Fund, Inc. and its Portfolios.

GENERAL ACCOUNT:  all of our assets other than those in Variable Fund D or in
other separate accounts established by us.

PARTICIPANT:  a person for whom an interest is maintained under a group annuity
contract, prior to the time that annuity payments begin.

PLAN:  a tax-qualified employer pension, profit-sharing, or annuity purchase
plan under which benefits are to be provided by the variable annuity contracts
described herein.

PURCHASE PAYMENTS:  amounts paid to us under a contract.

VALUATION DATE OR VALUATION DAYS:  each date on which a Fund Portfolio is
valued.

VARIABLE ANNUITY:  an annuity providing for payments varying in amount in
accordance with the investment experience of Variable Fund D.

VARIABLE FUND D:  a separate investment account called Variable Fund D, where
the investment experience of its assets is kept separate from our other assets.
This separate account has several sub-accounts.

WE, OUR, US:  Minnesota Life Insurance Company.

YOU, YOUR:  the Contract Owner.
                                                                          PAGE 1
<PAGE>
THIS SYNOPSIS CONTAINS A BRIEF SUMMARY OF SOME OF THE IMPORTANT FEATURES OF THE
VARIABLE ANNUITY CONTRACTS DESCRIBED IN THIS PROSPECTUS. THE SUMMARY DOES NOT
PROVIDE A FULL DESCRIPTION OF THE CONTRACTS, WHICH IS PROVIDED ONLY IN THE
PROSPECTUS.

WHAT IS AN ANNUITY?

An annuity is a series of payments by an insurance company to an "annuitant."
These payments may be made for the life of the annuitant; for life with a
minimum number of payments guaranteed; for the joint lifetime of the annuitant
and another person; or for a specified period of time. An annuity with payments
of a guaranteed amount is a fixed annuity. An annuity with payments which vary
with the investment experience of a separate account is a variable annuity.

WHAT TYPE OF CONTRACT IF OFFERED BY THIS PROSPECTUS?

We offer an Individual Accumulation Annuity, Group Accumulation Annuity and a
Group Deposit Administration contract by this prospectus. The contracts are
offered for use in connection with certain retirement plans including:

    -  employer premium or profit sharing plans qualified under
       Section 401(a) or 403(a) of the Internal Revenue Code ("Code");

    -  H.R. 10 or Keogh Plans;

    -  annuity purchase plans adopted by public school systems and certain tax
       exempt organization pursuant to Section 403(b) of the Code;

    -  individual retirement annuity plans under Section 408 of the Code; and

    -  eligible state deferred compensation plans under Section 457 of the Code.

The contracts are combined fixed and variable annuity contracts which provide
for monthly annuity payments. The contracts invest in one or more portfolios of
the Advantus Series Fund, Inc. ("Fund").

ARE THERE PURCHASE PAYMENT LIMITATIONS?

Yes. The minimum purchase payments for the first contract year under a Group
Deposit Administration Contract is $3,000. The minimum periodic purchase payment
under an Individual Accumulation Annuity Contract and as to each participant
under a Group Accumulation Annuity Contract is $10.

Purchase payments received under a contract are allocated either to our General
Account or to Variable Fund D. In the General Account, purchase payments receive
interest and principal guarantees. In Variable Fund D, your purchase payments
are invested in Advantus Series Fund, Inc.

This Prospectus describes only the variable aspects of the contracts, except
where fixed aspects are specifically mentioned. You may look to your contract
language for descriptions of the fixed portion of the contracts.

WHAT INVESTMENT OPTIONS ARE AVAILABLE?

Any purchase payments you allocate to Variable Fund D are invested exclusively
in shares of one or more Fund Portfolios. Not all of the Series Fund Portfolios
in existence are available to Variable Fund D. We reserve the right to add,
combine or remove other eligible Funds and Portfolios.

                                                                          PAGE 2
<PAGE>
THE AVAILABLE PORTFOLIOS OF THE FUND ARE:

      Growth Portfolio
      Bond Portfolio
      Money Market Portfolio
      Asset Allocation Portfolio
      Mortgage Securities Portfolio
      Index 500 Portfolio
      Small Company Growth Portfolio

There is no assurance that any Portfolio will meet its objectives. Detailed
information about the investment objectives and policies of the Portfolios can
be found in the current prospectus for each Fund, which are attached to this
Prospectus. You should carefully read each Fund prospectus before purchasing in
the contract.

CAN YOU CHANGE THE PORTFOLIO(S) THAT YOU SELECT?

Yes. You can change your allocation of future purchase payments by giving us
written notice or a telephone call notifying us of the change. Before annuity
payments begin, you may transfer all or a part of your accumulation value among
the Portfolios or between the General Account and the separate accounts. After
annuity payments begin, you may instruct us to transfer amounts held as annuity
reserves among the variable annuity sub-accounts, subject to some restrictions.
Annuity reserves may be transferred only from a variable annuity to a fixed
annuity during the annuity period. There is currently no charge to transfer
among Portfolios, however we reserve the right to impose a charge in the future.

WHAT CHARGES ARE ASSOCIATED WITH THE CONTRACT?

We deduct a daily charge equal to an annual rate of .795% of the net asset value
of Variable Fund D for our mortality and expense risk guarantees. We reserve the
right to increase the charge to 1.40% on an annual rate.

A deferred sales charge of up to 7% of purchase payments may apply if you make
partial withdrawals or surrender your contract within seven or fewer years after
your last purchase payment. A portion of the sales charge may be used to pay
distribution costs. The principal underwriter may pay up to 3.75% of the amount
of purchase payments to broker-dealers who sell the contract.

Deductions for any applicable premium taxes may also be made (currently such
taxes range from 0.0% to 3.5%) depending upon applicable law.

There is a one time contract fee of $200 if you elect a fixed annuity.

The Portfolios pay investment advisory and other expenses. Total expenses of the
Portfolios range from .42% to .95% of average daily net assets of the Portfolios
on an annual basis. To the extent total expense of Growth Portfolio exceeds
 .265%, Minnesota Life will make a reimbursement to Variable Fund D contracts.

We reserve the right to assess a $100 fee to cover administrative expenses if
you choose to exchange your contract for another of our variable annuity
contracts.

                                                                          PAGE 3
<PAGE>
CAN YOU MAKE PARTIAL WITHDRAWALS OR SURRENDER THE CONTRACT?

Yes. You may surrender the contract in whole or in part, subject to any
limitations imposed by the retirement plan or program, before an annuity begins.
Your request for withdrawals must be in writing.

Partial withdrawals are generally subject to the deferred sales charge. In
addition, a penalty tax on the amount of the taxable distribution may be
assessed upon withdrawals from the contract in certain circumstances, including
distributions, made prior to the contract owner's attainment of age 59 1/2.

Once an annuity option has been elected and payments begin, payments will be
made only in accordance with the terms of that option.

DO YOU HAVE A RIGHT TO CANCEL YOUR CONTRACT?

The purchaser of an Individual Accumulation Annuity Contract may revoke the
contract within 10 days after its delivery by returning the contract to us or
your agent. In some states this "free look" period may be longer than 10 days.
For example, California's free look period is 30 days. These rights are subject
to change and may vary among the states.

WHAT IF THE CONTRACT OWNER OR ANNUITANT DIES?

Death benefits, if any, payable under Group Deposit Administration Contracts are
determined by the provisions of the applicable qualified trust or plan. If the
contract owner or participant of an Individual Accumulation Annuity or Group
Accumulation Annuity Contract dies prior to commencement of annuity payments,
death benefits will equal the value of the participant's individual account as
of the valuation date coincident with or next following the date proof of death
is received by us.

If the annuitant dies after annuity payments have begun, we will pay the
beneficiary any death benefit provided by the annuity option selected.

Certain group accumulation annuity contract have been endorsed to provide death
benefits differently from the description above. You should read your contract
and the "Death Benefit" section carefully.

WHAT ANNUITY OPTIONS ARE AVAILABLE?

The annuity options available are:

    -  a life annuity;

    -  a life annuity with a period certain of either 120 months, 180 months or
       240 months;

    -  a joint and last survivor annuity and

    -  a period certain annuity.

Each annuity option may be elected as either a variable annuity or fixed annuity
or a combination of the two. Other annuity options may be available from us on
request.

WHAT VOTING RIGHTS DO YOU HAVE?

Contract owners and annuitants will be able to direct us as to how to vote
shares of the Funds held for their contracts where shareholder approval is
required by law in the affairs of the Funds.
                                                                          PAGE 4
<PAGE>
EXPENSE TABLE

The tables below are to assist you in understanding the costs and expenses that
you will bear directly or indirectly. The table does not reflect deductions for
any applicable premium taxes which may be made from each purchase payment under
applicable law. The tables show the expenses after expense reimbursement.

The following contract expense information below is intended to illustrate the
expense of a Variable Fund D variable annuity contract. All expenses shown are
rounded to the nearest dollar. The information contained in the tables must be
considered with the narrative information which immediately follows them in this
heading.

INDIVIDUAL ACCUMULATION ANNUITY AND PARTICIPANT
INTERESTS UNDER THE GROUP ANNUITY CONTRACTS

CONTRACT OWNER TRANSACTION EXPENSES

<TABLE>
<S>                                       <C>
Sales Charges on Purchase Payments (as a        7%
  percentage of purchase payments)
</TABLE>

SEPARATE ACCOUNT ANNUAL EXPENSES--GROWTH SUB-ACCOUNT
(as a percentage of average daily sub-account net assets)

<TABLE>
<S>                                       <C>
Investment Management Fee Reimbursement     (.435)%
Mortality and Expense Risk Fees              .795%
Other Expense Reimbursement                 (.030)%
                                          -------
Total Sub-Account Annual Expenses            .330%
                                          =======
</TABLE>

ADVANTUS SERIES FUND, INC. ANNUAL EXPENSES
(as a percentage of Advantus Series Fund average net assets for the Growth
Portfolio)

<TABLE>
<S>                                       <C>
Growth Portfolio
Investment Management Fees                   .450%
Distribution Expenses                        .250%
Other Expenses                               .030%
                                          -------
Total Growth Portfolio Annual Expenses       .730%
                                          =======
</TABLE>

EXAMPLE--For contracts using the Growth Portfolio:

<TABLE>
<CAPTION>
                                              1 YEAR    3 YEARS    5 YEARS    10 YEARS
                                             --------   --------   --------   --------
<S>                                          <C>        <C>        <C>        <C>
If you surrender your contract at the end
  of the applicable time period:
You would pay the following expenses on a
  $1,000 investment, assuming 5% annual
  return on assets                             $80        $101       $124       $190
</TABLE>

                                                                          PAGE 5
<PAGE>
SEPARATE ACCOUNT ANNUAL EXPENSES--BOND SUB-ACCOUNT
(as a percentage of average daily sub-account net assets)

<TABLE>
<S>                                       <C>
Mortality and Expense Risk Fees              .795%
                                          -------
Total Sub-Account Annual Expenses            .795%
                                          =======
</TABLE>

ADVANTUS SERIES FUND, INC. ANNUAL EXPENSES
(as a percentage of Advantus Series Fund average net assets for the Bond
Portfolio)

<TABLE>
<S>                                       <C>
Bond Portfolio
Investment Management Fees                   .300%
Distribution Expenses                        .250%
Other Expenses                               .060%
                                          -------
Total Bond Portfolio Annual Expenses         .610%
                                          =======
</TABLE>

EXAMPLE--For contracts using the Bond Portfolio:

<TABLE>
<CAPTION>
                                              1 YEAR    3 YEARS    5 YEARS    10 YEARS
                                             --------   --------   --------   --------
<S>                                          <C>        <C>        <C>        <C>
If you surrender your contract at the end
  of the applicable time period:
You would pay the following expenses on a
  $1,000 investment, assuming 5% annual
  return on assets                             $83        $111       $140       $227
</TABLE>

SEPARATE ACCOUNT ANNUAL EXPENSES--MONEY MARKET SUB-ACCOUNT
(as a percentage of average daily sub-account net assets)

<TABLE>
<S>                                       <C>
Mortality and Expense Risk Fees              .795%
                                          -------
Total Sub-Account Annual Expenses            .795%
                                          =======
</TABLE>

ADVANTUS SERIES FUND, INC. ANNUAL EXPENSES
(as a percentage of Advantus Series Fund average net assets for the Money Market
Portfolio)

<TABLE>
<S>                                       <C>
Money Market Portfolio
Investment Management Fees                   .250%
Distribution Expenses                        .250%
Other Expenses                               .060%
                                          -------
Total Money Market Portfolio Annual          .560%
  Expenses
                                          =======
</TABLE>

                                                                          PAGE 6
<PAGE>
EXAMPLE--For contracts using the Money Market Portfolio:

<TABLE>
<CAPTION>
                                              1 YEAR    3 YEARS    5 YEARS    10 YEARS
                                             --------   --------   --------   --------
<S>                                          <C>        <C>        <C>        <C>
If you surrender your contract at the end
  of the applicable time period:
You would pay the following expenses on a
  $1,000 investment, assuming 5% annual
  return on assets                             $83        $110       $139       $222
</TABLE>

SEPARATE ACCOUNT ANNUAL EXPENSES--ASSET ALLOCATION SUB-ACCOUNT
(as a percentage of average daily sub-account net assets)

<TABLE>
<S>                                       <C>
Mortality and Expense Risk Fees              .795%
                                          -------
Total Sub-Account Annual Expenses            .795%
                                          =======
</TABLE>

ADVANTUS SERIES FUND, INC. ANNUAL EXPENSES
(as a percentage of Advantus Series Fund average net assets for the Asset
Allocation Portfolio)

<TABLE>
<S>                                                 <C>
Asset Allocation Portfolio
Investment Management Fees                             .350%
Distribution Expenses                                  .250%
Other Expenses                                         .030%
                                                    -------
Total Asset Allocation Portfolio Annual Expense        .630%
                                                    =======
</TABLE>

EXAMPLE--For contracts using the Asset Allocation Portfolio:

<TABLE>
<CAPTION>
                                              1 YEAR    3 YEARS    5 YEARS    10 YEARS
                                             --------   --------   --------   --------
<S>                                          <C>        <C>        <C>        <C>
If you surrender your contract at the end
  of the applicable time period:
You would pay the following expenses on a
  $1,000 investment, assuming 5% annual
  return on assets                             $83        $112       $142       $229
</TABLE>

SEPARATE ACCOUNT ANNUAL EXPENSES--MORTGAGE SECURITIES SUB-ACCOUNT
(as a percentage of average daily sub-account net assets)

<TABLE>
<S>                                       <C>
Mortality and Expense Risk Fees              .795%
                                          -------
Total Sub-Account Annual Expenses            .795%
                                          =======
</TABLE>

                                                                          PAGE 7
<PAGE>
ADVANTUS SERIES FUND, INC. ANNUAL EXPENSES
(as a percentage of Advantus Series Fund average net assets for the Mortgage
Securities Portfolio)

<TABLE>
<S>                                                      <C>
Mortgage Securities Portfolio
Investment Management Fees                                  .300%
Distribution Expenses                                       .250%
Other Expenses                                              .060%
                                                         -------
Total Mortgage Securities Portfolio Annual Expenses         .610%
                                                         =======
</TABLE>

EXAMPLE--For contracts using the Mortgage Securities Portfolio:

<TABLE>
<CAPTION>
                                              1 YEAR    3 YEARS    5 YEARS    10 YEARS
                                             --------   --------   --------   --------
<S>                                          <C>        <C>        <C>        <C>
If you surrender your contract at the end
  of the applicable time period:
You would pay the following expenses on a
  $1,000 investment, assuming 5% annual
  return on assets                             $83        $111       $141       $227
</TABLE>

SEPARATE ACCOUNT ANNUAL EXPENSES--INDEX 500 SUB-ACCOUNT
(as a percentage of average daily sub-account net assets)

<TABLE>
<S>                                       <C>
Mortality and Expense Risk Fees              .795%
                                          -------
Total Sub-Account Annual Expenses            .795%
                                          =======
</TABLE>

ADVANTUS SERIES FUND, INC. ANNUAL EXPENSES
(as a percentage of Advantus Series Fund average net assets for the Index 500
Portfolio)

<TABLE>
<S>                                       <C>
Index 500 Portfolio
Investment Management Fees                   .120%
Distribution Expenses                        .250%
Other Expenses                               .050%
                                          -------
Total Index 500 Portfolio Annual Expense     .420%
                                          =======
</TABLE>

EXAMPLE--For contracts using the Index 500 Portfolio:

<TABLE>
<CAPTION>
                                              1 YEAR    3 YEARS    5 YEARS    10 YEARS
                                             --------   --------   --------   --------
<S>                                          <C>        <C>        <C>        <C>
If you surrender your contract at the end
  of the applicable time period:
You would pay the following expenses on a
  $1,000 investment, assuming 5% annual
  return on assets                             $82        $106       $132       $207
</TABLE>

                                                                          PAGE 8
<PAGE>
SEPARATE ACCOUNT ANNUAL EXPENSES--SMALL COMPANY GROWTH SUB-ACCOUNT
(as a percentage of average daily sub-account net assets)

<TABLE>
<S>                                       <C>
Mortality and Expense Risk Fees              .795%
                                          -------
Total Sub-Account Annual Expenses            .795%
                                          =======
</TABLE>

ADVANTUS SERIES FUND, INC. ANNUAL EXPENSES
(as a percentage of Advantus Series Fund average net assets for the Small
Company Portfolio)

<TABLE>
<S>                                                      <C>
Small Company Growth Portfolio
Investment Management Fees                                  .650%
Distribution Expenses                                       .250%
Other Expenses                                              .050%
                                                         -------
Total Small Company Growth Portfolio Annual Expense         .950%
                                                         =======
</TABLE>

EXAMPLE--For contracts using the Small Company Growth Portfolio:

<TABLE>
<CAPTION>
                                              1 YEAR    3 YEARS    5 YEARS    10 YEARS
                                             --------   --------   --------   --------
<S>                                          <C>        <C>        <C>        <C>
If you surrender your contract at the end
  of the applicable time period:
You would pay the following expenses on a
  $1,000 investment, assuming 5% annual
  return on assets                             $86        $121       $158       $261
</TABLE>

The tables shown above are to assist a contract owner in understanding the costs
and expenses that a contract will bear directly or indirectly. The table does
not reflect deductions for any applicable premium taxes which may be made from
each purchase payment depending upon the applicable law. In addition, Variable
Fund D amounts in the Growth Portfolio are shown after the reimbursement (which
is made to the Separate Account Sub-Account for management fees). For additional
information on this reimbursement, the "Contract Deductions" section.

The previous examples should not be considered a representation of past or
future expenses and actual expenses may be greater or lesser than those shown.

CONDENSED FINANCIAL INFORMATION AND FINANCIAL
STATEMENTS

The financial history of each sub-account may be found in the Appendix entitled
"Condensed Financial Information." The complete financial statements of Variable
Fund D and Minnesota Life Insurance Company are included in the Statement of
Additional Information.

                                                                          PAGE 9
<PAGE>
(SIDEBAR)
We are a life insurance company.
Variable Fund D is one of our separate accounts.
(END SIDEBAR)

GENERAL DESCRIPTIONS

A. MINNESOTA LIFE INSURANCE COMPANY

We are Minnesota Life Insurance Company ("Minnesota Life"), a life insurance
company organized under the laws of Minnesota. Minnesota Life was formerly known
as The Minnesota Mutual Life Insurance Company ("Minnesota Mutual"), a mutual
life insurance company organized in 1880 under the laws of Minnesota. On
October 1, 1998, a plan of reorganization created a mutual insurance holding
company named Minnesota Mutual Companies, Inc.  Minnesota Mutual reorganized as
a stock insurance company subsidiary of the new holding company and took the
name Minnesota Life. Our home office is at 400 Robert Street North, St. Paul,
Minnesota 55101-2098, telephone: (651) 665-3500. We are licensed to do a life
insurance business in all states of the United States (except New York where we
are an authorized reinsurer), the District of Columbia, Canada, Puerto Rico and
Guam.

B. VARIABLE FUND D

We established Variable Fund D on October 16, 1967, in accordance with certain
provisions of Minnesota Insurance Law. Variable Fund D was registered as an
open-end diversified management investment company under the Investment Company
Act of 1940, as amended (the "1940 Act"). The separate account meets the
definition of a separate account under the federal securities laws.

The assets of Variable Fund D are not chargeable with liabilities arising out of
any other business which we may conduct. The investment performance of Variable
Fund D is entirely independent of both the investment performance of our general
account and of any of our separate accounts. All obligations under the contracts
are our general corporate obligations.

At a Special Meeting of contract owners and participants of Variable Fund D held
October 23, 1990, the contract owners and participants approved an Agreement and
Plan of Reorganization whereby Variable Fund D (which was a management
investment company investing primarily in a portfolio of equity securities,
mainly common stocks) transferred all of its assets to the Growth Portfolio of
the Advantus Series Fund, Inc. in exchange for shares of that Portfolio.
Variable Fund D was reconstituted and registered as a unit investment trust
under the 1940 Act. As part of that Reorganization it now consists of
sub-accounts, each investing its assets solely in the shares of one of the
Series Fund Portfolios. The Series Fund has a number of Portfolios which are not
available to Variable Fund D. Registration with the Securities and Exchange
Commission (the "Commission") does not involve supervision of the management or
investment policies or practices of Variable Fund D by the Commission.

                                                                         PAGE 10
<PAGE>
(SIDEBAR)
Each of the sub-accounts of Variable Fund D invests in a different Fund
Portfolio.
We may change the Portfolios offered under the contract.
(END SIDEBAR)

C. ADVANTUS SERIES FUND, INC.

The Advantus Series Fund, Inc. ("Series Fund") is a mutual fund advised by
Advantus Capital. The Series Fund issues its shares only to us and our separate
accounts. It may be offered to separate accounts of insurance companies
affiliated with us in the future. Advantus Capital is a wholly-owned subsidiary
of Minnesota Life. Advantus Capital has retained Credit Suisse Asset Management,
LLC to sub-advise the Small Company Growth Portfolio.

A prospectus for the Series Fund is attached to this prospectus. You should
carefully read the prospectuses before investing in the Contract.

D. ADDITIONS, DELETIONS OR SUBSTITUTIONS

We retain the right, subject to any applicable law, to make substitutions with
respect to the investments of the sub-accounts of Variable Fund D. If investment
in a fund should no longer be possible or if we determine it becomes
inappropriate for contracts of this class, we may substitute another fund for a
sub-account. Substitution may be with respect to existing accumulation values,
future purchase payments and future annuity payments.

We may also establish additional sub-accounts in Variable Fund D and we reserve
the right to add, combine or remove any sub-accounts of Variable Fund D. Each
additional sub-account may be established when, in our sole discretion,
marketing, tax, investment or other conditions warrant such action. We will use
similar considerations in determining whether to eliminate one or more of the
sub-accounts of Variable Fund D. The addition of any investment option will be
made available to existing contract owners on such basis as may be determined by
us.

We also reserve the right, when permitted by law, to de-register Variable
Fund D under the Investment Company Act of 1940, to restrict or eliminate any
voting rights of the contract owners, and to combine Variable Fund D with one or
more of our other separate accounts.

Shares of the Funds are also sold to some of our other separate accounts, which
are used to receive and invest purchase payments paid under our variable life
policies. It is conceivable that in the future it may be disadvantageous for
variable life insurance separate accounts and variable annuity separate accounts
to invest in a Portfolio simultaneously. Although neither we nor the
Series Fund currently foresee any such disadvantages either to variable life
insurance policy owners or to variable annuity contract owners, the
Series Funds' Board of Directors intend to monitor events in order to identify
any material conflicts between policy owners and contract owners and to
determine what action, if any, should be taken in response thereto. Possible
actions could include the sale of Fund shares by one or more of the separate
accounts, which could have adverse consequences. Material conflicts could result
from, for example:

    -  changes in state insurance laws,

    -  changes in federal income tax laws,
                                                                         PAGE 11
<PAGE>
(SIDEBAR)

A sales charge may apply.
(END SIDEBAR)

    -  changes in the investment management of any of the Portfolios of the
       Fund, or

    -  differences in voting instructions between those give by policy owners
       and those give by contract owners.

CONTRACT DEDUCTIONS

The Contract has several types of charges, which are discussed below.

SALES CHARGES

The sales charge is equal to 7% of purchase payments on all contracts. For the
treatment of certain Group Accumulation Annuity Contracts, see the section
"Participation".

To the extent that sales charges are insufficient to recover sales expenses,
Minnesota Life will pay sales expenses from its other assets or surplus. These
assets may include proceeds from the mortality and expense risk charge described
below.

We will waive the sales charge on amounts withdrawn because of an excess
contribution to a tax-qualified contract including IRAs and tax-sheltered
annuities.

Ascend Financial Services, Inc. acts as principal underwriter and performs all
sales functions relative to the contracts, for which a certain amount is
deducted from purchase payments received under the contracts.

We perform all administrative functions relative to the contracts. We bear all
expenses associated with the sale and administration of the contracts, such as
sales commissions, fees and expenses of the Committee, salaries, rent, postage,
telephone, travel, office equipment and stationery, and legal, actuarial and
auditing fees.

PREMIUM TAXES

Deductions for any applicable premium taxes may be made from each purchase
payment (currently such premium taxes range from 0% to 3.5%) depending upon the
applicable law.

INVESTMENT MANAGEMENT

All costs of operating Variable Fund D as an investment management company
originally were covered by an investment management fee of .265% of contract or
account values on an annual basis. As Variable Fund D is now a unit investment
trust rather than a managed investment company, that investment management fee
no longer will be paid. However, contract values that are allocated to sub-
accounts of Variable Fund D will be invested in Series Fund Portfolios that do
pay investment advisory fees (at a rate of .40% on an annual basis for the Index
500 Portfolio, .75% for the Small Company Growth Portfolio and .50% for each of
the

                                                                         PAGE 12
<PAGE>
(SIDEBAR)
The mortality and expense risk charge is .795%.
(END SIDEBAR)
five other available Portfolios) and do incur other operating expenses. Prior to
May 1, 2000 those other operating expenses were voluntarily subsidized by us to
the extent that the expenses exceed .15% on an annual basis for any Portfolio.
After May 1, 2000, Advantus Capital has agreed to voluntarily subsidize expenses
exceeding .15% on an annual basis for these portfolios. Advantus Capital and
Minnesota Life are under no obligation to continue this practice.

To ensure that Contract Owners and Participants continue to get at least what
they originally expected under their contracts, we have agreed that, each
valuation period, in calculating the net investment factor for the Growth
Sub-Account of Variable Fund D, we will make adjustments that have the effect of
reimbursing the excess of any expenses indirectly incurred as a result of the
investment advisory fee paid and the operating expenses incurred by the Growth
Portfolio of the Series Fund over the former .265% investment management fee.
Accordingly, to the extent that the contract or account values continue to be
allocated to the sub-account that, in effect, continues the Variable Fund D
investment objective when it was operating as a management investment company,
there will be no change in the level of charges for the provision of investment
management services. In calculating the net investment factor for the other
sub-accounts of Variable Fund D, we will not make adjustments or reimburse the
excess of the investment advisory fees and the operating expenses incurred
through indirect investment in the Series Fund Portfolios and the former .265%
investment management fee. To the extent that a Contract Owner or Participant
chose to take advantage of the Variable Fund D sub-accounts other than the
Growth Sub-Account, you will incur additional expenses.

MORTALITY AND EXPENSE RISKS

We assume the mortality risk under the contract by our obligation to continue to
make monthly annuity payments, determined in accordance with the annuity rate
tables and other provisions contained in the contracts to each annuitant
regardless of how long he or she lives and regardless of how long all annuitants
as a group live. Neither an annuitant's own longevity nor an improvement in life
expectancy generally will have an adverse effect on the monthly annuity payments
an annuitant will receive under the contract.

We assume an expense risk by assuming the risk that deductions provided for in
the contracts for expenses may be insufficient to cover the actual expenses
incurred.

We currently make a deduction from Variable Fund D at the rate of .1325% per
annum for the mortality risk and .6625% per annum for the expense risk. These
deductions may be increased or decreased by resolution of our Board but not more
often than annually, and in no event will the combined deductions exceed the
amount of the present deduction of .795% per annum. If the sum of such

                                                                         PAGE 13
<PAGE>
(SIDEBAR)
You can instruct us how to vote Fund shares.
(END SIDEBAR)

deductions is insufficient to cover the risks assumed, the loss will fall on us.
Conversely, if the deductions provide more than sufficient, any excess will be
profited to us.

Mortality and expense risk charges continue to be deducted throughout the
annuity period, including Annuity Option 4, under which there is no mortality
risk to us.

OTHER EXPENSES

Variable Fund D has no expenses which are not covered by the deductions listed
above. The underlying Portfolios however, also bear certain expenses. See the
Advantus Series Fund, Inc. prospectus for more information.

Minnesota Life also reserves the right to assess a fee of up to $100 to cover
administrative costs where you exchange this contract for another of our
variable contracts.

DESCRIPTION OF THE CONTRACTS

The following is intended to provide a general description of contract terms. In
the event that there are questions concerning the contracts which are not
discussed or should you desire additional information, then inquiries may be
addressed to us at: Minnesota Mutual Center, 400 Robert Street North, St. Paul,
Minnesota 55101-2098.

1. Types of Contracts

We continuously offer three types of variable annuity contracts pursuant to this
Prospectus:

    -  Individual Accumulation Annuity. This type of contract may be used in
       connection with all types of qualified plans, state deferred compensation
       plans or with individual retirement annuities adopted by or on behalf of
       individuals pursuant to Section 408 of the Code. The contract provides
       for a variable annuity or a fixed dollar annuity to begin at some future
       date, the purchase payments for the contract to be paid prior to the
       annuity commencement date in a series of payments flexible in respect to
       the date and amount of payment. The amount of the first monthly annuity
       payment at retirement is determined by the value of the contract at that
       time.

    -  Group Accumulation Annuity. This type of contract may be used in
       connection with any type of qualified plan and with state deferred
       compensation plans. Purchase payments on behalf of each participant are
       determined by a formula specified in the plan. Individual accounts are
       maintained for each participant. The contract provides for a variable
       annuity or a fixed dollar annuity to begin at a participant's annuity

                                                                         PAGE 14
<PAGE>
(SIDEBAR)
We issue the contract to you and you select the annuitant.
You can cancel your contract within 10 days of receiving it and we will refund
you the greater of your surrender value or your purchase payments.
(END SIDEBAR)

        commencement date. The amount of the first monthly annuity payment at
        retirement is determined by the value of a participant's account at that
        time.

    -  Under some circumstances group contract owners may limit purchase
       payments, allocations and transfers only to a limited number of sub-
       accounts. In those cases, not all of the sub-accounts offered under the
       contracts will be available to participants in those groups.

    -  Group Deposit Administration. This type of contract is used in connection
       with noncontributory pension plans qualified under Section 401(a) or
       403(a) of the Code, and is designed to provide maximum flexibility to the
       contract owner in funding the benefits promised by the plan. No
       allocation of purchase payments is made for individual participants, and
       individual accounts are not maintained. The amount of a participant's
       first monthly annuity payment is determined by the terms of the plan.
       Annuity payments to a participant may be provided on either a fixed
       dollar or a variable annuity basis. The contract owner has wide latitude
       in determining the appropriate level of purchase payments, including
       assumptions with respect to discounts for mortality, turnover, and an
       assumed rate of investment return.

2. Issuance of Contracts

The contracts are issued to the contract owner named in the application. The
contract owner may be the annuitant or someone else. Once the contract owner has
been named in the application the ownership of the contract may not be changed.

3. Right of Revocation

The purchaser of an Individual Accumulation Annuity Contract may revoke the
contract within ten days after its delivery, for any reason, on notice to
Minnesota Life at 400 Robert Street North, St. Paul, Minnesota, of his or her
intention to revoke. If the contract is revoked and returned, we will refund to
the purchaser the greater of the total amount of purchase payments or the
surrender value of the contract, adjusted in the latter case for deductions and
sales charges.

In some states, the free look period may be extended. In California, the free
look period is extended to thirty days' time. These rights are subject to
change, and may vary among other states.

4. Annuity Payments

Variable annuity payments are determined on the basis of:

    -  the mortality table specified in the contract, which reflects the age of
       the annuitant,

    -  the type of annuity payment option selected, and

    -  the investment performance of Variable Fund D.

                                                                         PAGE 15
<PAGE>
(SIDEBAR)
There may be limitations on purchase payments.
(END SIDEBAR)

The amount of the variable annuity payments will not be affected by adverse
mortality experience or by an increase in our expenses in excess of the expense
deductions provided for in the contract. The annuitant will receive the value of
a fixed number of annuity units each month. The value of such units and thus the
amounts of the monthly annuity payments will, however, reflect investment gains
and losses and investment income of Variable Fund D, and thus the annuity
payments will vary with the investment experience of the assets of Variable
Fund D.

5. Modification of the Contract

The contract may be modified at any time by written agreement between you and
us. No such modification will adversely effect the rights of a participant under
the contract unless the modification is made to comply with a law or government
regulation.

6. Assignment

The contract may not be assigned, sold, transferred, discounted or pledged as
collateral for a loan or as security for the performance of an obligation or for
any other purpose. To the maximum extent permitted by law, benefits payable
under the contract shall be exempt from the claims of creditors.

7. Limitations on Purchase Payments

The minimum purchase payment for the first contract year under a Group Deposit
Administration Contract is $3,000.

The minimum periodic purchase payment which may be allocated to Variable Fund D
on behalf of each participant under an Individual Accumulation Annuity Contract
and under a Group Accumulation Annuity Contract is $10. If purchase payments
under such contracts are allocated in part to Variable Fund D and in part to the
General account, the minimum which may be allocated on behalf of a participant
on either basis is $10. Currently, Minnesota Life is waiving the enforcement of
this provision.

Under the terms of the contracts, we may limit the amount of purchase payments
which will be accepted on behalf of a participant for any contract year to the
greater of:

    -  the purchase payments made under the contract on behalf of such
       participant for the immediately preceding contract year, or

    -  the average purchase payments made under the contract on behalf of such
       participant for all prior contract years.

There may be limits on the maximum contributions to retirement plans that
qualify for special tax treatment.

                                                                         PAGE 16
<PAGE>
(SIDEBAR)
We normally pay lump sum payments within 7 days, but may delay payments in
certain circumstances.
The contract is non-participating.
(END SIDEBAR)

8. Discontinuance of Purchase Payments

Purchase payments for a contract may be discontinued under either of the
following circumstances:

    -  The contract owner may discontinue purchase payments as of a date
       specified in a written notice to us, provided that such date may not be
       earlier than the date we receive such notice.

    -  We may discontinue acceptance of purchase payments by giving written
       notice to the contract owner if the contract is no longer part of a plan
       qualified under Section 401(a), 403(a), 403(b), 408, 457 or other
       provisions of the Code allowing similar tax treatment.

Upon discontinuance of purchase payments, the contract will continue in force in
a paid-up status. Purchase payments may subsequently be resumed under an
Individual Accumulation Annuity Contract at any date prior to the annuity
commencement date unless the contract value has previously been disbursed by us.
Under a group contract, purchase payments may be resumed only with our written
consent. Discontinuance of purchase payments will have no effect on participants
who are receiving annuity payments.

9. Contract Settlement

Whenever any payment under a contract is to be made in a single sum, payment
will be made within seven days after the date such payment is called for by the
terms of the contract, except as payment may be subject for postponement for:

    -  any period during which the New York Stock Exchange is closed other than
       customary weekend and holiday closings, or during which trading on the
       New York Stock Exchange is restricted, as determined by the Securities
       and Exchange Commission;

    -  any period during which an emergency exists as determined by the
       Commission as a result of which it is not reasonably practical to dispose
       of securities in the Variable Fund D or to fairly determine the value of
       the assets of Variable Fund D; or

    -  such other periods as the Commission may by order permit for the
       protection of the contract owners.

10. Participation

The contract is non-participating. Contracts issued prior to October 1, 1998,
were participating.

No assurance can be given as to the amounts, if any, that will be distributable
under participating contracts in the future. When we make any distribution, it
may take the form of additional payments to annuitants or the crediting of
additional accumulation units. We do not anticipate making dividend payments
under this contract.

                                                                         PAGE 17
<PAGE>
(SIDEBAR)
You instruct us how to vote Fund shares.
Each of the annuity options is available on a fixed, variable or combination
fixed and variable basis.
(END SIDEBAR)

VOTING RIGHTS

We will vote the Fund shares held in Variable Fund D at shareholder meetings of
the Series Fund. We will vote shares attributable to contracts in accordance
with instructions received from contract owners with voting interests in each
sub-account of Variable Fund D. We will vote shares for which no instructions
are received and shares not attributable to contract in the same proportion as
shares for which instructions have been received. The number of votes for which
a contract owner may provide instructions will be calculated separately for each
sub-account of Variable Fund D. If applicable laws should change so that we were
allowed to vote shares in our own right, then we may elect to do so.

During the accumulation period, the contract owner holds the voting interest in
the contract. The number of votes will be determined by dividing the
accumulation value of the contract attributable to each sub-account by the net
asset value per share of the Fund shares hold by that sub-account.

During the annuity period, the annuitant holds the voting interest in the
contract. The number of votes will be determined by dividing the reserve for
each contract allocated to each sub-account by the net asset value per share of
the Series Fund shares hold by that sub-account. After an annuity begins, the
votes attributable to any particular contract will decrease as the reserves
decrease. In determining any voting interest, fractional shares will be
recognized.

We shall notify each contract owner or annuitant of a Series Fund shareholders'
meeting if the shares held for the contract owner's contract may be voted at the
meeting. We will also send proxy materials and a form of instruction so that you
can instruct us with respect to voting.

ANNUITY PERIOD

1. Electing the Retirement Date and Form of Annuity

The contracts provide for four annuity options. Any one of them may be elected
if permitted by law. Each annuity option may be elected on either a variable
annuity or a fixed annuity basis, or a combination of the two. We may make other
annuity options available on request.

While the contracts require that we receive your notice of election to begin
variable annuity payments at least thirty days prior to the annuity commencement
date, we are currently waiving that requirement for variable annuity elections
received at least two valuation days prior to the fifteenth of the month. We
reserve the right to enforce the thirty day notice requirement at its option at
anytime in the future.

The contracts permit an annuity payment to begin on the first day of any month,
after the 50th birthday and before the 75th birthday of the annuitant. Minnesota
Life is currently waiving the 50th birthday limitation. Under the contract if
you do not make an election, and the plan does not specify otherwise, the
annuitant's retirement date shall be the first day of the month following
his/her 65th

                                                                         PAGE 18
<PAGE>
birthday. The annuity option shall be Option 2A--a life annuity with a period
certain of 120 months. In this event, a fixed annuity will be provided by any
general account accumulation value and a variable annuity by any Variable
Fund D accumulation value. The minimum first monthly annuity payment is $20. If
the first months annuity payment would be less than $20, we may fulfill our
obligation by paying in a single sum, the surrender value of the contract which
would otherwise have been applied to provide annuity payments.

Except for Option 4, once annuity payments have commenced, the annuitant cannot
surrender his or her annuity benefit and receive a single sum settlement in lieu
thereof.

Benefits under retirement plans that qualify for special tax treatment generally
must commence no later than the April 1 following the year in which the
participant reaches age 70 1/2 and are subject to other conditions and
restrictions.

2. Optional Annuity Forms

OPTION 1 - LIFE ANNUITY  This is an annuity payable monthly during the lifetime
of the annuitant and terminating with the last monthly payment preceding the
death of the annuitant. This option offers the maximum amount of monthly
payments since there is no guarantee of a minimum number of payments or
provision for a death benefit for beneficiaries. It would be possible under this
option for the annuitant to receive only one annuity payment if he or she died
prior to the due date of the second annuity payment, two if he or she died
before the due date of the third annuity payment, etc.

OPTION 2 - LIFE ANNUITY WITH A PERIOD CERTAIN OF 120 MONTHS (OPTION 2A), 180
MONTHS (OPTION 2B), OR 240 MONTHS (OPTION 2C)  This is an annuity payable
monthly during the lifetime of the annuitant, with the guarantee that if the
annuitant dies before payments have been made for the period certain elected,
payments will continue to the beneficiary during the remainder of the period
certain; or if the beneficiary so elects at any time during the remainder of the
period certain, the present value of the remaining guaranteed number of
payments, based on the then current dollar amount of one such payment shall be
paid in a single sum to the beneficiary.

OPTION 3 - JOINT AND LAST SURVIVOR ANNUITY  This is an annuity payable monthly
during the joint lifetime of the annuitant and a designated joint annuitant and
continuing thereafter during the remaining lifetime of the survivor. Under this
option there is no guarantee of a minimum number of payments or provision for a
death benefit for beneficiaries.

OPTION 4 - PERIOD CERTAIN ANNUITY  This is an annuity payable monthly for a
Period Certain of from 3 to 15 years, as elected. If the annuitant dies before

                                                                         PAGE 19
<PAGE>
(SIDEBAR)
The amount of your first annuity payment depends on the age of the annuitant and
the annuity option you select.
(END SIDEBAR)

payments have been made for the Period Certain elected, payments will continue
to the beneficiary during the remainder of such Period Certain. At any time
during the payment period, the payee may elect that:

    -  the present value of the remaining guaranteed number of payments, based
       on the then current dollar amount of one such payment and using the same
       interest rate which served as a basis for the annuity, shall be paid in a
       single sum, or

    -  such commuted amount shall be applied to effect a life annuity under
       Option 1 or Option 2.

3. Value of the Annuity Unit

The value of an annuity unit is determined monthly as of the first day of each
month. The value of the annuity unit on the first day of each month is
determined by multiplying the value on the first day of the preceding month by
the product of:

    -  .997137, and

    -  the ratio of the value of the accumulation unit for the valuation date
       next following the fourteenth day of the preceding month to the value of
       the accumulation unit for the valuation date next following the
       fourteenth day of the second preceding month. (.997137 is a factor to
       neutralize the assumed net investment rate, discussed in Section 4 below,
       of 3.5% per annum built into the annuity rate tables contained in the
       contract and which is not applicable because the actual net investment
       rate is credited instead.)

The value of an annuity unit as of any date other than the first day of a month
is equal to its value as of the first day of the next succeeding month.

4. Determination of Amount of First Monthly Annuity Payment

    -  For Group Deposit Administration Contract, the amount of the first
       monthly annuity payment is determined as provided in the plan.

    -  For Individual Accumulation Contracts and Group Accumulation Contracts
       described in this Prospectus, the first monthly annuity payment is
       determined by the value at retirement of the participant's individual
       account.

In addition, a number of states impose a premium tax on the amount used to
purchase annuity benefits, depending on the type of plan involved. These taxes,
where applicable, currently range from 0% to 3.5% and are deducted from the
contract value applied to provide annuity payments. We reserve the right to make
such deductions from purchase payments as they are received.

                                                                         PAGE 20
<PAGE>
When annuity payments commence, the value of the contract is determined as the
product of:

    -  the number of accumulation units credited to the individual account as of
       the date annuity payments commence, and

    -  the value of an accumulation unit for the valuation date next following
       the fourteenth day of the month prior to the month in which annuity
       payments commence.

The amount of the first monthly payment depends on the optional annuity form
elected and the adjusted age of the annuitant.

The contracts contain tables indicating either (a) the dollar amount of the
first monthly payment under each optional annuity form for each $1,000 of value
applied, or (b) the dollar amount of value required to provide a first monthly
payment of $1.00 under each optional annuity form.

A formula for determining the adjusted age is contained in the contract. The
tables are determined from the Progressive Annuity Table with interest at the
rate of 3.5% per annum, assuming births in the year 1900. The total first
monthly annuity payment is determined by multiplying the number of thousands of
dollars of value applied (less any applicable premium taxes not previously
deducted) by the amount of the first monthly payment per $1,000 of value from
the tables in the contract. The 3.5% interest rate assumed in the annuity tables
would produce level annuity payments if the net investment rate remained
constant at 3.5% per year. Subsequent payments will be less than, equal to, or
greater than the first payment depending upon whether the actual net investment
rate is less than, equal to, or greater than 3.5%. A higher interest rate would
mean a higher initial payment, but a more slowly rising (or more rapidly
falling) series of subsequent payments. A lower assumption would have the
opposite effect.

Money will be transferred to the General Account for the purpose of electing
fixed annuity payments, or to the appropriate variable sub-accounts for variable
annuity payments. The transfer will occur on the valuation date on or next
following the date on which the request is received. The account value used to
determine the fixed annuity payment will be the value as of the last valuation
date of the month preceding the annuity commencement date. The account value
used to determine the initial variable annuity payment will be the value as of
the first valuation date following the fourteenth day of the month prior to the
annuity commencement date.

If the request for a fixed or variable annuity payment is not received at least
three valuation days prior to the date used to determine the account value as
described above, the annuity commencement date will be changed to the first of
the month following the requested annuity commencement date.

                                                                         PAGE 21
<PAGE>
(SIDEBAR)
If you die prior to commencement of annuity payments, there may be a death
benefit. It will be determined by your plan.
(END SIDEBAR)

5. Amount of Second and Subsequent Monthly Annuity Payments

The amount of the first monthly annuity payment, is divided by the then current
annuity unit value on the date of the first payment to determine the number of
annuity units represented by the first payment. This number of annuity units
remains constant during the period of annuity payments. In each subsequent
month, the dollar amount of the annuity payment is determined by multiplying
this constant number of annuity units by the then current value of an annuity
unit.

The Statement of Additional Information contains an illustration of the
calculation of annuity unit values and of a variable annuity payment showing the
method used for the calculation of both the initial and subsequent payments.

DEATH BENEFITS

Death benefits payable under Group Deposit Administration Contracts if any,
shall be in such amount as is determined by the provisions of the applicable
qualified trust or plan.

The Individual Accumulation Annuity and Group Accumulation Annuity Contracts
provide that in the event of the death of the participant prior to the
commencement of annuity payments, death proceeds payable will be the value of
the participant's individual account next determined following the date proof of
death is received by us. Death benefits will be paid in a single sum to the
beneficiary designated by the contract owner, unless an annuity option is
elected by the beneficiary. Payment will be made within seven days after we
receive proof of death and return of the contract.

Except as noted below, the entire interest in the contract must be distributed
within five years of the contract owner's death. If the annuitant dies after
annuity payments have begun, we will pay to the beneficiary any death benefit
provided by the annuity option selected. The person selected by the contract
owner as the beneficiary of any remaining interest after the death of the
annuitant under the annuity option may be a person different from that person
designated as the contract beneficiary prior to the annuity commencement date.

Certain group accumulation annuity contracts have been endorsed to provide a
death benefit which is different from that described above. For those contracts,
the death benefit payable to the beneficiary on the death of a participant prior
to the annuity commencement date shall be determined separately for the
participant's general account and separate account accumulation values. For
general account accumulation values, the death benefit shall be the general
account accumulation value. For separate account accumulation values, the death
benefit shall be equal to the greater of: (1) the amount of the participant's
separate account accumulation value payable at death; or (2) the sum of all
purchase payments applied to the separate account by or on behalf of a
participant, plus transfers to the separate account, less all participant
withdrawals and transfers from that value.

                                                                         PAGE 22
<PAGE>
(SIDEBAR)
Initial purchase payments are credited within 2 business days of our receipt of
a complete application.
(END SIDEBAR)

The beneficiary will be the person or persons named in the contract application
unless the contract owner subsequently changes the beneficiary. In that event,
we will pay the amount payable at death to the beneficiary named in your last
change of beneficiary request. The contract owner's written request to change
the beneficiary will not be effective until it is recorded in our home office
records. After it has been recorded, it will take effect as of the date the
contract owner signed the request. However, if the annuitant or the contract
owner dies before the request has been recorded, the request will not be
effective as to those death proceeds we have paid before the request was
recorded in our home office records.

CREDITING ACCUMULATION UNITS

During the accumulation period (the period before annuity payments begin) each
purchase payment is credited on the valuation date on or following the date we
receive the purchase payment at our home office. When the contract is originally
issued, application forms are completed by the applicant and forwarded to our
home office. We will review each application form for compliance with our issue
criteria and, if accepted we will issue a contract.

If the initial purchase payment is accompanied by an incomplete application, the
purchase payment will not be credited until the valuation date coincident with
or next following the date a completed application is received. We will
immediately return the initial purchase payment accompanying an incomplete
application if it appears that the application cannot be completed within five
business days. Purchase payments will be credited to the contract in the form of
accumulation units. The number of accumulation units credited with respect to
each purchase payment is determined by dividing the portion of the purchase
payment allocated to each sub-account by the then current accumulation unit
value for that sub-account. The total of these separate account accumulation
values in the sub-accounts will be the separate account accumulation value.
Interests in the sub-accounts will be valued separately.

The number of accumulation units so determined shall not be changed by any
subsequent change in the value of an accumulation unit, but the value of an
accumulation unit will vary from valuation date to valuation date to reflect the
investment experience of the Portfolios of the Series Fund.

We will determine the value of accumulation units on each day on which the
Portfolios of the Series Fund are valued. The net asset value of the
Series Fund's shares shall be computed once daily, and, in the case of Money
Market Portfolio, after the declaration of the daily dividend, as of the primary
closing time for business on the New York Stock Exchange as of the date hereof
the primary close of trading is 3:00 p.m. (Central time), on each day, Monday
through Friday, except:

    -  days on which changes in the value of such Series Fund's portfolio
       securities will not materially affect the current net asset value of such
       Series Fund's shares,

                                                                         PAGE 23
<PAGE>
    -  days during which no such Series Fund's shares are tendered for
       redemption and no order to purchase or sell such Series Fund's shares is
       received by such Series Fund and

    -  customary national business holidays on which the New York Stock Exchange
       is closed for trading.

Accordingly, the value of accumulation units so determined will be applicable to
all purchase payments we receive at our home office on that day prior to the
close of business of the Exchange. The value of accumulation units applicable to
purchase payments received after the close of business of the Exchange will be
the value determined on the next Valuation date.

TRANSFER OF VALUES

Upon your written request, values under the contract may be transferred among
the General Account and Variable Fund D or among the sub-accounts of Variable
Fund D. We will make the transfer on the basis of accumulation unit values on
the valuation date we receive the request at our home office. No deferred sales
charge will be imposed on such transfers. While the contracts currently provide
that transfer amounts must be of an amount not less than $250 we are waiving
this restriction and allowing transfers of any amount.

The contracts permit us to limit the frequency and amount of transfers from the
General Account to the Variable Fund D sub-accounts. Currently, except as
provided below, we limit such transfers to a single such transfer during any
calendar year and to any amount which is no more than 20% of the General Account
accumulation value at the time of the transfer. In the case of General Account
accumulation values of $1000 or less, we will allow a one-time transfer of the
entire accumulation value amount from the General Account to the Variable
Fund D sub-accounts.

Where the contract owner has established a systematic transfer arrangement with
us. The contract owner may transfer General Account current interest earnings or
a specified amount from the General Account on a monthly, quarterly, semi-
annual or annual basis. The maximum initial amount that may be transferred from
the General Account may not exceed 10% of the current General Account
accumulation value at the time of the first transfer. For contracts where the
General Account accumulation value is increased during the year because of
transfers into the General Account or additional purchase payments, made after
the program is established, systematic transfers are allowed to the extent of
the greater of the current transfer amount or 10% of the then current General
Account accumulation value. Even with respect to systematic transfer plans, we
reserve the right to alter the terms of such programs once established where
funds are being transferred out of the General Account. Our alteration of
existing systematic transfer programs will be effective only upon our written
notice to contract owners of changes affecting their election.

                                                                         PAGE 24
<PAGE>
(SIDEBAR)
Systematic transfers and telephone transfers are available.
(END SIDEBAR)

Systematic transfer arrangements may be established to begin on the 10th or 20th
of any month and if a transfer cannot be completed because of a holiday or
weekend, it will be made on the next available transfer date. In the absence of
specific instructions, transfers will be made on a monthly basis and will remain
active until the appropriate General Account accumulation value or sub-account
is depleted.

As a type of systematic transfer arrangement for certain contracts, we will
offer automatic portfolio rebalancing ("APR") of amounts on a quarterly,
semi-annual and annual basis. Instructions to us must be in whole percentages
totaling 100%. They will be treated as instructions for transfers to and from
the various sub-accounts. Rebalancing instructions will not affect the current
allocation of future contributions; they may differ from those future
allocations and are not limited to any minimum or maximum number of
sub-accounts. There will be no charge for APR transfers. APR is not available
for values in the General Account. You or persons authorized by you may effect
transfers, or a change in the allocation of future premiums, by means of a
telephone call. Transfers and requests made pursuant to such a call are subject
to the same conditions and procedures as are outlined above for written transfer
requests. During periods of marked economic or market changes, contract owners
may experience difficulty in implementing a telephone transfer due to a heavy
volume of telephone calls. In such a circumstance, contract owners should
consider submitting a written transfer request while continuing to attempt a
telephone transfer. We reserve the right to restrict the frequency of--or
otherwise modify, condition, terminate or impose charges upon--telephone
transfer privileges. For more information on transactions related to your
Contract, you may contact us at 1-800-362-3141. In addition, you may be able to
contact us or your registered representative via Internet e-mail through our
website. Please remember that e-mail is not a valid substitute for a written
request that requires your signature.

We will employ reasonable procedures to satisfy ourselves that instructions
received from contract owners are genuine. We require contract owners to
identify themselves through contract numbers, social security numbers and such
other information as we may deem to be reasonable. We record telephone transfer
instruction conversations and we provide the contract owners with a written
confirmation of the telephone transfer.

The underlying funds may restrict the amounts or frequency of transfers to or
from a sub-account of the seperate account in order to protect fund
shareholders.

The interests of contract owners arising from the allocation of purchase
payments or the transfer of contract values to the general assets of Minnesota
Life are not registered under the Securities Act of 1933. Minnesota Life is not
registered as an investment company under the Investment Company Act of 1940.
Accordingly, Minnesota Life is not subject to the provisions of those acts that
would apply if registration under such acts were required.

                                                                         PAGE 25
<PAGE>
(SIDEBAR)
Your contract's accumulation value varies with the performance of the Portfolios
you select and is not guaranteed.
(END SIDEBAR)

VALUE OF THE CONTRACT

The value of the contract at any time prior to the commencement of annuity
payments can be determined by multiplying the total number of accumulation units
credited to the contract by the current value of an accumulation unit. There is
no assurance that such value will equal or exceed the purchase payments made.
The contract owner and, where applicable, each participant will be advised
periodically of the number of accumulation units credited to the contract or to
the participant's individual account, the current value of an accumulation unit,
and the total value of the contract or the individual account.

ACCUMULATION UNIT VALUE

The value of an accumulation unit was set at $1.000000 on the first valuation
date of Variable Fund D. The value of an accumulation unit on any subsequent
valuation date is determined by multiplying the value of an accumulation unit on
the immediately preceding valuation date by the net investment factor (described
below) for the valuation period just ended. The value of an accumulation unit as
of any date other than a valuation date is equal to its value on the next
succeeding valuation date.

NET INVESTMENT FACTOR

The separate account net investment factor describes the investment performance
of a sub-account of Variable Fund D. It is for the period from one valuation
period to the next. For any such sub-account, the net investment factor for a
valuation period is the gross investment rate for such sub-account for the
valuation period less a deduction for the mortality and expense risk charge at
the rate of .795%. The net investment factor for the sub-account holding shares
of the Growth Portfolio of the Series Fund shall be adjusted by Minnesota Life.
It will be adjusted so that on an annual basis the expenses, including the
investment advisory fee, of that Portfolio, as a percentage of the average net
assets of such Portfolio, do not exceed .265% per annum. For purposes of this
computation, "expenses" shall be determined on the basis of generally accepted
accounting principles applicable to registered investment companies. However,
they shall exclude any expenses of the Growth Portfolio which are reimbursed by
Minnesota Life or any other person, any interest expense or amortization of debt
discount or any income tax expense.

The gross investment rate is equal to:

    -  the net asset value per share of a fund share held in a sub-account of
       the separate account determined at the end of the current valuation
       period; plus

    -  the per share amount of any dividend or capital gain distribution by such
       fund if the "ex-dividend" date occurs during the current valuation
       period; divided by

                                                                         PAGE 26
<PAGE>
    -  the net asset value per share of that fund share determined at the end of
       the preceding valuation period. The gross investment rate may be positive
       or negative.

WITHDRAWALS AND SURRENDER

Under certain circumstances a contract owner may have the right to surrender his
or her contract in whole or in part, subject to possible adverse tax
consequences.

A. INDIVIDUAL ACCUMULATION ANNUITY CONTRACT

The Individual Accumulation Annuity Contract provides that at any time prior to
the death of the participant and prior to the commencement of annuity payments,
the contract owner may elect to surrender the contract and receive in a single
sum the value of the participant's individual account computed as of the
valuation date coincident with or next following the date of surrender. The
contract also provides for partial withdrawal of the value of the participant's
individual account, in amounts of at least $250. All such payments are subject
to any limitations contained in an applicable qualified trust or plan or in a
state deferred compensation plan.

B. GROUP ACCUMULATION ANNUITY CONTRACT

The Group Accumulation Annuity Contract provides that upon termination of
purchase payments for an individual participant prior to the commencement of
annuity payments. The participant shall have a vested interest in his or her
individual account to the extent specified in the plan. If purchase payments are
discontinued for all participants under the contract, each participant shall
have a vested interest in his or her individual account as specified in the
plan. The contract provides that the vested portion of the participant's
individual account may be surrendered. Minnesota Life will pay to the
participant in a single sum the value of such vested portion, computed as of the
valuation date coincident with or next following the date of surrender. The
contract also provides for partial withdrawal of the value of the vested portion
of a participant's individual account, in amounts of at least $250. The
provisions of the applicable qualified trust, plan or state deferred
compensation plan may limit the right of the participant to elect such payments.

C. GROUP DEPOSIT ADMINISTRATION CONTRACT

The Group Deposit Administration Contract does not provide for individual
allocation of purchase payments or maintenance of individual accounts for
participants. The dollar amount of any payment made on behalf of a participant
by reason of his or her individual termination of employment or termination

                                                                         PAGE 27
<PAGE>
of participation in the plan shall be determined by the provisions of the
applicable qualified trust or plan. It is not dependent upon the provisions of
the contract. If discontinuance of purchase payments for all participants under
such a contract occurs, and the accumulated value of the contract is not
transferred to another funding vehicle, the participants in the plan as of the
date of discontinuance shall receive a 100% vested interest in all benefits
earned under the terms of the plan to the extent provided by the accumulated
value of the contract. The accumulated value may be transferred to another
funding vehicle if, prior to the date of discontinuance of purchase payments,
the contract owner gives written notice to us certifying that the plan is to be
continued as a qualified plan and requesting such transfer to be made. The
transfer date shall be the first valuation date to occur following the effective
date of discontinuance of purchase payments. Payment of the accumulated value of
the contract which is a part of Variable Fund D will be made in a single sum as
of the transfer date.

We will waive the applicable dollar amount limitation on withdrawals where a
systematic withdrawal program is in place and such a smaller amount satisfies
the minimum distribution requirements of the Code. We will also waive the
applicable dollar amount limitation on withdrawals due to an excess contribution
to a tax-qualified contract.

Under any contract, once annuity payments have commenced for a participant under
Options 1, 2 or 3 of the optional annuity forms, the participant cannot
surrender his or her annuity benefit and receive a single sum settlement in lieu
thereof.

Contract owners may also submit their signed written withdrawal or surrender
requests to us by facsimile (FAX) transmission. Our FAX number is:
(651) 665-7942, ATTN: U of M Plan Services. Transfer instructions or changes as
to future allocations of premium payments may be communicated to us by the same
means.

The surrender of a contract or a partial withdrawal thereunder may result in a
credit against Minnesota Life's premium tax liability. In such event, we will
pay in addition to the cash value paid in connection with the surrender or
withdrawal, the lesser of (1) the amount by which our premium tax liability is
reduced, or (2) the amount previously deducted from purchase payments for
premium taxes. No representation can be made that upon any such surrender or
withdrawal any such payment will be made, since applicable tax laws at the time
of surrender or withdrawal would be determinative.

DISTRIBUTION

The contracts will be sold by Minnesota Life, life insurance agents who are also
registered representatives of Ascend Financial Services, Inc. or other broker-
dealers who have entered into selling agreements with Ascend Financial
Services, Inc. Ascend Financial Services, Inc. ("Ascend Financial"), the
principal underwriter of the contract, may pay up to 3.75% of the amount of
purchase

                                                                         PAGE 28
<PAGE>
(SIDEBAR)

We are not offering tax advice. You should consult your own tax adviser.

Taxes on gains under the contract are normally deferred until there is a
distribution of contract values.
(END SIDEBAR)
payments for Individual Accumulation Annuity Contracts to broker-dealers who
sell the contract. Commission on group cases may vary, but will not exceed
3.75%. In addition, either we or Ascend Financial will pay credits which allow
registered representatives who are responsible for sales of variable annuity
contracts to attend conventions and other meetings that we or our affiliates
sponsor, for the purpose of promoting the sale of the insurance and/or
investment products that we or our affiliates offer. Such credits may cover the
registered representatives' transportation, hotel accommodations, meals,
registration fees and the like. We may also pay those registered representatives
amounts based upon their productions and the persistency of life insurance and
annuity business they placed with us.

FEDERAL TAX STATUS

INTRODUCTION

The discussion contained herein is general in nature and is not intended as tax
advice. Each person concerned should consult a tax adviser. No attempt is made
to consider any applicable state or other tax laws. In addition, this discussion
is based on our understanding of federal income tax laws as they are currently
interpreted. No representation is made regarding the likelihood of continuation
of current income tax laws or the current interpretations of the Internal
Revenue Service. The Contract may be purchased on a non-tax qualified basis
("Non-Qualified Contract") or purchased and used in connection with certain
retirement arrangements entitled to special income tax treatment under
Section 401(a), 403(b), 408 or 457 of the Code ("Qualified Contracts"). The
ultimate effect of federal income taxes on amounts held under a Contract, on
Annuity Payments and on the economic benefit to the Contract Owner, the
Annuitant or the Beneficiary may depend on the tax status of the individual
concerned.

We are taxed as a "life insurance company" under the Internal Revenue Code. The
operations of Variable Fund D form a part of, and are taxed with, our other
business activities. Currently, no federal income tax is payable by us on income
dividends received by Variable Fund D or on capital gains arising from Variable
Fund D's investment activities. If changes in the federal tax laws or
interpretations thereof result in Minnesota Life being taxed on income or gains
to Variable Fund D, then we may impose a charge against Variable Fund D (with
respect to some or all Contracts) in order to set aside provisions to pay such
taxes.

TAXATION OF ANNUITY CONTRACTS IN GENERAL

Section 72 of the Internal Revenue Code governs taxation of nonqualified
annuities in general and some aspects of tax qualified programs. No taxes are
generally imposed on increases in the value of a contract until distribution
occurs, either in the form of a payment in a single sum or as annuity payments
under the annuity option elected.

                                                                         PAGE 29
<PAGE>
(SIDEBAR)

Ordinary income tax rates apply to amounts distributed in excess of purchase
payments. Gains are assumed to be distributed before return of purchase
payments.

A penalty tax may apply to distributions prior to age 59 1/2.

Transfers, assignments and certain designations of annuitants can have tax
consequences.
(END SIDEBAR)

As a general rule, deferred annuity contracts held by a corporation, trust or
other similar entity, as opposed to a natural person, are not treated as annuity
contracts for federal tax purposes. The investment income on such contracts is
taxed as ordinary income that is received or accrued by the contract owner of
the contract during the taxable year.

For payments made in the event of a full surrender of an annuity, the taxable
portion is generally the amount in excess of the cost basis (i.e., purchase
payments) of the contract. Amounts withdrawn from the variable annuity contracts
not part of a qualified program are treated first as taxable income to the
extent of the excess of the withdrawal amount over the purchase payments made
under the contract. All taxable amounts received under an annuity contract are
subject to tax at ordinary rather than capital gain tax rates.

In the case of a withdrawal under an annuity that is part of a qualified
program, a portion of the amount received is taxable based on the ratio of the
"investment in the contract" to the individual's balance in the retirement plan,
generally the value of the annuity. The "investment in the contract" generally
equals the portion of any deposits made by or on behalf of an individual under
an annuity which was not excluded from the gross income of the individual. For
annuities issued in connection with qualified plans, the "investment in the
contract" can be zero.

For annuity payments, the taxable portion is generally determined by a formula
that establishes the ratio that the cost basis of the contract bears to the
expected return under the contract. Such taxable part is taxed at ordinary
income rates.

The Code imposes a 10% penalty tax on the taxable portion of certain
distributions from annuity contracts. This additional tax does not apply where
the taxpayer is

    -  59 1/2 or older,

    -  where payment is made on account of the taxpayer's disability, or

    -  where payment is made by reason of the death of the contract owner, and
       in certain other circumstances.

The Code also provides an exception to the penalty tax for distributions in
periodic payments, of substantially equal installments, be made for the life (or
life expectancy) of the taxpayer or the joint lives (or joint life expectancies)
of the taxpayer and beneficiary.

For some types of qualified plans, other tax penalties may apply to certain
distributions.

A transfer of ownership of a contract, a pledge of any interest in a contract as
security for a loan, the designation of an annuitant or other payee who is not
also the contract owner, or the assignment of a contract may result in certain
income or gift tax consequences to the contract owner that are beyond the scope
of this discussion. A contract owner who is contemplating any such transfer,
pledge, designation or assignment should consult a competent tax adviser with
respect to the potential tax effects of that transaction.

                                                                         PAGE 30
<PAGE>
For purposes of determining a contract owner's gross income, the Code provides
that all nonqualified deferred annuity contracts issued by the same company (or
its affiliates) to the same contract owner during any calendar year shall be
treated as one annuity contract. Additional rules may be promulgated under this
provision to prevent avoidance of its effect through serial purchases of
contracts or otherwise. For further information on these rules, see your tax
adviser.

DIVERSIFICATION REQUIREMENTS

Section 817(h) of the Code authorizes the Treasury to set standards by
regulation or otherwise for the investments of Variable Fund D to be "adequately
diversified" in order for the contract to be treated as an annuity contract for
Federal tax purposes. Variable Fund D, through the Series Fund, intends to
comply with the diversification requirements prescribed in Regulations
Section 1.817-5, which affect how the Series Fund's assets may be invested.
Although the investment adviser is an affiliate of ours, we do not have control
over the Series Fund or its investments. Nonetheless, we believe that each
Portfolio of the Series Fund in which Variable Fund D owns shares will be
operated in compliance with the requirements prescribed by the Treasury.

Prior to the enactment of Section 817(h), the IRS published several rulings
under which contract owners of certain variable annuity contracts were treated
as contract owners, for federal income tax purposes, of the assets held in a
separate account used to support their contracts. In those circumstances, income
and gains from the separate account assets would be includable in the variable
annuity contract owner's gross income. However, the continued effectiveness of
the pre-Section 817(h) published rulings is somewhat uncertain. In connection
with its issuance of proposed regulations under Section 817(h) in 1986, the
Treasury Department announced that those regulations did not "provide guidance
concerning the circumstances in which investor control of the investments of a
segregated asset account may cause the investor (i.e., the contract owner),
rather than the insurance company to be treated as the contract owner of the
assets in the account". While the Treasury's 1986 announcement stated that
guidance would be issued on the "extent to which the policyholders may direct
their investments to particular sub-accounts without being treated as contract
owners of the underlying assets", no such guidance has been forthcoming.

The ownership rights under the contract are similar to, but different in certain
respects from, those described by the IRS in rulings in which it was determined
that contract owners were not owners of separate account assets. For example,
the owner of a contract has the choice of several sub-accounts in which to
allocate net purchase payments and contract values, and may be able to transfer
among sub-accounts more frequently than in such rulings. Minnesota Life does not
believe that the ownership rights of a contract owner under the Contract would
result in any contract owner being treated as the owner of the assets of
Variable Fund D. However, Minnesota Life does not know what standards would be
applied if the Treasury Department should proceed to issue regulations or
rulings

                                                                         PAGE 31
<PAGE>
(SIDEBAR)

Congress may change the tax laws or reduce or eliminate any tax advantages of
the contract.
(END SIDEBAR)
on this issue. Minnesota Life therefore reserves the right to modify the
Contract as necessary to attempt to prevent a contract owner from being
considered the owner of a pro rata share of the assets of Variable Fund D.

REQUIRED DISTRIBUTIONS

In order to be treated as an annuity contract for Federal income tax purposes,
Section 72(s) of the Code requires any nonqualified contract issued after
January 18, 1985 to provide that (a) if an contract owner dies on or after the
annuity starting date but prior to the time the entire interest in the contract
has been distributed, the remaining portion of such interest will be distributed
at least as rapidly as under the method of distribution being used as of the
date of that contract owner's death; and (b) if an contract owner dies prior to
the annuity starting date, the entire interest in the contract must be
distributed within five years after the date of the contract owner's death.

These requirements shall be considered satisfied if any portion of the contract
owner's interest which is payable to or for the benefit of a "designated
beneficiary" is distributed over the life of such beneficiary or over a period
not extending beyond the life expectancy of that beneficiary and such
distributions begin within one year of that owner's death. The contract owner's
"designated beneficiary" is the person designated by such contract owner as a
beneficiary and to whom ownership of the contract passes by reason of death and
must be a natural person. However, if the contract owner's "designated
beneficiary" is the surviving spouse of the contract owner, the contract may be
continued with the surviving spouse as the new contract owner.

Nonqualified contracts issued after January 18, 1985 contain provisions which
are intended to comply with the requirements of Section 72(s) of the Code,
although no regulations interpreting these requirements have yet been issued. We
intend to review such provisions and modify them if necessary to assure that
they comply with the requirements of Code Section 72(s) when clarified by
regulation or otherwise.

TAXATION OF DEATH BENEFIT PROCEEDS

Amounts may be distributed from a contract because of the death of the contract
owner. Generally, such amounts are includable in the income of the recipient as
follows: (1) if distributed in a lump sum, they are taxed in the same manner as
a full surrender of the contract, as described above, or (2) if distributed
under an annuity option, they are taxed in the same manner as annuity payments,
as described above.

POSSIBLE CHANGES IN TAXATION

Although the likelihood of there being any change is uncertain, there is always
the possibility that the tax treatment of the Contracts could change by
legislation or other means. Moreover, it is also possible that any change could
be retroactive (that is, effective prior to the date of the change). You should
consult a tax adviser with respect to legislative developments and their effect
on the Contract.

                                                                         PAGE 32
<PAGE>
(SIDEBAR)
Distributions are subject to income tax withholding requirements unless you take
steps to prevent it.
(END SIDEBAR)

TAX QUALIFIED PROGRAMS

The annuity is designed for use with several types of retirement plans that
qualify for special tax treatment. The tax rules applicable to participants and
beneficiaries in retirement plans vary according to the type of plan and the
terms and conditions of the plan. Special favorable tax treatment may be
available for certain types of contributions and distributions. Adverse tax
consequences may result from:

    -  contributions in excess of specified limits;

    -  distributions prior to age 59 1/2 (subject to certain exceptions);

    -  distributions that do not conform to specified minimum distribution
       rules;

    -  aggregate distributions in excess of a specified annual amount; and in
       other specified circumstances.

We make no attempt to provide more than general information about use of
annuities with the various types of retirement plans. The rights of any person
to benefits under annuity contracts purchased in connection with these plans may
be subject to the terms and conditions of the plans themselves, regardless of
the terms and conditions of the annuity issued in connection with such a plan.
Some retirement plans are subject to transfer restrictions, distribution and
other requirements that are not incorporated into the annuity or our annuity
administration procedures. Contract Owners, participants and beneficiaries are
responsible for determining that contributions, distributions and other
transactions with respect to the annuities comply with applicable law. If you
intend to purchase a contract for use with any retirement plan you should
consult your legal counsel and tax adviser regarding the suitability of the
contract.

For qualified plans under Section 401(a), 403(b), and 457, the Code requires
that distributions generally must commence no later than April 1 of the calendar
year following the calendar year in which the Contract Owner (or plan
participant) (I) reaches age 70 1/2 or (ii) retires, and must be made in a
specified form or manner. If the plan participant is a "5 percent owner" (as
defined by the Code), distributions generally must begin no later than April 1
of the calendar year following the calendar year in which the Contract Owner (or
plan participant) reaches age 70 1/2. For IRAs described in Section 408,
distributions generally must commence no later than April 1 of the calendar year
following the calendar year in which the Contract Owner (or plan participant)
reaches age 70 1/2. Roth IRAs under Section 408A do not require distributions at
any time prior to the Contract Owner's death.

WITHHOLDING

In general, distributions from annuities are subject to federal income tax
withholding unless the recipient elects not to have tax withheld. Different
rules may apply to payments delivered outside the United States. Some states
have enacted similar rules.

                                                                         PAGE 33
<PAGE>
Recent changes to the Code allow the rollover of most distributions from tax-
qualified plans and Section 403(b) annuities directly to other tax-qualified
plans that will accept such distributions and to individual retirement accounts
and individual retirement annuities. Distributions which may not be rolled over
are those which are: (1) one of a series of substantially equal annual (or more
frequent) payments made (a) over the life or life expectancy of the employee,
(b) the joint lives or joint expectancies of the employee and the employee's
designated beneficiary, or (c) for a specified period of ten years or more;
(2) a required minimum distribution; or (3) the non-taxable portion of a
distribution.

Any distribution eligible for rollover, which may include payment to an
employee, an employee's surviving spouse or an ex-spouse who is an alternate
payee, will be subject to federal tax withholding at a 20% rate unless the
distribution is made as a direct rollover to a tax-qualified plan or to an
individual retirement account or annuity. It may be noted that amounts received
by individuals which are eligible for rollover may still be placed in another
tax-qualified plan or individual retirement account or individual retirement
annuity if the transaction is completed within thirty days after the
distribution has been received. Such a taxpayer must replace withheld amounts
with other funds to avoid taxation on the amount previously withheld.

SEE YOUR OWN TAX ADVISER

The foregoing description of the federal income tax consequences under these
contracts is not exhaustive. Special rules are provided with respect to
situations not discussed herein. Should a plan lose its qualified status,
employees will lose some of the tax benefits described. Statutory changes in the
Internal Revenue Code with varying effective dates, and regulations adopted
thereunder may also alter the tax consequences of specific factual situations.
Due to the complexity of the applicable laws, tax advice may be needed by a
person contemplating the purchase of a variable annuity contract or exercising
elections under such a contract. For further information a tax adviser should be
consulted.

PERFORMANCE DATA

From time to time Variable Fund D may publish advertisements containing
performance data relating to its sub-accounts. In the case of the Money Market
Sub-Account, Variable Fund D will publish yield or effective yield quotations
for a seven-day or other specified period. In the case of the other
sub-accounts, performance data will consist of average annual total return
quotations for a one-year period, five-year period, ten-year period, and for the
period since the sub-account became available pursuant to Variable Fund D's
registration statement. It may also include cumulative total return quotations
for the period since the sub-account became available pursuant to such
registration statement. The Money Market Sub-Account may also quote such average
annual and cumulative total return figures. Performance figures used by Variable
Fund D are based on historical information of the sub-accounts for specified
periods. The figures are

                                                                         PAGE 34
<PAGE>
not intended to suggest that such performance will continue in the future.
Performance figures of Variable Fund D will reflect only charges made pursuant
to the terms of contracts offered by this prospectus and charges of Underlying
Funds. More detailed information on the computations is set forth in the
Statement of Additional Information.

STATEMENT OF ADDITIONAL INFORMATION

A Statement of Additional Information, which contains additional contract and
Variable Fund D information including financial statements, is available from
the offices of Variable Fund D at your request. The Table of Contents for that
Statement of Additional Information is as follows:

       Variable Fund D
       Directors and Principal Management Officers of Minnesota Life
       Other Contracts
       Distribution of Contracts
       Performance Data
       Annuity Payments
       Auditors
       Financial Statements
       Calculation of Unit Values

                                                                         PAGE 35
<PAGE>
APPENDIX A -- CONDENSED FINANCIAL INFORMATION

The financial statements of Variable Fund D and Minnesota Life Insurance Company
may be found in the Statement of Additional Information.

The table below gives per unit information about the financial history of each
sub-account for the nine years ended December 31, 1999 and the period from
October 26, 1990 to December 31, 1990. This information should be read in
conjunction with the financial statements and related notes of Variable Fund D
included in the Statement of Additional Information.
<TABLE>
<CAPTION>

                                                         YEAR ENDED DECEMBER 31,
                                     ----------------------------------------------------------------
                                       1999       1998       1997       1996       1995       1994
                                     ---------  ---------  ---------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>
Growth Sub-Account:
  Unit value at beginning of
   period..........................     $24.63     $18.38     $13.84     $11.88      $9.60      $9.57
  Unit value at end of period......     $30.79     $24.63     $18.38     $13.84     $11.88      $9.60
  Number of units outstanding at
   end of period...................  3,098,116  3,881,390  4,229,239  4,666,243  4,918,859  5,406,377
Bond Sub-Account:
  Unit value at beginning of
   period..........................      $1.84      $1.75      $1.60      $1.57      $1.32      $1.39
  Unit value at end of period......      $1.78      $1.84      $1.75      $1.60      $1.57      $1.32
  Number of units outstanding at
   end of period...................     29,421    222,720    256,628    296,978    321,612    386,750
Money Market Sub-Account:
  Unit value at beginning of
   period..........................      $1.35      $1.29      $1.24      $1.19      $1.13      $1.10
  Unit value at end of period......      $1.41      $1.35      $1.29      $1.24      $1.19      $1.13
  Number of units outstanding at
   end of period...................    434,563    279,497    309,546    395,596    352,735    457,011
Asset Allocation Sub-Account:
  Unit value at beginning of
   period..........................      $2.98      $2.42      $2.05      $1.83      $1.47      $1.50
  Unit value at end of period......      $3.41      $2.98      $2.42      $2.05      $1.83      $1.47
  Number of units outstanding at
   end of period...................  1,310,008  2,377,329  2,564,823  2,804,901  2,960,127  3,175,751
Mortgage Securities Sub-Account:
  Unit value at beginning of
   period..........................      $1.77      $1.67      $1.54      $1.47      $1.26      $1.31
  Unit value at end of period......      $1.80      $1.77      $1.67      $1.54      $1.47      $1.26
  Number of units outstanding at
   end of period...................     22,267     89,045    130,573    175,022    136,987    160,939
Index 500 Sub-Account:
  Unit value at beginning of
   period..........................      $4.34      $3.41      $2.60      $2.15      $1.58      $1.57
  Unit value at end of period......      $5.18      $4.34      $3.41      $2.60      $2.15      $1.58
  Number of units outstanding at
   end of period...................    421,646    949,618  1,012,408    923,905    951,303    886,632
Small Company Growth
  Sub-Account:
  Unit value at beginning of
   period..........................      $1.76      $1.74      $1.62      $1.54      $1.17      $1.11
  Unit value at end of period......      $2.55      $1.76      $1.74      $1.62      $1.54      $1.17
  Number of units outstanding at
   end of period...................    111,546    177,501    109,961    114,187    124,882     72,272

<CAPTION>
                                                                       PERIOD FROM
                                                                       OCTOBER 26,
                                         YEAR ENDED DECEMBER 31,         1990 TO
                                     -------------------------------  DECEMBER 31,
                                       1993       1992       1991         1990*
                                     ---------  ---------  ---------  -------------
<S>                                  <C>        <C>        <C>        <C>
Growth Sub-Account:
  Unit value at beginning of
   period..........................      $9.20      $8.80      $6.60         $6.06
  Unit value at end of period......      $9.57      $9.20      $8.80         $6.60
  Number of units outstanding at
   end of period...................  5,785,198  5,758,220  5,842,088     6,024,553
Bond Sub-Account:
  Unit value at beginning of
   period..........................      $1.26      $1.19      $1.02         $1.00
  Unit value at end of period......      $1.39      $1.26      $1.19         $1.02
  Number of units outstanding at
   end of period...................    480,411    177,794     66,385        20,037
Money Market Sub-Account:
  Unit value at beginning of
   period..........................      $1.07      $1.05      $1.00       --     **
  Unit value at end of period......      $1.10      $1.07      $1.05       --
  Number of units outstanding at
   end of period...................    774,078    357,877    171,773       --
Asset Allocation Sub-Account:
  Unit value at beginning of
   period..........................      $1.42      $1.33      $1.04         $1.00
  Unit value at end of period......      $1.50      $1.42      $1.33         $1.04
  Number of units outstanding at
   end of period...................  2,903,712  1,463,845    364,314        13,616
Mortgage Securities Sub-Account:
  Unit value at beginning of
   period..........................      $1.20      $1.14      $1.00       --     **
  Unit value at end of period......      $1.31      $1.20      $1.14       --
  Number of units outstanding at
   end of period...................    286,125    265,381      5,173       --
Index 500 Sub-Account:
  Unit value at beginning of
   period..........................      $1.44      $1.35      $1.05         $1.00
  Unit value at end of period......      $1.57      $1.44      $1.35         $1.05
  Number of units outstanding at
   end of period...................    684,210    332,893    174,242         5,000
Small Company Growth
  Sub-Account:
  Unit value at beginning of
   period..........................      $1.00
  Unit value at end of period......      $1.11***
  Number of units outstanding at
   end of period...................     14,148
</TABLE>

  * The condensed financial information is presented for the period from
    October 26, 1990 to December 31, 1990. October 26, 1990 was the effective
    date of the 1933 Act Registration for Variable Fund D after its
    reorganization as a unit investment trust.
 ** As of December 31, 1990, no contract owners had elected to allocate payments
    to the Money Market and Mortgage Securities sub-accounts; accordingly,
    condensed financial information is not presented for the period from
    October 26, 1990 to December 31, 1990.
*** The information for the sub-account is shown for the period May 3, 1993 to
    December 31, 1993. May 3, 1993 was the effective date of the 1933 Act
    Registration Statement for the sub-account.

                                                                        PAGE A-1
<PAGE>
APPENDIX B -- TYPES OF QUALIFIED PLANS

PUBLIC SCHOOL SYSTEMS AND CERTAIN TAX EXEMPT ORGANIZATIONS

Under Code Section 403(b), payments made by public school systems and certain
tax exempt organizations to purchase annuity contracts for their employees are
excludable from the gross income of the employee, subject to certain
limitations. However, these payments may be subject to FICA (Social Security)
taxes.

Code Section 403(b)(11) restricts the distribution under Code Section 403(b)
annuity contracts of:

    -  elective contributions made in years beginning after December 31, 1988;

    -  earnings on those contributions; and

    -  earnings in such years on amounts held as of the last year beginning
       before January 1, 1989.

Distribution of those amounts may only occur upon death of the employee,
attainment of age 59 1/2, separation from service, disability, or financial
hardship. In addition, income attributable to elective contributions may not be
distributed in the case of hardship.

INDIVIDUAL RETIREMENT ANNUITIES

Section 408 of the Code permits eligible individuals to contribute to an
Individual Retirement Annuity, hereinafter referred to as an "IRA". Also,
distributions from certain other types of qualified plans may be "rolled over"
on a tax-deferred basis into an IRA. The sale of a Contract for use with an IRA
may be subject to special disclosure requirements of the Internal Revenue
Service. Purchasers of a Contract for use with IRAs will be provided with
supplemental information required by the Internal Revenue Services or other
appropriate agency. Such purchasers will have the right to revoke their purchase
within seven days of the earlier of the establishment of the IRA or their
purchase. A Qualified Contract issued in connection with an IRA will be amended
as necessary to conform to the requirements of the Code. Purchasers should seek
competent advice as to the suitability of the Contract for use with IRAs.

Earnings in an IRA are not taxed until distribution. IRA contributions are
limited each year to the lesser of $2,000 or 100% of the Contract Owner's
adjusted gross income and may be deductible in whole or in part depending on the
individual's income. The limit on the amount contributed to an IRA does not
apply to distributions from certain other types of qualified plans that are
"rolled over" on a tax-deferred basis into an IRA. Amounts in the IRA (other
than nondeductible contributions) are taxed when distributed from the IRA.
Distributions prior to age 59 1/2 (unless certain exceptions apply) are subject
to a 10% penalty tax.

                                                                        PAGE B-1
<PAGE>
SIMPLIFIED EMPLOYEE PENSION (SEP) IRAS

Employers may establish Simplified Employee Pension (SEP) IRAs under Code
section 408(k) to provide IRA contributions on behalf of their employees. In
addition to all of the general Code rules governing IRAs, such plans are subject
to certain Code requirements regarding participation and amounts of
contributions.

CORPORATE PENSION AND PROFIT-SHARING PLANS AND H.R. 10 PLANS

Code Section 401(a) permits employers to establish various types of retirement
plans for employees, and permits self-employed individuals to establish
retirement plans for themselves and their employees. These retirement plans may
permit the purchase of the contracts to accumulate retirement savings under the
plans. Adverse tax or other legal consequences to the plan, to the participant
or to both may result if this annuity is assigned or transferred to any
individual as a means to provide benefit payments, unless the plan complies with
all legal requirements applicable to such benefits prior to transfer of the
annuity.

DEFERRED COMPENSATION PLANS

Code Section 457 provides for certain deferred compensation plans. These plans
may be offered with respect to service for state governments, local governments,
political subdivisions, agencies, instrumentalities and certain affiliates of
such entities, and tax exempt organizations. The plans may permit participants
to specify the form of investment for their deferred compensation account with
respect to non-governmental Section 457 plans, all investments are owned by the
sponsoring employer and are subject to the claims of the general creditors of
the employer and, depending on the terms of the particular plan, the employer
may be entitled to draw on deferred amounts for purposes unrelated to its
Section 457 plan obligations. In general, all amounts received under a
Section 457 plan are taxable and are subject to federal income tax withholding
as wages.

                                                                        PAGE B-2
<PAGE>

Variable Fund D


Statement of Additional Information

The date of this document and the Prospectus is:  May 1, 2000

This Statement of Additional Information is not a prospectus.  Much of the
information contained in this Statement of Additional Information expands
upon subjects discussed in the Prospectus.  Therefore, this Statement should
be read in conjunction with Variable Fund D's current Prospectus, bearing the
same date, which may be obtained by calling Variable Fund D at (651) 665-3500,
or writing Variable Fund D at Minnesota Mutual Center, 400 Robert Street
North, St. Paul, Minnesota 55101-2098.

                                TABLE OF CONTENTS

Variable Fund D

Board and Principal Management Officers of Minnesota Life

Other Contracts

Distribution of Contracts

Performance Data

Annuity Payments

Auditors

Financial Statements

Appendix A - Calculation of Unit Values


                                 VARIABLE FUND D

Variable Fund D is a separate account of Minnesota Life Insurance Company
("Minnesota Life").  Variable Fund D is registered as a unit investment trust.
Prior to the Reorganization of the Fund in October of 1990 and the
establishment of its several sub-accounts, the Fund was a open-end,
diversified, management investment company investing in a diversified portfolio
of equity securities, mainly common stocks.

<PAGE>

            DIRECTORS AND PRINCIPAL MANAGEMENT OFFICERS OF MINNESOTA LIFE

     Directors                          Principal Occupation
     ---------                          --------------------
Anthony L. Andersen                Retired since November 1999, prior thereto
                                   Chair-Board of Directors, H. B. Fuller
                                   Company, St. Paul, Minnesota (Adhesive
                                   Products), since June 1995, prior thereto
                                   for more than five years President and Chief
                                   Executive Officer, H. B. Fuller Company

Leslie S. Biller                   Vice Chairman and Chief Operating Officer,
                                   Wells Fargo & Company, San Francisco,
                                   California (Banking)

John F. Grundhofer                 President, Chairman and Chief Executive
                                   Officer, U.S. Bancorp, Minneapolis, Minnesota
                                   (Banking)

Robert E. Hunstad                  Executive Vice President, Minnesota Life
                                   Insurance Company

Dennis E. Prohofsky                Senior Vice President, General Counsel and
                                   Secretary, Minnesota Life Insurance Company

Robert L. Senkler                  Chairman of the Board, President and Chief
                                   Executive Officer, Minnesota Life Insurance
                                   Company, since August 1995; prior thereto for
                                   more than five years Vice President and
                                   Actuary, Minnesota Life Insurance Company

Michael E. Shannon                 Retired since December 1999, prior thereto
                                   for more than five years Chairman, Chief
                                   Financial and Administrative Officer, Ecolab,
                                   Inc., St. Paul, Minnesota (Develops and
                                   Markets Cleaning and Sanitizing Products)

William N. Westhoff                Senior Vice President and Treasurer,
                                   Minnesota Life Insurance Company since April
                                   1998, prior thereto from August 1994 to
                                   October 1997, Senior Vice President, Global
                                   Investments, American Express Financial
                                   Corporation, Minneapolis, Minnesota

Frederick T. Weyerhaeuser          Retired since April 1998, prior thereto
                                   Chairman and Treasurer, Clearwater Investment
                                   Trust since May 1996, prior thereto for more
                                   than five years, Chairman, Clearwater
                                   Management Company, St. Paul, Minnesota
                                   (Financial Management)


                                       2
<PAGE>

Principal Officers (other than Directors)

     Name                               Position
     ----                               --------

John F. Bruder                     Senior Vice President

Keith M. Campbell                  Senior Vice President

James E. Johnson                   Senior Vice President

Gregory S. Strong                  Senior Vice President and Chief Financial
                                   Officer

Terrence M. Sullivan               Senior Vice President

Randy F. Wallake                   Senior Vice President

All Directors who are not also officers of Minnesota Life have had the principal
occupation (or employers) shown for at least five years.  All officers of
Minnesota Life have been employed by Minnesota Life for at least five years.

                                 OTHER CONTRACTS

In addition to the contracts described in the Prospectus, Minnesota Life
continually offers two types of Variable Fund D variable annuity contracts,
both incorporating a deferred sales charge.  These contracts are the Single
Premium Deferred Variable Annuity Contract and the Flexible Payment Deferred
Variable Annuity Contract.


                            DISTRIBUTION OF CONTRACTS


The contracts will be continuously sold by Minnesota Life, life insurance
agents who are also registered representatives of Ascend Financial Services,
Inc. or other broker-dealers who have entered into selling agreements with
Ascend Financial. Ascend Financial acts as the principal underwriter of the
contracts.  Ascend Financial Services, Inc. is a wholly-owned subsidiary of
Advantus Capital Management, Inc., which is a wholly-owned subsidiary of
Minnesota Life.  Advantus Capital Management, Inc., serves as the investment
adviser for Variable Fund D.  Ascend Financial is registered as a
broker-dealer under the Securities Exchange Act of 1934 and is a member of
the National Association of Securities Dealers, Inc.

Amounts paid by Minnesota Life for payment to the underwriter for 1999, 1998
and 1997 were, respectively, $119,984, $126,676 and $125,659.  These include
payments made by Minnesota Life on behalf of the underwriter, as agents of
Minnesota Life who are also registered representatives of Ascend Financial are
compensated directly by Minnesota Life.


                                        3
<PAGE>

                                PERFORMANCE DATA

CURRENT YIELD FIGURES FOR MONEY MARKET SUB-ACCOUNT

Current annualized yield quotations for the Money Market Sub-Account are
based on the sub-account's net investment income for a seven-day or other
specified period and exclude any realized or unrealized gains or losses on
sub-account securities.  Current annualized yield is computed by determining
the net change (exclusive of realized gains and losses from the sale of
securities and unrealized appreciation and depreciation) in the value of a
hypothetical account having a balance of one accumulation unit at the
beginning of the specified period, dividing such net change in account value
by the value of the account at the beginning of the period, and annualizing
this quotient on a 365-day basis. Variable Fund D may also quote the
effective yield of the Money Market Sub-Account for a seven-day or other
specified period for which the current annualized yield is computed by
expressing the unannualized return on a compounded, annualized basis.  The
yield and effective yield of the Money Market Sub-Account for the seven-day
period ended December 31, 1999 were 4.65% and 4.75%, respectively.

TOTAL RETURN FIGURES FOR ALL SUB-ACCOUNTS

Cumulative total return quotations for sub-accounts represent the total
return for the period since the sub-account became available pursuant to
Variable Fund D's registration statement.  Cumulative total return is equal
to the percentage change between the net asset value of a hypothetical $1,000
investment at the beginning of the period and the net asset value of that
same investment at the end of the period.

The cumulative total return figures published by Variable Fund D relating
to the contracts described in the Prospectus will reflect Minnesota Life's
voluntary absorption of certain Fund expenses described below.  The
cumulative total returns for the sub-accounts for the specified periods ended
December 31, 1999 are shown in the table below.  The figures in parentheses
show what the cumulative total returns would have been had Minnesota Life not
absorbed Fund expenses as described above.


                                        4
<PAGE>

                         Cumulative Total Return Figures

<TABLE>
<CAPTION>
                                       7% Sales Load                                   No Sales Load
                              Ten Years             Cumulative               Ten Years                Cumulative
                           Ended 12/31/99*        Ended 12/31/99*         Ended 12/31/99*           Ended 12/31/99*
                           ---------------        ---------------         ---------------           ---------------
<S>                       <C>                     <C>                     <C>                       <C>
Growth Sub-Account        (347.54%)  347.54%                              (373.70%)  373.70%

Bond Sub-Account                                  (65.49%)   65.62%                                 (77.93%)   78.09%

Money Market
  Sub-Account                                     (30.33%)   30.81%                                 (40.02%)   40.66%

Asset Allocation
  Sub-Account                                     (217.39%) 217.39%                                 (241.28%) 241.28%

Mortgage Securities
  Sub-Account                                     (67.18%)   67.28%                                 (79.76%)   79.88%

Index 500
  Sub-Account                                     (381.97%) 382.35%                                 (418.24%) 418.66%

Small Company Growth
  Sub-Account                                     (137.56%)  137.58%                                 (155.44%)  155.46%
</TABLE>

* Ten year cumulative total return figures are not available for the Bond Sub-
Account, the Money Market Sub-Account, the Asset Allocation Sub-Account, the
Mortgage Securities Sub-Account, the Index 500 Sub-Account, and the Small
Company Growth Sub-Account as these sub-accounts first became available as a
result of Variable Fund D's reorganization in October 1990.  The column above
entitled "Cumulative Ended 12/31/99" for these specified sub-accounts
illustrates the cumulative total return figures since Variable Fund D's
reorganization.


                                        5
<PAGE>

Cumulative total return quotations for sub-accounts will be accompanied by
average annual total return figures for a one-year period, five-year period
and for the period since the sub-account became available pursuant to
Variable Fund D's registration statement.  Average annual total return
figures are the average annual compounded rates of return required for an
initial investment of $1,000 to equal the surrender value of that same
investment at the end of the period. The average annual total return figures
published by Variable Fund D will reflect Minnesota Life's voluntary
absorption of certain Fund expenses.  Prior to January 1, 1986, the Fund
incurred no expenses.  During 1986 and from January 1 to March 8, 1987
Minnesota Life voluntarily absorbed all fees and expenses of any Fund
portfolio that exceeded .75% of the average daily net assets of such Fund
portfolio.  For the period subsequent to March 9, 1987, Minnesota Life is
voluntarily absorbing the fees and expenses that exceed .65% of the average
daily net assets of the Growth, Bond, Money Market, Asset Allocation and
Mortgage Securities Portfolios of the Fund, .55% of the average daily net
assets of the Index 500 Portfolio of the Fund, and .90% of the average daily
net assets of the Small Company Growth Portfolio.  Advantus Capital
Management, Inc. ("Advantus Capital") intends to waive other fund expenses
during the current fiscal year which exceed, as a percentage of average daily
net assets .15%.  There is no specified or minimum period of time during which
it has agreed to continue its voluntary absorption of these expenses, and may
in its discretion cease its absorption of these expenses at any time.  Should
Advantus Capital cease absorbing expenses, the effect would be to increase
substantially Fund expenses and thereby reduce investment return. There is no
specified or minimum period of time during which Advantus Capital has agreed
to continue its voluntary absorption of these expenses, and Advantus Capital
may in its discretion cease its absorption of expenses at any time.  Should
Advantus Capital cease absorbing expenses the effect would be to increase
Fund expenses and thereby reduce investment return.


                                        6
<PAGE>

The average annual total return figures described above may be accompanied by
other average annual total return quotations for the same or other periods.
Such other average annual total return figures will be calculated as
described above.  The average annual rates of return, as thus calculated, for
the sub-accounts of the contracts described in the Prospectus for the
specified periods ended December 31, 1999 are shown in the tables below.
They are the same for the individual accumulation annuity, group accumulation
annuity and group deposit administration contracts.  The figures in
parentheses show what the average annual rates of return would have been had
Minnesota Life not absorbed Fund expenses as described above.

<TABLE>
<CAPTION>
                                                     Average Annual Total Return

                                                            7% Sales Load

                           One Year                   Five Years                Ten Years                 Since Inception
                           Ended 12/31/99             Ended 12/31/99            Ended 12/31/99*           Ended 12/31/99*
                           --------------             ---------------           ---------------           ---------------
<S>                        <C>                        <C>                       <C>                       <C>
 Growth Sub-Account        (16.25%)     16.25%        (24.42%)     24.42%       (15.98%)     15.98%           --           --

 Bond Sub-Account         (-10.04%)    -10.04%        (4.71%)       4.71%                                 (5.63%)        5.65%
                                                                                    --          --
 Money Market
   Sub-Account             (-3.17%)     -3.17%        (2.95%)       2.95%           --          --        (2.81%)        2.97%

 Asset Allocation
   Sub-Account              (6.51%)      6.51%        (16.60%)     16.60%           --          --        (13.40%)      13.40%

 Mortgage Securities
   Sub-Account             (-5.68%)     -5.68%        (5.91%)       5.91%           --          --        (5.75%)        5.76%

 Index 500
   Sub-Account             (11.12%)     11.12%        (25.00%)     25.00%           --          --        (18.68%)      18.69%

 Small Company Growth
   Sub-Account             (35.02%)     35.02%        (15.24%)     15.24%           --          --        (13.86%)      13.86%
</TABLE>

*Ten year average annual total return figures are not available for the Bond
Sub-Account the Money Market Sub-Account, the Asset Allocation Sub-Account,
the Mortgage Securities Sub-Account, the Index 500 Sub-Account and the Small
Company Growth Sub-Account as these sub-accounts first became available as a
result of the Variable Fund D reorganization in October 1990. The column above
entitled "Since Inception Ended 12/31/99" for these specified sub-accounts
illustrates the average annual total return figures since Variable Fund D's
reorganization.

                                        7
<PAGE>

<TABLE>
<CAPTION>
                                                            No Sales Load

                           One Year                   Five Years                Ten Years                 Since Inception
                           Ended 12/31/99             Ended 12/31/99*           Ended 12/31/99*           Ended 12/31/99*
                           --------------             ---------------           ---------------           ---------------
<S>                        <C>                        <C>                       <C>                       <C>
 Growth Sub-Account        (25.00%)     25.00%        (26.24%)     26.24%       (16.83%)     16.83%           --          --

 Bond Sub-Account          (-3.27%)     -3.27%        (6.24%)       6.24%           --          --        (6.47%)       6.49%

 Money Market
   Sub-Account             (4.12%)       4.12%        (4.45%)       4.45%           --          --        (3.62%)       3.78%

 Asset Allocation
   Sub-Account             (14.53%)     14.53%        (18.30%)     18.30%           --          --        (14.30%)     14.30%

 Mortgage Securities
   Sub-Account             (1.42%)       1.42%        (7.46%)       7.46%           --          --        (6.59%)       6.60%

 Index 500
   Sub-Account             (19.49%)     19.49%        (26.83%)     26.83%           --          --        (19.62%)     19.63%

 Small Company Growth
   Sub-Account             (45.18%)     45.18%        (16.92%)     16.92%           --          --        (15.11%)     15.11%
</TABLE>

*Ten year average annual total return figures are not available for the Bond
Sub-Account the Money Market Sub-Account, the Asset Allocation Sub-Account,
the Mortgage Securities Sub-Account, the Index 500 Sub-Account and Small Company
Growth Sub-Account as these sub-accounts first became available as a result of
Variable Fund D's reorganization in October 1990. The column above entitled
"Since Inception Ended 12/31/99" for these specified sub-accounts illustrates
the average annual total return figures since Variable Fund D's reorganization.

                                        8
<PAGE>

                                ANNUITY PAYMENTS

Please see Appendix A to this Statement of Additional Information for an
illustration of the calculation of annuity unit values and of a variable
annuity payment, showing the method used for the calculation of both the
initial and subsequent payments.

                                    AUDITORS

The financial statements of Variable Fund D and the Consolidated Financial
Statements of Minnesota Life Insurance Company included in this Statement of
Additional Information have been audited by KPMG LLP, 4200 Norwest Center,
90 South Seventh Street, Minneapolis, Minnesota 55402, independent auditors,
as indicated in their reports in this Statement of Additional Information, and
are included herein in reliance upon such reports and upon the authority of such
firm as experts in accounting and auditing.


                                        9

<PAGE>

                          INDEPENDENT AUDITORS' REPORT


The Board of Trustees of Minnesota Life Insurance Company
  and Contract Owners of Variable Fund D:

We have audited the accompanying statements of assets and liabilities of the
Growth, Bond, Money Market, Asset Allocation, Mortgage Securities, Index 500 and
Small Company Growth Segregated Sub-Accounts of Variable Fund D (the Account),
as of December 31, 1999 and the related statements of operations for the year
then ended, the statements of changes in net assets for each of the years in the
two-year period then ended and the financial highlights for periods presented in
note (7) to the financial statements. These financial statements and the
financial highlights are the responsibility of the Account's management. Our
responsibility is to express an opinion on these financial statements and the
financial highlights based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements and the financial
highlights are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. Investments owned at December 31, 1999 were verified by examination
of the underlying portfolios of Advantus Series Fund, Inc. An audit also
includes assessing the accounting principles used and significant estimates made
by management as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the Growth, Bond, Money Market,
Asset Allocation, Mortgage Securities, Index 500 and Small Company Growth
Segregated Sub-Accounts of Variable Fund D at December 31, 1999 and the results
of their operations, changes in their net assets and the financial highlights
for the periods stated in the first paragraph above, in conformity with
generally accepted accounting principles.



                                       KPMG LLP


Minneapolis, Minnesota
February 4, 2000

<PAGE>

                                VARIABLE FUND D
                      Statements of Assets and Liabilities
                               December 31, 1999

<TABLE>
<CAPTION>
                                                                                          SEGREGATED SUB-ACCOUNTS
                                                                          -----------------------------------------------------

                                                                                                         MONEY         ASSET
                                         ASSETS                              GROWTH          BOND        MARKET     ALLOCATION
                                                                          -------------   ----------  -----------  ------------
<S>                                                                      <C>              <C>         <C>          <C>
Investments in shares of Advantus Series Fund, Inc.:
  Growth Portfolio, 29,155,887 shares at net asset value
    of $3.33 per share (cost $54,057,900).............................   $  97,169,610            -            -             -
  Bond Portfolio, 44,436 shares at net asset value
    of $1.18 per share (cost $52,800).................................               -       52,417            -             -
  Money Market Portfolio, 611,238 shares at net asset
    value of $1.00 per share (cost $611,238)..........................               -            -      611,238             -
  Asset Allocation Portfolio, 1,939,197 shares at
    net asset value of $2.39 per share (cost $3,372,671)..............               -            -            -     4,627,816
  Mortgage Securities Portfolio, 34,294 shares at net
    asset value of $1.17 per share (cost $40,320).....................               -            -            -             -
  Index 500 Portfolio, 509,567 shares at net asset
    value of $4.56 per share (cost $1,524,437)........................               -            -            -             -
  Small Company Growth Portfolio, 138,598 shares at net
    asset value of $2.44 per share (cost $234,572)....................               -            -            -             -
                                                                          -------------   ----------  -----------  ------------

                                                                            97,169,610       52,417      611,238     4,627,816

Receivable from Advantus Series Fund, Inc. for investments sold.......           8,219            1           14           102
Receivable from Minnesota Life for contract purchase payments.........             675            -           87           572
                                                                          -------------   ----------  -----------  ------------

            Total assets..............................................      97,178,504       52,418      611,339     4,628,490
                                                                          -------------   ----------  -----------  ------------

                                      LIABILITIES

Payable to Advantus Series Fund, Inc. for investments purchased.......             675            -           87           572
Payable to Minnesota Life for contract terminations
    and mortality and expense charges.................................           8,219            1           14           102
                                                                          -------------   ----------  -----------  ------------

            Total liabilities.........................................           8,894            1          101           674
                                                                          -------------   ----------  -----------  ------------

            Net assets applicable to annuity contract owners..........   $  97,169,610       52,417      611,238     4,627,816
                                                                          -------------   ----------  -----------  ------------
                                                                          -------------   ----------  -----------  ------------

                             CONTRACT OWNERS' EQUITY

Contracts in accumulation period, accumulation units outstanding of
    3,098,116 for Growth; 29,421 for Bond; 434,563 for Money Market;
    1,310,008 for Asset Allocation; 22,267 for Mortgage Securities;
    421,646 for Index 500 and 111,546 for Small Company Growth........   $  95,385,611       52,417      611,238     4,471,274
Contracts in annuity payment period (note 2)..........................       1,783,999            -            -       156,542
                                                                          -------------   ----------  -----------  ------------

            Total contract owners' equity.............................   $  97,169,610       52,417      611,238     4,627,816
                                                                          -------------   ----------  -----------  ------------
                                                                          -------------   ----------  -----------  ------------

NET ASSET VALUE PER ACCUMULATION UNIT.................................   $       30.79         1.78         1.41          3.41
                                                                          -------------   ----------  -----------  ------------
                                                                          -------------   ----------  -----------  ------------

<CAPTION>

                                                                                    SEGREGATED SUB-ACCOUNTS
                                                                            -------------------------------------
                                                                                                          SMALL
                                                                              MORTGAGE       INDEX       COMPANY
                                         ASSETS                              SECURITIES       500        GROWTH
                                                                            ------------  -----------   ---------
<S>                                                                         <C>           <C>           <C>
Investments in shares of Advantus Series Fund, Inc.:
  Growth Portfolio, 29,155,887 shares at net asset value
    of $3.33 per share (cost $54,057,900).............................                -            -           -
  Bond Portfolio, 44,436 shares at net asset value
    of $1.18 per share (cost $52,800).................................                -            -           -
  Money Market Portfolio, 611,238 shares at net asset
    value of $1.00 per share (cost $611,238)..........................                -            -           -
  Asset Allocation Portfolio, 1,939,197 shares at
    net asset value of $2.39 per share (cost $3,372,671)..............                -            -           -
  Mortgage Securities Portfolio, 34,294 shares at net
    asset value of $1.17 per share (cost $40,320).....................           40,076            -           -
  Index 500 Portfolio, 509,567 shares at net asset
    value of $4.56 per share (cost $1,524,437)........................                -    2,325,574           -
  Small Company Growth Portfolio, 138,598 shares at net
    asset value of $2.44 per share (cost $234,572)....................                -            -     338,095
                                                                            ------------  -----------   ---------

                                                                                 40,076    2,325,574     338,095

Receivable from Advantus Series Fund, Inc. for investments sold.......                1           61           4
Receivable from Minnesota Life for contract purchase payments.........                -            -           -
                                                                            ------------  -----------   ---------

            Total assets..............................................           40,077    2,325,635     338,099
                                                                            ------------  -----------   ---------

                                      LIABILITIES

Payable to Advantus Series Fund, Inc. for investments purchased ......                -            -           -
Payable to Minnesota Life for contract terminations
    and mortality and expense charges.................................                1           61           4
                                                                            ------------  -----------   ---------

            Total liabilities.........................................                1           61           4
                                                                            ------------  -----------   ---------

            Net assets applicable to annuity contract owners..........           40,076    2,325,574     338,095
                                                                            ------------  -----------   ---------
                                                                            ------------  -----------   ---------

                             CONTRACT OWNERS' EQUITY

Contracts in accumulation period, accumulation units outstanding of
    3,098,116 for Growth; 29,421 for Bond; 434,563 for Money Market;
    1,310,008 for Asset Allocation; 22,267 for Mortgage Securities;
    421,646 for Index 500 and 111,546 for Small Company Growth .......           40,076    2,186,197     284,959
Contracts in annuity payment period (note 2)..........................                -      139,377      53,136
                                                                            ------------  -----------   ---------

            Total contract owners' equity.............................           40,076    2,325,574     338,095
                                                                            ------------  -----------   ---------
                                                                            ------------  -----------   ---------

NET ASSET VALUE PER ACCUMULATION UNIT.................................             1.80         5.18        2.55
                                                                            ------------  -----------   ---------
                                                                            ------------  -----------   ---------
</TABLE>


See accompanying notes to financial statements.
<PAGE>

                                 VARIABLE FUND D
                            Statements of Operations
                          Year Ended December 31, 1999

<TABLE>
<CAPTION>
                                                                                          SEGREGATED SUB-ACCOUNTS
                                                                          -----------------------------------------------------

                                                                                                         MONEY        ASSET
                                                                             GROWTH          BOND        MARKET     ALLOCATION
                                                                          -------------   ----------  -----------  ------------
<S>                                                                      <C>              <C>         <C>          <C>
Investment income (loss):
    Investment income distributions from underlying
      mutual fund (note 5)............................................   $     411,664       27,810       22,582       244,336
    Reimbursement from Minnesota Mutual for excess expense
      charges (note 4)................................................         240,891          722        1,144        13,289
    Mortality and expense charges (note 3)............................        (730,045)      (2,442)      (3,870)      (44,957)
                                                                          -------------   ----------  -----------  ------------

        Investment income (loss) - net................................         (77,490)      26,090       19,856       212,668
                                                                          -------------   ----------  -----------  ------------


Realized and unrealized gains on investments - net:
    Realized gain distributions from underlying mutual fund (note 5)..       2,631,083       11,188            -       361,967
                                                                          -------------   ----------  -----------  ------------

    Realized gains (losses) on sales of investments:
        Proceeds from sales...........................................      24,094,220    1,118,641      109,985     3,517,874
        Cost of investments sold......................................     (15,647,594)  (1,163,466)    (109,985)   (2,745,522)
                                                                          -------------   ----------  -----------  ------------

                                                                             8,446,626      (44,825)           -       772,352
                                                                          -------------   ----------  -----------  ------------

        Net realized gains (losses) on investments....................      11,077,709      (33,637)           -     1,134,319
                                                                          -------------   ----------  -----------  ------------


        Net change in unrealized appreciation or depreciation
           of investments.............................................       9,648,060       (4,603)           -      (652,983)
                                                                          -------------   ----------  -----------  ------------

        Net gains (losses) on investments.............................      20,725,769      (38,240)           -       481,335
                                                                          -------------   ----------  -----------  ------------

Net increase in net assets resulting from operations..................   $  20,648,279      (12,150)      19,856       694,004
                                                                          -------------   ----------  -----------  ------------
                                                                          -------------   ----------  -----------  ------------

<CAPTION>

                                                                                   SEGREGATED SUB-ACCOUNTS
                                                                            -------------------------------------
                                                                                                          SMALL
                                                                              MORTGAGE       INDEX       COMPANY
                                                                             SECURITIES       500        GROWTH
                                                                            ------------  -----------   ---------
<S>                                                                         <C>           <C>           <C>
Investment income (loss):
    Investment income distributions from underlying
      mutual fund (note 5)............................................            8,169       56,640           -
    Reimbursement from Minnesota Mutual for excess expense
      charges (note 4)................................................              209        4,402       1,193
    Mortality and expense charges (note 3)............................             (707)     (25,922)     (1,956)
                                                                            ------------  -----------   ---------

        Investment income (loss) - net................................            7,671       35,120        (763)
                                                                            ------------  -----------   ---------


Realized and unrealized gains on investments - net:
    Realized gain distributions from underlying mutual fund (note 5)..                -       62,289           -
                                                                            ------------  -----------   ---------

    Realized gains (losses) on sales of investments:
        Proceeds from sales...........................................          127,533    3,483,952     391,935
        Cost of investments sold......................................         (129,074)  (2,265,635)   (370,141)
                                                                            ------------  -----------   ---------

                                                                                 (1,541)   1,218,317      21,794
                                                                            ------------  -----------   ---------

        Net realized gains (losses) on investments....................           (1,541)   1,280,606      21,794
                                                                            ------------  -----------   ---------


        Net change in unrealized appreciation or depreciation
           of investments.............................................           (4,435)    (656,714)     81,224
                                                                            ------------  -----------   ---------

        Net gains (losses) on investments.............................           (5,976)     623,892     103,018
                                                                            ------------  -----------   ---------

Net increase in net assets resulting from operations..................            1,695      659,012     102,255
                                                                            ------------  -----------   ---------
                                                                            ------------  -----------   ---------
</TABLE>


See accompanying notes to financial statements.
<PAGE>

                                VARIABLE FUND D
                      Statements of Changes in Net Assets
                          Year Ended December 31, 1999

<TABLE>
<CAPTION>
                                                                                        SEGREGATED SUB-ACCOUNTS
                                                                          -----------------------------------------------------

                                                                                                          MONEY       ASSET
                                                                             GROWTH         BOND         MARKET     ALLOCATION
                                                                          -------------  -----------  -----------  ------------
<S>                                                                      <C>             <C>          <C>          <C>
Operations:
    Investment income (loss) - net ...................................   $     (77,490)      26,090       19,856       212,668
    Net realized gains (losses) on investments .......................      11,077,709      (33,637)           -     1,134,319
    Net change in unrealized appreciation or depreciation  of
     investments......................................................       9,648,060       (4,603)           -      (652,983)
                                                                          -------------  -----------  -----------  ------------

Net increase (decrease) in net assets resulting from operations ......      20,648,279      (12,150)      19,856       694,004
                                                                          -------------  -----------  -----------  ------------

Contract transactions (notes 2, 3, 5 and 6):
    Contract purchase payments .......................................       2,914,329      771,432      321,074       231,918
    Contract terminations and withdrawal payments ....................     (23,435,010)  (1,116,921)    (107,259)   (3,469,430)
    Actuarial adjustments for mortality experience on annuities in
     payment period...................................................          35,319            -            -            92
    Annuity benefit payments .........................................        (205,373)           -            -       (16,869)
                                                                          -------------  -----------  -----------  ------------

Increase (decrease) in net assets from contract transactions .........     (20,690,735)    (345,489)     213,815    (3,254,289)
                                                                          -------------  -----------  -----------  ------------

Increase (decrease) in net assets ....................................         (42,456)    (357,639)     233,671    (2,560,285)

Net assets at the beginning of year ..................................      97,212,066      410,056      377,567     7,188,101
                                                                          -------------  -----------  -----------  ------------

Net assets at the end of year ........................................   $  97,169,610       52,417      611,238     4,627,816
                                                                          -------------  -----------  -----------  ------------
                                                                          -------------  -----------  -----------  ------------

<CAPTION>

                                                                                    SEGREGATED SUB-ACCOUNTS
                                                                            -------------------------------------
                                                                                                          SMALL
                                                                              MORTGAGE       INDEX       COMPANY
                                                                             SECURITIES       500        GROWTH
                                                                            ------------  -----------   ---------
<S>                                                                         <C>           <C>           <C>
Operations:
    Investment income (loss) - net ...................................            7,671       35,120        (763)
    Net realized gains (losses) on investments .......................           (1,541)   1,280,606      21,794
    Net change in unrealized appreciation or depreciation  of
     investments......................................................           (4,435)    (656,714)     81,224
                                                                            ------------  -----------   ---------

Net increase (decrease) in net assets resulting from operations ......            1,695      659,012     102,255
                                                                            ------------  -----------   ---------

Contract transactions (notes 2, 3, 5 and 6):
    Contract purchase payments .......................................            7,454      901,067     275,794
    Contract terminations and withdrawal payments ....................         (127,035)  (3,451,603)   (388,884)
    Actuarial adjustments for mortality experience on annuities in
     payment period...................................................                -          114          40
    Annuity benefit payments .........................................                -      (10,943)     (2,328)
                                                                            ------------  -----------   ---------

Increase (decrease) in net assets from contract transactions .........         (119,581)  (2,561,365)   (115,378)
                                                                            ------------  -----------   ---------

Increase (decrease) in net assets ....................................         (117,886)  (1,902,353)    (13,123)

Net assets at the beginning of year ..................................          157,962    4,227,927     351,218
                                                                            ------------  -----------   ---------

Net assets at the end of year ........................................           40,076    2,325,574     338,095
                                                                            ------------  -----------   ---------
                                                                            ------------  -----------   ---------
</TABLE>




See accompanying notes to financial statements.

<PAGE>

                                 VARIABLE FUND D
                       Statements of Changes in Net Assets
                          Year Ended December 31, 1998

<TABLE>
<CAPTION>
                                                                                         SEGREGATED SUB-ACCOUNTS
                                                                          -----------------------------------------------------

                                                                                                         MONEY         ASSET
                                                                             GROWTH          BOND       MARKET      ALLOCATION
                                                                          -------------  -----------  -----------  ------------
<S>                                                                      <C>             <C>          <C>          <C>
Operations:
    Investment income (loss) - net ...................................   $     345,618       23,375       19,596       130,616
    Net realized gains (losses) on investments .......................      15,172,018       16,596            -       599,913
    Net change in unrealized appreciation or depreciation
     of investments...................................................      10,064,337      (14,719)           -       640,456
                                                                          -------------  -----------  -----------  ------------

Net increase in net assets resulting from operations .................      25,581,973       25,252       19,596     1,370,985
                                                                          -------------  -----------  -----------  ------------

Contract transactions (notes 2, 3, 5 and 6):
    Contract purchase payments .......................................       2,304,654      776,403      643,001       466,292
    Contract terminations and withdrawal payments ....................      (9,456,895)    (839,050)    (685,594)     (861,749)
    Actuarial adjustments for mortality experience on annuities in
     payment period...................................................           7,871            -            -        (1,265)
    Annuity benefit payments..........................................        (189,323)           -            -        (1,875)
                                                                          -------------  -----------  -----------  ------------

Increase (decrease) in net assets from contract transactions..........      (7,333,693)     (62,647)     (42,593)     (398,597)
                                                                          -------------  -----------  -----------  ------------

Increase (decrease) in net assets.....................................      18,248,280      (37,395)     (22,997)      972,388

Net assets at the beginning of year ..................................      78,963,786      447,451      400,564     6,215,713
                                                                          -------------  -----------  -----------  ------------

Net assets at the end of year ........................................   $  97,212,066      410,056      377,567     7,188,101
                                                                          -------------  -----------  -----------  ------------
                                                                          -------------  -----------  -----------  ------------

<CAPTION>

                                                                                  SEGREGATED SUB-ACCOUNTS
                                                                            -------------------------------------
                                                                                                          SMALL
                                                                              MORTGAGE       INDEX       COMPANY
                                                                             SECURITIES       500        GROWTH
                                                                            ------------  -----------   ---------
<S>                                                                         <C>           <C>           <C>
Operations:
    Investment income (loss) - net ...................................           10,966        7,258        (632)
    Net realized gains (losses) on investments .......................              181      637,977     (10,073)
    Net change in unrealized appreciation or depreciation
     of investments...................................................             (242)     256,388      29,117
                                                                            ------------  -----------   ---------

Net increase in net assets resulting from operations .................           10,905      901,623      18,412
                                                                            ------------  -----------   ---------

Contract transactions (notes 2, 3, 5 and 6):
    Contract purchase payments .......................................          311,440    1,765,982     348,911
    Contract terminations and withdrawal payments ....................         (382,978)  (1,896,668)   (206,762)
    Actuarial adjustments for mortality experience on annuities in
     payment period...................................................                -       (1,283)       (425)
    Annuity benefit payments..........................................                -       (1,935)       (632)
                                                                            ------------  -----------   ---------

Increase (decrease) in net assets from contract transactions..........          (71,538)    (133,904)    141,092
                                                                            ------------  -----------   ---------

Increase (decrease) in net assets.....................................          (60,633)     767,719     159,504

Net assets at the beginning of year ..................................          218,595    3,460,208     191,714
                                                                            ------------  -----------   ---------

Net assets at the end of year ........................................          157,962    4,227,927     351,218
                                                                            ------------  -----------   ---------
                                                                            ------------  -----------   ---------
</TABLE>


See accompanying notes to financial statements.
<PAGE>

                                 VARIABLE FUND D

                          NOTES TO FINANCIAL STATEMENTS

(1)  ORGANIZATION

     Variable Fund D (the Account), is organized as a segregated asset account
     of Minnesota Life Insurance Company (Minnesota Life) under Minnesota law
     and is registered as a unit investment trust under the Investment Company
     Act of 1940 (as amended).

     The assets of each segregated sub-account are held for the exclusive
     benefit of the variable annuity contract owners and are not chargeable with
     liabilities arising out of the business conducted by any other account or
     by Minnesota Life. Contract owners allocate their variable annuity payments
     to one or more of the seven segregated sub-accounts. Such payments are then
     invested in shares of Advantus Series Fund, Inc., (the Fund) organized by
     Minnesota Life as the investment vehicle for its variable annuity contracts
     and variable life policies. The Fund is registered under the Investment
     Company Act of 1940 (as amended) as a diversified, open-end management
     investment company. Payments allocated to the Growth, Bond, Money Market,
     Asset Allocation, Mortgage Securities, Index 500 and Small Company Growth
     segregated sub-accounts are invested in shares of the Growth, Bond, Money
     Market, Asset Allocation, Mortgage Securities, Index 500 and Small Company
     Growth Portfolios of the Fund, respectively.

     Ascend Financial Services, Inc. acts as the underwriter for the Account.
     Advantus Capital Management, Inc., a wholly owned subsidiary of Minnesota
     Life, acts as the investment adviser for the Fund. Ascend Financial
     Services, Inc. is a wholly-owned subsidiary of Advantus Capital Management,
     Inc.

(2)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     USE OF ESTIMATES

     The preparation of financial statements in conformity with generally
     accepted accounting principles requires management to make estimates and
     assumptions that affect the reported amounts in the financial statements.
     Actual results could differ from those estimates.

     INVESTMENTS IN ADVANTUS SERIES FUND, INC.

     Investments in shares of the Fund portfolios are stated at market value
     which is the net asset value per share as determined daily by the Fund.
     Investment transactions are accounted for on the date the shares are
     purchased or sold. The cost of investments sold is determined on the
     average cost method. All dividend distributions received from the Fund are
     reinvested in additional shares of the Fund and are recorded by the
     sub-accounts on the ex-dividend date.

     FEDERAL INCOME TAXES

     The Account is treated as part of Minnesota Life for federal income tax
     purposes. Under current interpretations of existing federal income tax law,
     no income taxes are payable on investment income or capital gain
     distributions received by the Account from the Fund.

     CONTRACTS IN ANNUITY PAYMENT PERIOD

     Annuity reserves are computed for contracts currently payable using the
     Progressive Annuity Mortality Table and an assumed interest rate of 3.5
     percent. Charges to annuity reserves for mortality and risk expense are
     reimbursed to Minnesota Life if the reserves required are less than
     originally estimated. If additional reserves are required, Minnesota Life
     reimburses the Account.

<PAGE>

                                        2

                                 VARIABLE FUND D


(3)  MORTALITY AND EXPENSE AND SALES AND ADMINISTRATIVE SERVICE CHARGES

     The mortality and expense charge paid to Minnesota Life is computed daily
     and is equal, on an annual basis, to .795 percent of the average daily net
     assets of the Account.

     Sales and administrative service charges, depending upon the type of
     contract, may be deducted from the contract owner's contract purchase
     payment or contract withdrawal. Total sales and administrative charges
     deducted from contract purchase payments or contract withdrawal proceeds
     for the years ended December 31, 1999 and 1998 amounted to $2,199 and
     $2,249, respectively.

(4)  REIMBURSEMENT FROM MINNESOTA LIFE FOR EXCESS EXPENSES

     Effective October 26, 1990, the contract owners of the Account voted to
     reorganize as a unit investment trust under the Investment Company Act of
     1940 (as amended). Prior to the reorganization, the Account invested
     directly in a diversified portfolio of equity securities. The Account has
     seven segregated sub-accounts to which contract owners may allocate their
     payments.

     Under the Plan of Reorganization, Minnesota Life agreed to reimburse the
     Account for any increase in expenses paid by the Account as a result of the
     reorganization. Prior to the reorganization, the Account was charged an
     investment advisory fee equal, on an annual basis, to .265 percent of the
     average daily net assets. After the reorganization, the Account no longer
     pays an investment advisory fee since it no longer invests directly in a
     portfolio of securities. However, contract values that are allocated to the
     segregated sub-accounts after the reorganization are invested in Fund
     portfolios that pay investment advisory fees as well as other operating
     expenses. Investment advisory fees are based on the average daily net
     assets of the Fund portfolios at the annual rate of .50 percent for the
     Growth, Bond, Money Market, Asset Allocation and Mortgage Securities
     Portfolios, .40 percent for the Index 500 Portfolio and .75 percent for the
     Small Company Growth Portfolio.

     In calculating the accumulation unit value for the Growth segregated
     sub-account, Minnesota Life has agreed to make an adjustment that will have
     the effect of reimbursing the excess of any expenses indirectly incurred as
     a result of the investment advisory fee and the operating expenses incurred
     by the Growth Portfolio over the .265 percent investment advisory paid
     prior to the reorganization. In calculating the accumulation unit value for
     the segregated sub-accounts other than Growth, Minnesota Life will make
     adjustments that, in effect, reimburse the excess of the investment
     advisory fees incurred through indirect investment in the Fund over the
     .265 percent investment management fee paid prior to the reorganization. No
     adjustment will be made for the additional operating expenses charged to
     those portfolios. However, in the past ten years Minnesota Life has
     voluntarily absorbed other operating expenses that exceed .15 percent on an
     annual basis for each Fund portfolio.

(5)  INVESTMENT TRANSACTIONS

     The Account's purchases of Fund shares, including reinvestment of dividend
     distributions, were as follows during the year ended December 31, 1999:

<TABLE>
     <S>                                                            <C>
     Growth Portfolio ............................................  $  5,957,078
     Bond Portfolio ..............................................       810,430
     Money Market Portfolio ......................................       343,656
     Asset Allocation Portfolio ..................................       838,220
     Mortgage Securities Portfolio ...............................        15,623
     Index 500 Portfolio .........................................     1,019,996
     Small Company Growth Portfolio ..............................       275,794
</TABLE>

<PAGE>

                                        3

                                 VARIABLE FUND D


(6)   UNIT ACTIVITY FROM CONTRACT TRANSACTIONS

     Transactions in units for each segregated sub-account for the years ended
     December 31, 1999 and 1998 were as follows:

<TABLE>
<CAPTION>
                                                                                           SEGREGATED SUB-ACCOUNTS
                                                                            -------------------------------------------------------
                                                                                                                       MONEY
                                                                                 GROWTH              BOND              MARKET
                                                                            -----------------  -----------------  -----------------
      <S>                                                                   <C>                <C>                <C>
      Units outstanding at December 31, 1997..............................         4,229,239            256,628            309,546
           Contract purchase payments.....................................           102,498            432,492            489,578
           Deductions for contract terminations,
             withdrawal payments and charges..............................          (450,347)          (466,400)          (519,627)
                                                                            -----------------  -----------------  -----------------

      Units outstanding at December 31, 1998..............................         3,881,390            222,720            279,497
           Contract purchase payments.....................................           110,947            427,206            232,416
           Deductions for contract terminations,
             withdrawal payments and charges..............................          (894,221)          (620,505)           (77,350)
                                                                            -----------------  -----------------  -----------------

      Units outstanding at December 31, 1999..............................         3,098,116             29,421            434,563
                                                                            -----------------  -----------------  -----------------
                                                                            -----------------  -----------------  -----------------

<CAPTION>

                                                                                  SEGREGATED SUB-ACCOUNTS
                                                        ---------------------------------------------------------------------------
                                                                                                                       SMALL
                                                             ASSET              MORTGAGE            INDEX             COMPANY
                                                           ALLOCATION          SECURITIES            500               GROWTH
                                                        -----------------   -----------------  -----------------  -----------------
      <S>                                               <C>                 <C>                <C>                <C>
      Units outstanding at December 31, 1997...........        2,564,823             130,573          1,012,408            109,961
           Contract purchase payments..................          179,041             183,321            442,749            199,852
           Deductions for contract terminations,
             withdrawal payments and charges...........         (366,535)           (224,849)          (505,539)          (132,312)
                                                        -----------------   -----------------  -----------------  -----------------

      Units outstanding at December 31, 1998...........        2,377,329              89,045            949,618            177,501
           Contract purchase payments..................           60,523               4,238            189,002            153,925
           Deductions for contract terminations,
             withdrawal payments and charges...........       (1,127,844)            (71,016)          (716,974)          (219,880)
                                                        -----------------   -----------------  -----------------  -----------------

      Units outstanding at December 31, 1999...........        1,310,008              22,267            421,646            111,546
                                                        -----------------   -----------------  -----------------  -----------------
                                                        -----------------   -----------------  -----------------  -----------------
</TABLE>

<PAGE>

                                        4

                                 VARIABLE FUND D


(7)  FINANCIAL HIGHLIGHTS

     The following tables for each segregated sub-account show certain data for
     an accumulation unit outstanding during the periods indicated:

     GROWTH

<TABLE>
<CAPTION>
                                                                             YEAR ENDED DECEMBER 31,
                                                          --------------------------------------------------------------
                                                             1999         1998         1997         1996         1995
                                                          ----------   ----------   ----------   ----------   ----------
     <S>                                                 <C>           <C>          <C>          <C>          <C>
     Unit value, beginning of year....................   $    24.63        18.38        13.84        11.88         9.60
                                                          ----------   ----------   ----------   ----------   ----------

     Income from investment operations:

        Net investment income (loss)..................         (.02)         .08          .05          .05          .05
        Net gains or losses on securities
           (both realized and unrealized).............         6.18         6.17         4.49         1.91         2.23
                                                          ----------   ----------   ----------   ----------   ----------

           Total from investment operations...........         6.16         6.25         4.54         1.96         2.28
                                                          ----------   ----------   ----------   ----------   ----------

     Unit value, end of year..........................   $    30.79        24.63        18.38        13.84        11.88
                                                          ----------   ----------   ----------   ----------   ----------
                                                          ----------   ----------   ----------   ----------   ----------
</TABLE>

<PAGE>

                                        5

                                 VARIABLE FUND D


(7)  FINANCIAL HIGHLIGHTS - CONTINUED

     BOND

<TABLE>
<CAPTION>
                                                                             YEAR ENDED DECEMBER 31,
                                                          --------------------------------------------------------------
                                                             1999         1998         1997         1996         1995
                                                          ----------   ----------   ----------   ----------   ----------
     <S>                                                 <C>           <C>          <C>          <C>          <C>
     Unit value, beginning of year....................   $     1.84         1.75         1.60         1.57         1.32
                                                          ----------   ----------   ----------   ----------   ----------

     Income (loss) from investment operations:

        Net investment income.........................          .15          .09          .09          .07          .04
        Net gains or losses on securities
           (both realized and unrealized).............         (.21)           -          .06         (.04)         .21
                                                          ----------   ----------   ----------   ----------   ----------

           Total from investment operations...........         (.06)         .09          .15          .03          .25
                                                          ----------   ----------   ----------   ----------   ----------

     Unit value, end of year..........................   $     1.78         1.84         1.75         1.60         1.57
                                                          ----------   ----------   ----------   ----------   ----------
                                                          ----------   ----------   ----------   ----------   ----------
</TABLE>

<PAGE>

                                        6

                                 VARIABLE FUND D


(7)  FINANCIAL HIGHLIGHTS - CONTINUED

     MONEY MARKET

<TABLE>
<CAPTION>
                                                                              YEAR ENDED DECEMBER 31,
                                                          --------------------------------------------------------------
                                                             1999         1998         1997         1996         1995
                                                          ----------   ----------   ----------   ----------   ----------
     <S>                                                 <C>           <C>          <C>          <C>          <C>
     Unit value, beginning of year....................   $     1.35         1.29         1.24         1.19         1.13
                                                          ----------   ----------   ----------   ----------   ----------

     Income from investment operations:

        Net investment income.........................          .06          .06          .05          .05          .06
                                                          ----------   ----------   ----------   ----------   ----------

           Total from investment operations...........          .06          .06          .05          .05          .06
                                                          ----------   ----------   ----------   ----------   ----------

     Unit value, end of year..........................   $     1.41         1.35         1.29         1.24         1.19
                                                          ----------   ----------   ----------   ----------   ----------
                                                          ----------   ----------   ----------   ----------   ----------
</TABLE>

<PAGE>

                                       7

                                 VARIABLE FUND D


(7)  FINANCIAL HIGHLIGHTS - CONTINUED

     ASSET ALLOCATION

<TABLE>
<CAPTION>
                                                                              YEAR ENDED DECEMBER 31,
                                                          --------------------------------------------------------------
                                                             1999         1998         1997         1996         1995
                                                          ----------   ----------   ----------   ----------   ----------
     <S>                                                 <C>           <C>          <C>          <C>          <C>
     Unit value, beginning of year....................   $     2.98         2.42         2.05         1.83         1.47
                                                          ----------   ----------   ----------   ----------   ----------

     Income (loss) from investment operations:

        Net investment income.........................          .12          .05          .04          .05          .04
        Net gains on securities
           (both realized and unrealized).............          .31          .51          .33          .17          .32
                                                          ----------   ----------   ----------   ----------   ----------

           Total from investment operations...........          .43          .56          .37          .22          .36
                                                          ----------   ----------   ----------   ----------   ----------

     Unit value, end of year..........................   $     3.41         2.98         2.42         2.05         1.83
                                                          ----------   ----------   ----------   ----------   ----------
                                                          ----------   ----------   ----------   ----------   ----------
</TABLE>

<PAGE>

                                        8

                                 VARIABLE FUND D


(7)  FINANCIAL HIGHLIGHTS - CONTINUED

     MORTGAGE SECURITIES

<TABLE>
<CAPTION>
                                                                              YEAR ENDED DECEMBER 31,
                                                          --------------------------------------------------------------
                                                             1999         1998         1997         1996         1995
                                                          ----------   ----------   ----------   ----------   ----------
     <S>                                                 <C>           <C>          <C>          <C>          <C>
     Unit value, beginning of year....................   $     1.77         1.67         1.54         1.47         1.26
                                                          ----------   ----------   ----------   ----------   ----------

     Income (loss) from investment operations:

        Net investment income.........................          .16          .09          .12          .06          .10
        Net gains or losses on securities
           (both realized and unrealized).............         (.13)         .01          .01          .01          .11
                                                          ----------   ----------   ----------   ----------   ----------

           Total from investment operations...........          .03          .10          .13          .07          .21
                                                          ----------   ----------   ----------   ----------   ----------

     Unit value, end of year..........................   $     1.80         1.77         1.67         1.54         1.47
                                                          ----------   ----------   ----------   ----------   ----------
                                                          ----------   ----------   ----------   ----------   ----------
</TABLE>

<PAGE>

                                        9

                                 VARIABLE FUND D


(7)  FINANCIAL HIGHLIGHTS - CONTINUED

     INDEX 500

<TABLE>
<CAPTION>
                                                                              YEAR ENDED DECEMBER 31,
                                                          --------------------------------------------------------------
                                                             1999         1998         1997         1996         1995
                                                          ----------   ----------   ----------   ----------   ----------
     <S>                                                 <C>           <C>          <C>          <C>          <C>
     Unit value, beginning of year....................   $     4.34         3.41         2.60         2.15         1.58
                                                          ----------   ----------   ----------   ----------   ----------

     Income from investment operations:

        Net investment income.........................          .05          .01          .01          .02          .02
        Net gains on securities
           (both realized and unrealized).............          .79          .92          .80          .43          .55
                                                          ----------   ----------   ----------   ----------   ----------

           Total from investment operations...........          .84          .93          .81          .45          .57
                                                          ----------   ----------   ----------   ----------   ----------

     Unit value, end of year..........................   $     5.18         4.34         3.41         2.60         2.15
                                                          ----------   ----------   ----------   ----------   ----------
                                                          ----------   ----------   ----------   ----------   ----------
</TABLE>

<PAGE>

                                       10

                                 VARIABLE FUND D


(7)  FINANCIAL HIGHLIGHTS - CONTINUED

     SMALL COMPANY GROWTH

<TABLE>
<CAPTION>
                                                                              YEAR ENDED DECEMBER 31,
                                                          --------------------------------------------------------------
                                                             1999         1998         1997         1996         1995
                                                          ----------   ----------   ----------   ----------   ----------
     <S>                                                 <C>           <C>          <C>          <C>          <C>
     Unit value, beginning of period..................   $     1.76         1.74         1.62         1.54         1.17
                                                          ----------   ----------   ----------   ----------   ----------

     Income from investment operations:

        Net investment loss...........................         (.01)        (.01)        (.01)        (.01)        (.01)
        Net gains on securities (both
           realized and unrealized)...................          .80          .03          .13          .09          .38
                                                          ----------   ----------   ----------   ----------   ----------

           Total from investment operations...........          .79          .02          .12          .08          .37
                                                          ----------   ----------   ----------   ----------   ----------

     Unit value, end of period........................   $     2.55         1.76         1.74         1.62         1.54
                                                          ----------   ----------   ----------   ----------   ----------
                                                          ----------   ----------   ----------   ----------   ----------
</TABLE>

<PAGE>

Independent Auditors' Report

The Board of Directors
Minnesota Life Insurance Company:

   We have audited the accompanying consolidated balance sheets of the
Minnesota Life Insurance Company and subsidiaries as of December 31, 1999 and
1998, and the related consolidated statements of operations and comprehensive
income, changes in stockholder's equity and cash flows for each of the years in
the three-year period ended December 31, 1999. These consolidated financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

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

   In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of the
Minnesota Life Insurance Company and subsidiaries as of December 31, 1999 and
1998, and the results of their operations and their cash flows for each of the
years in the three-year period ended December 31, 1999 in conformity with
generally accepted accounting principles.

   Our audits were made for the purpose of forming an opinion on the basic
consolidated financial statements taken as a whole. The supplementary
information included in the accompanying schedules is presented for purpose of
additional analysis and is not a required part of the basic consolidated
financial statements. Such information has been subjected to the auditing
procedures applied in the audits of the basic consolidated financial statements
and, in our opinion, is fairly stated in all material respects in relation to
the basic consolidated financial statements taken as a whole.

Minneapolis, Minnesota
February 11, 2000

                                      ML-1
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Consolidated Balance Sheets

December 31, 1999 and 1998
                                     Assets
<TABLE>
<CAPTION>
                                                         1999        1998
                                                      ----------- -----------
                                                          (In thousands)
<S>                                                   <C>         <C>
  Fixed maturity securities:
   Available-for-sale, at fair value (amortized cost
    $4,868,584 and $4,667,688)                        $ 4,803,568 $ 4,914,012
   Held-to-maturity, at amortized cost (fair value
    $968,852 and $1,161,784)                              974,814   1,086,548
  Equity securities, at fair value (cost $587,014 and
   $579,546)                                              770,269     749,800
  Mortgage loans, net                                     696,672     681,219
  Real estate, net                                         36,793      38,530
  Finance receivables, net                                134,812     163,411
  Policy loans                                            237,335     226,409
  Short-term investments                                   93,993     136,435
  Private equities                                        284,797     160,958
  Other invested assets                                    53,919     100,667
                                                      ----------- -----------
   Total investments                                    8,086,972   8,257,989

  Cash                                                    116,803     175,660
  Deferred policy acquisition costs                       713,217     564,382
  Accrued investment income                                93,385      86,974
  Premiums receivable, net                                 94,171      62,609
  Property and equipment, net                              59,223      67,448
  Reinsurance recoverables                                194,940     176,683
  Other assets                                             64,256      61,183
  Separate account assets                               8,931,456   6,994,752
                                                      ----------- -----------
     Total assets                                     $18,354,423 $16,447,680
                                                      =========== ===========
                      Liabilities and Stockholder's Equity
Liabilities:
  Policy and contract account balances                $ 4,234,183 $ 4,242,802
  Future policy and contract benefits                   1,826,953   1,758,375
  Pending policy and contract claims                       90,762      70,564
  Other policyholders funds                               451,056     438,595
  Policyholders dividends payable                          51,749      53,957
  Stockholder dividend payable                                --       24,700
  Unearned premiums and fees                              208,013     180,191
  Federal income tax liability:
    Current                                                68,320      53,039
    Deferred                                              125,094     173,907
  Other liabilities                                       442,369     514,468
  Notes payable                                           218,000     267,000
  Separate account liabilities                          8,882,060   6,947,806
                                                      ----------- -----------
    Total liabilities                                  16,598,559  14,725,404
                                                      ----------- -----------
Stockholder's equity:
  Common stock, $1 par value, 5,000,000 shares autho-
   rized, issued and outstanding                            5,000       5,000
  Additional paid in capital                                3,000         --
  Retained earnings                                     1,629,787   1,513,661
  Accumulated other comprehensive income                  118,077     203,615
                                                      ----------- -----------
    Total stockholder's equity                          1,755,864   1,722,276
                                                      ----------- -----------
      Total liabilities and stockholder's equity      $18,354,423 $16,447,680
                                                      =========== ===========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      ML-2
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Consolidated Statements of Operations and Comprehensive Income

Years ended December 31, 1999, 1998 and 1997

<TABLE>
<CAPTION>
                                             1999        1998        1997
                                          ----------  ----------  ----------
                                                   (In thousands)
<S>                                       <C>         <C>         <C>
Revenues:
  Premiums                                $  697,799  $  577,693  $  615,253
  Policy and contract fees                   331,110     300,361     272,037
  Net investment income                      540,056     531,081     553,773
  Net realized investment gains               79,615     114,652     114,367
  Finance charge income                       31,969      35,880      43,650
  Other income                                81,135      73,498      71,707
                                          ----------  ----------  ----------
    Total revenues                         1,761,684   1,633,165   1,670,787
                                          ----------  ----------  ----------
Benefits and expenses:
  Policyholders benefits                     667,207     519,926     515,873
  Interest credited to policies and con-
   tracts                                    282,627     290,870     298,033
  General operating expenses                 358,387     360,916     369,961
  Commissions                                110,645     110,211     114,404
  Administrative and sponsorship fees         79,787      80,183      81,750
  Dividends to policyholders                  18,928      25,159      26,776
  Interest on notes payable                   24,282      22,360      24,192
  Amortization of deferred policy acqui-
   sition costs                              123,455     148,098     128,176
  Capitalization of policy acquisition
   costs                                    (152,602)   (166,140)   (155,054)
                                          ----------  ----------  ----------
    Total benefits and expenses            1,512,716   1,391,583   1,404,111
                                          ----------  ----------  ----------
      Income from operations before taxes    248,968     241,582     266,676

  Federal income tax expense (benefit):
    Current                                   75,172      93,584      84,612
    Deferred                                  (1,439)    (15,351)     (7,832)
                                          ----------  ----------  ----------
      Total federal income tax expense        73,733      78,233      76,780
                                          ----------  ----------  ----------
        Net income                        $  175,235  $  163,349  $  189,896
                                          ==========  ==========  ==========
Other comprehensive income (loss), after
 tax:
  Foreign currency translation adjust-
   ments                                  $      --   $     (947) $      947
  Unrealized gains (losses) on securities    (85,538)     47,889      47,414
                                          ----------  ----------  ----------
  Other comprehensive income (loss), net
   of tax                                    (85,538)     46,942      48,361
                                          ----------  ----------  ----------
    Comprehensive income                  $   89,697  $  210,291  $  238,257
                                          ==========  ==========  ==========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      ML-3
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Consolidated Statements of Changes in Stockholder's Equity

Years ended December 31, 1999, 1998 and 1997

<TABLE>
<CAPTION>
                                             1999        1998        1997
                                          ----------  ----------  ----------
                                                   (In thousands)
<S>                                       <C>         <C>         <C>
Common stock:
  Beginning balance                       $    5,000  $      --   $      --
  Issued during the year                         --        5,000         --
                                          ----------  ----------  ----------
    Total common stock                    $    5,000  $    5,000  $      --
                                          ==========  ==========  ==========
Additional paid in capital:
  Beginning balance                       $      --   $      --   $      --
  Contribution                                 3,000         --          --
                                          ----------  ----------  ----------
    Total additional paid in capital      $    3,000  $      --   $      --
                                          ==========  ==========  ==========
Retained earnings:
  Beginning balance                       $1,513,661  $1,380,012  $1,190,116
  Net income                                 175,235     163,349     189,896
  Retained earnings transfer for common
   stock issued                                  --       (5,000)        --
  Dividends to stockholder                   (59,109)    (24,700)        --
                                          ----------  ----------  ----------
    Total retained earnings               $1,629,787  $1,513,661  $1,380,012
                                          ==========  ==========  ==========
Accumulated other comprehensive income:
  Beginning balance                       $  203,615  $  156,673  $  108,312
  Change in unrealized appreciation of
   investments                               (85,538)     47,889      47,414
  Change in unrealized gain on foreign
   currency translation                          --         (947)        947
                                          ----------  ----------  ----------
    Total accumulated other comprehensive
     income                               $  118,077  $  203,615  $  156,673
                                          ==========  ==========  ==========
      Total stockholder's equity          $1,755,864  $1,722,276  $1,536,685
                                          ==========  ==========  ==========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      ML-4
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Consolidated Statements of Cash Flows

Years ended December 31, 1999, 1998 and 1997

<TABLE>
<CAPTION>
                                           1999         1998         1997
                                        -----------  -----------  -----------
                                                  (In thousands)
<S>                                     <C>          <C>          <C>
Cash Flows from Operating Activities
Net income                              $   175,235  $   163,349  $   189,896
Adjustments to reconcile net income to
 net cash
 provided by operating activities:
 Interest credited to annuity and in-
  surance contracts                         282,627      290,870      298,033
 Fees deducted from policy and con-
  tract balances                           (217,941)    (212,901)    (214,803)
 Change in future policy benefits            68,578       56,716       76,358
 Change in other policyholders lia-
  bilities                                   29,426       11,965        7,597
 Amortization of deferred policy ac-
  quisition costs                           123,455      148,098      128,176
 Capitalization of policy acquisition
  costs                                    (152,602)    (166,140)    (155,054)
 Change in premiums receivable              (31,562)       5,421       (9,280)
 Change in federal income tax liabil-
  ities                                      14,598       (7,455)      36,049
 Net realized investment gains              (79,615)    (114,652)    (114,367)
 Other, net                                 (27,314)      30,524      (44,527)
                                        -----------  -----------  -----------
   Net cash provided by operating ac-
    tivities                                184,885      205,795      198,078
                                        -----------  -----------  -----------
Cash Flows from Investing Activities
Proceeds from sales of:
 Fixed maturity securities, avail-
  able-for-sale                           1,856,757    1,835,955    1,099,114
 Equity securities                          705,050      621,125      601,936
 Real estate                                  7,341        7,800        9,279
 Private equities                            28,128       20,025       19,817
 Other invested assets                        5,731          822        7,060
Proceeds from maturities and repay-
 ments of:
 Fixed maturity securities, avail-
  able-for-sale                             345,677      414,726      403,829
 Fixed maturity securities, held-to-
  maturity                                  122,704      148,848      139,394
 Mortgage loans                             116,785      126,066      109,246
Purchases of:
 Fixed maturity securities, avail-
  able-for-sale                          (2,432,049)  (2,384,720)  (1,498,048)
 Fixed maturity securities, held-to-
  maturity                                   (8,446)     (99,989)     (82,835)
 Equity securities                         (613,596)    (610,553)    (585,349)
 Mortgage loans                            (130,013)    (141,008)    (157,247)
 Real estate                                 (1,016)      (5,612)      (3,908)
 Private equities                           (79,584)     (64,811)     (48,778)
 Other invested assets                      (11,435)     (10,871)      (7,210)
Finance receivable originations or
 purchases                                  (74,989)     (77,141)    (115,248)
Finance receivable principal payments        88,697      109,277      133,762
Other, net                                  (91,346)     104,519      (88,626)
                                        -----------  -----------  -----------
   Net cash used for investing activi-
    ties                                   (165,604)      (5,542)     (63,812)
                                        -----------  -----------  -----------
Cash Flows from Financing Activities
Deposits credited to annuity and in-
 surance contracts                          448,012      952,622      928,696
Withdrawals from annuity and insurance
 contracts                                 (478,775)  (1,053,844)  (1,013,588)
Proceeds from issuance of debt               50,000       40,000          --
Payments on debt                            (49,000)     (31,000)     (21,000)
Dividends paid to stockholder               (83,809)         --           --
Other, net                                   (7,008)      (4,467)      (3,355)
                                        -----------  -----------  -----------
   Net cash used for financing activi-
    ties                                   (120,580)     (96,689)    (109,247)
                                        -----------  -----------  -----------
Net increase (decrease) in cash and
 short-term investments                    (101,299)     103,564       25,019
Cash and short-term investments, be-
 ginning of year                            312,095      208,531      183,512
                                        -----------  -----------  -----------
Cash and short-term investments, end
 of year                                $   210,796  $   312,095  $   208,531
                                        ===========  ===========  ===========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      ML-5
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements
(1) Nature of Operations

Description of Business
Minnesota Life Insurance Company, both directly and through its subsidiaries
(collectively, the Company), provides a diversified array of insurance and
financial products and services designed principally to protect and enhance the
long-term financial well-being of individuals and families.
   The Company's strategy is to be successful in carefully selected niche
markets, primarily in the United States, while focusing on the retention of
existing business and the maintenance of profitability. To achieve this
objective, the Company has divided its businesses into five strategic business
units, which focus on various markets: Individual Insurance, Financial
Services, Group Insurance, Pension and Asset Management. Revenues in 1999 for
these business units were $703,473,000, $263,418,000, $388,792,000,
$164,774,000, and $66,594,000, respectively. Additional revenues of
$174,633,000 were reported by the Company's subsidiaries and corporate product
line.
   The Company serves over six million people through more than 4,000
associates located at its St. Paul, Minnesota headquarters and in sales offices
nationwide.

Conversion to a Mutual Holding Company Structure
Consent was given from the Minnesota Department of Commerce (Department of
Commerce) allowing The Minnesota Mutual Life Insurance Company to implement a
conversion to a mutual holding company. The Minnesota Mutual Life Insurance
Company enacted this privilege effective October 1, 1998. The conversion
created Minnesota Mutual Companies, Inc., a mutual holding company, Securian
Holding Company, and Securian Financial Group, Inc., which are intermediate
stock holding companies. The Minnesota Mutual Life Insurance Company was
converted into a stock life insurance company and renamed Minnesota Life
Insurance Company. Minnesota Mutual Companies, Inc. will at all times, in
accordance with the conversion plan and as required by the Mutual Insurance
Holding Company Act, directly or indirectly control Minnesota Life Insurance
Company through the ownership of at least a majority of the voting power of the
voting shares of the capital stock of Minnesota Life Insurance Company. Annuity
contract and life insurance policyholders of Minnesota Life Insurance Company
have certain membership interests consisting primarily of the right to vote on
certain matters involving Minnesota Mutual Companies, Inc. and the right to
receive distributions of surplus in the event of demutualization, dissolution
or liquidation of Minnesota Mutual Companies, Inc.

(2) Summary of Significant Accounting Policies

Basis of Presentation
The accompanying consolidated financial statements have been prepared in
accordance with generally accepted accounting principles (GAAP). The
consolidated financial statements include the accounts of the Minnesota Life
Insurance Company and its subsidiaries. All material intercompany transactions
and balances have been eliminated.
   The preparation of financial statements in conformity with GAAP requires
management to make certain estimates and assumptions that affect reported
assets and liabilities, including reporting or disclosure of contingent assets
and liabilities as of the balance sheet date and the reported amounts of
revenues and expenses during the reporting period. Future events, including
changes in mortality, morbidity, interest rates and asset valuations, could
cause actual results to differ from the estimates used in the consolidated
financial statements.

Insurance Revenues and Expenses
Premiums on traditional life products, which include individual whole life and
term insurance and immediate annuities, are credited to revenue when due. For
accident and health and group life products, premiums are credited to revenue
over the contract period as earned. Benefits and expenses are recognized in
relation to premiums over the contract period via a provision for future policy
benefits and the amortization of deferred policy acquisition costs.

                                      ML-6
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(2) Summary of Significant Accounting Policies (continued)

   Nontraditional life products include individual adjustable and variable life
insurance and group universal and variable life insurance. Revenue from
nontraditional life products and deferred annuities is comprised of policy and
contract fees charged for the cost of insurance, policy administration and
surrenders. Expenses include both the portion of claims not covered by and
interest credited to the related policy and contract account balances. Policy
acquisition costs are amortized relative to estimated gross profits or margins.

Deferred Policy Acquisition Costs
The costs of acquiring new and renewal business, which vary with and are
primarily related to the production of new and renewal business, are generally
deferred to the extent recoverable from future premiums or expected gross
profits. Deferrable costs include commissions, underwriting expenses and
certain other selling and issue costs.
   For traditional life, accident and health and group life products, deferred
policy acquisition costs are amortized over the premium paying period in
proportion to the ratio of annual premium revenues to ultimate anticipated
premium revenues. The ultimate premium revenues are estimated based upon the
same assumptions used to calculate the future policy benefits.
   For nontraditional life products and deferred annuities, deferred policy
acquisition costs are amortized over the estimated lives of the contracts in
relation to the present value of estimated gross profits from surrender charges
and investment, mortality and expense margins.
   Deferred policy acquisition costs amortized were $123,455,000, $148,098,000
and $128,176,000 for the years ended December 31, 1999, 1998 and 1997,
respectively.

Software Capitalization
The Accounting Standards Executive Committee issued Statement of Position 98-1,
Accounting for Costs of Computer Software for Internal Use, effective for
fiscal years beginning after December 15, 1998. The Company has adopted the
capitalization of software cost beginning in 1999. At December 1999, the
Company had unamortized cost of $7,459,000 and amortized software expense of
$1,643,000. Costs are amortized over a three-year period.

Finance Charge Income and Receivables
Finance charge income represents fees and interest charged on consumer loans.
The Company uses the interest (actuarial) method of accounting for finance
charges and interest on finance receivables. Accrual of finance charges and
interest on the smaller balance homogeneous finance receivables is suspended
when a loan is contractually delinquent for more than 60 days and is
subsequently recognized when received. Accrual is resumed when the loan is
contractually less than 60 days past due. Finance charges and interest is
suspended when a loan is considered by management to be impaired. Loan
impairment is measured based on the present value of expected future cash flows
discounted at the loan's effective interest rate, or as a practical expedient,
at the observable market price of the loan or the fair value of the collateral
if the loan is collateral dependent. When a loan is identified as impaired,
interest previously accrued in the current year is reversed. Interest payments
received on impaired loans are generally applied to principal unless the
remaining principal balance has been determined to be fully collectible. An
allowance for uncollectible amounts is maintained by direct charges to
operations at an amount which management believes, based upon historical losses
and economic conditions, is adequate to absorb probable losses on existing
receivables that may become uncollectible. The reported receivables are net of
this allowance.

Valuation of Investments
Fixed maturity securities (bonds) which the Company has the positive intent and
ability to hold to maturity are classified as held-to-maturity and are carried
at amortized cost, net of write-downs for other than temporary declines in
value. Premiums and discounts are amortized or accreted over the estimated
lives of the securities based on the interest yield method. Fixed maturity
securities, which may be sold prior to maturity, are classified as available-
for-sale and are carried at fair value.

                                      ML-7
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(2) Summary of Significant Accounting Policies (continued)

   Equity securities (common stocks and preferred stocks) are carried at fair
value. Equity securities also include initial contributions to affiliated
registered investment funds that are managed by a subsidiary of the Company.
These contributions are carried at the market value of the underlying net
assets of the funds.
   Mortgage loans are carried at amortized cost less an allowance for
uncollectible amounts. Premiums and discounts are amortized or accreted over
the terms of the mortgage loans based on the interest yield method. A mortgage
loan is considered impaired if it is probable that contractual amounts due will
not be collected. Impaired mortgage loans are valued at the fair value of the
underlying collateral. Interest income on impaired mortgage loans is recorded
on an accrual basis. However, when the likelihood of collection is doubtful,
interest income is recognized when received.
   On January 1, 1999, the Company converted to the equity method of accounting
for its private equity investments. Prior to 1999 the Company accounted for
these investments using the cost method. The change to this method of
accounting was not material to prior year amounts. Private equity investments
are now carried at our equity in the estimated fair value of the underlying
investments of these limited partnerships. In-kind distributions are recorded
as a return of capital for the cost basis of the stock received. Changes in
fair value are recorded directly in stockholder's equity.
   Fair values of fixed maturity securities, equity securities and private
equities are based on quoted market prices, where available. If quoted market
prices are not available, fair values are estimated using values obtained from
independent pricing services which specialize in matrix pricing and modeling
techniques for estimating fair values. Fair values of mortgage loans are based
upon discounted cash flows, quoted market prices and matrix pricing.
   Real estate is carried at cost less accumulated depreciation and an
allowance for estimated losses. Accumulated depreciation on real estate at
December 31, 1999 and 1998, was $7,101,000 and $6,713,000, respectively.
   Policy loans are carried at the unpaid principal balance.

Derivative Financial Instruments
The Company entered into equity swaps in 1996 as part of an overall risk
management strategy. The swaps were used to hedge exposure to market risk on
$400,000,000 of the Company's common stock portfolio. The swaps were based upon
certain stock indices. If, at the time of settlement for a particular swap, the
designated stock index had fallen below a specified level, the counterparty
would pay the Company an amount based upon the decline in the index and the
stock portfolio value protected by the swap. If, at the time of settlement, the
designated stock index had risen, the Company would pay the counterparty an
amount based upon the increase in the index and 25% of the stock portfolio
value protected by the swap. The equity swaps were settled with the
counterparties in August 1997. The swaps were carried at fair value, which were
based upon dealer quotes. Changes in fair value were recorded directly in
stockholder's equity. Upon settlement of the swaps, gains or losses were
recognized in income, and the Company realized a loss of approximately
$31,000,000 in 1997, upon settlement of these equity swaps.
   The Company began investing in international bonds denominated in foreign
currencies in 1997. Unrealized gains or losses are recorded on foreign
denominated securities due to the fluctuation in foreign currency exchange
rates and/or related payables and receivables and interest on foreign
securities. The Company uses forward foreign exchange currency contracts as
part of its risk management strategy for international investments. The forward
foreign exchange currency contracts are used to reduce market risks from
changes in foreign exchange rates. These forward foreign exchange currency
contracts are agreements to purchase a specified amount of one currency in
exchange for a specified amount of another currency at a future point in time
at a foreign exchange currency rate agreed upon on the contract open date. No
cash is exchanged at the outset of the contract and no payments are made by
either party until the contract close date. On the contract

                                      ML-8
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(2) Summary of Significant Accounting Policies (continued)

close date the contracted amount of the purchased currency is received from the
counterparty and the contracted amount of the sold currency is sent to the
counterparty. Realized and unrealized gains and losses on these forward foreign
exchange contracts are recorded in income as incurred. Notional amounts for the
years ended December 31, 1999 and 1998, were $98,606,000 and $115,194,000,
respectively.

Capital Gains and Losses
Realized and unrealized capital gains and losses are determined on the specific
identification method. Write-downs of held-to-maturity securities and the
provision for credit losses on mortgage loans and real estate are recorded as
realized losses.
   Changes in the fair value of fixed maturity securities available-for-sale,
equity securities and private equity investments in limited partnerships are
recorded as a separate component of stockholder's equity, net of taxes and
related adjustments to deferred policy acquisition costs and unearned policy
and contract fees.

Property and Equipment
Property and equipment are carried at cost, net of accumulated depreciation of
$113,441,000 and $101,692,000 at December 31, 1999 and 1998, respectively.
Buildings are depreciated over 40 years and equipment is generally depreciated
over 5 to 10 years. Depreciation expenses for the years ended December 31,
1999, 1998 and 1997, were $11,749,000, $10,765,000 and $8,965,000,
respectively.

Separate Accounts
Separate account assets and liabilities represent segregated funds administered
and invested by the Company for the exclusive benefit of pension, variable
annuity and variable life insurance policyholders and contractholders. Assets
consist principally of marketable securities and both assets and liabilities
are reported at fair value, based upon the market value of the investments held
in the segregated funds. The Company receives administrative and investment
advisory fees for services rendered on behalf of these accounts.
   The Company periodically invests money in its separate accounts. The market
value of such investments, included with separate account assets, amounted to
$49,396,000 and $46,946,000 at December 31, 1999 and 1998, respectively.

Policyholders Liabilities
Policy and contract account balances represent the net accumulation of funds
associated with nontraditional life products and deferred annuities. Additions
to the account balances include premiums, deposits and interest credited by the
Company. Decreases in the account balances include surrenders, withdrawals,
benefit payments, and charges assessed for the cost of insurance, policy
administration and surrenders.
   Future policy and contract benefits are comprised of reserves for
traditional life, group life, and accident and health products. The reserves
were calculated using the net level premium method based upon assumptions
regarding investment yield, mortality, morbidity, and withdrawal rates
determined at the date of issue, commensurate with the Company's experience.
Provision has been made in certain cases for adverse deviations from these
assumptions.
   Other policyholders funds are comprised of dividend accumulations, premium
deposit funds and supplementary contracts without life contingencies.

Participating Business
Dividends on participating policies and other discretionary payments are
declared by the Board of Directors based upon actuarial determinations, which
take into consideration current mortality, interest earnings, expense factors
and federal income taxes. Dividends are recognized as expenses consistent with
the recognition of premiums. At December 31, 1999 and 1998, the total
participating business in force was $50,305,164,000 and $55,683,649,000,
respectively.


                                      ML-9
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(2) Summary of Significant Accounting Policies (continued)

Income Taxes
Current income taxes are charged to operations based upon amounts estimated to
be payable as a result of taxable operations for the current year. Deferred
income tax assets and liabilities are recognized for the future tax
consequences attributable to the differences between financial statement
carrying amounts and income tax bases of assets and liabilities.

Reinsurance Recoverables
Insurance liabilities are reported before the effects of ceded reinsurance.
Reinsurance recoverables represent amounts due from reinsurers for paid and
unpaid benefits, expense reimbursements, prepaid premiums and future policy
benefits.

Reclassifications
Certain 1998 and 1997 consolidated financial statement balances have been
reclassified to conform to the 1999 presentation.

(3) Investments

Net investment income for the years ended December 31 was as follows:

<TABLE>
<CAPTION>
                             1999      1998      1997
                           --------  --------  --------
                                 (In thousands)
<S>                        <C>       <C>       <C>
Fixed maturity securities  $428,286  $445,220  $457,391
Equity securities            29,282    12,183    16,182
Mortgage loans               54,596    54,785    55,929
Real estate                      11      (236)     (407)
Policy loans                 16,016    15,502    15,231
Short-term investments        5,829     6,147     6,995
Private equities              4,114     1,908     2,081
Other invested assets         6,278     1,918     1,790
                           --------  --------  --------
  Gross investment income   544,412   537,427   555,192
Investment expenses          (4,356)   (6,346)   (1,419)
                           --------  --------  --------
    Total                  $540,056  $531,081  $553,773
                           ========  ========  ========

   Net realized investment gains (losses) for the years ended December 31 were
as follows:

<CAPTION>
                             1999      1998      1997
                           --------  --------  --------
                                 (In thousands)
<S>                        <C>       <C>       <C>
Fixed maturity securities  $(31,404) $ 43,244  $  3,711
Equity securities            91,591    47,526    92,765
Mortgage loans                1,344     3,399     2,011
Real estate                   4,806     7,809     1,598
Private equities             13,983     6,336     8,431
Other invested assets          (705)    6,338     5,851
                           --------  --------  --------
    Total                  $ 79,615  $114,652  $114,367
                           ========  ========  ========
</TABLE>

                                     ML-10
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(3) Investments (continued)

   Gross realized gains (losses) on the sales of fixed maturity securities and
equity securities for the years ended December 31 were as follows:

<TABLE>
<CAPTION>
                                                  1999      1998      1997
                                                --------  --------  --------
                                                      (In thousands)
<S>                                             <C>       <C>       <C>
Fixed maturity securities, available-for-sale:
  Gross realized gains                          $ 28,619  $ 56,428  $ 18,804
  Gross realized losses                          (60,023)  (13,184)  (15,093)
Equity securities:
  Gross realized gains                           143,180   107,342   120,437
  Gross realized losses                          (51,589)  (59,816)  (27,672)
Private equities:
  Gross realized gains                            14,558    13,563    10,515
  Gross realized losses                             (575)   (7,227)   (2,084)
</TABLE>

   Net unrealized gains (losses) included in stockholder's equity at December
31 were as follows:

<TABLE>
<CAPTION>
                                                   1999       1998
                                                 ---------  ---------
                                                   (In thousands)
<S>                                              <C>        <C>
Gross unrealized gains                           $ 361,895  $ 487,479
Gross unrealized losses                           (184,268)   (73,440)
Adjustment to deferred acquisition costs              (414)  (119,542)
Adjustment to unearned policy and contract fees       (473)    15,912
Deferred federal income taxes                      (58,663)  (106,794)
                                                 ---------  ---------
  Net unrealized gains                           $ 118,077  $ 203,615
                                                 =========  =========
</TABLE>

                                     ML-11
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(3) Investments (continued)

   The amortized cost and fair value of investments in marketable securities by
type of investment were as follows:
<TABLE>
<CAPTION>
                                               Gross Unrealized
                                               -----------------
                                    Amortized                       Fair
                                       Cost     Gains    Losses    Value
                                    ---------- -------- -------- ----------
                                                (In thousands)
<S>                                 <C>        <C>      <C>      <C>
December 31, 1999
Available-for-sale:
  United States government and gov-
   ernment
   agencies and authorities         $  151,864 $     32 $  8,299 $  143,597
  Foreign governments                  122,505      678    7,913    115,270
  Corporate securities               3,088,999  108,203  117,543  3,079,659
  International bond securities         28,979      --     2,633     26,346
  Mortgage-backed securities         1,476,237    4,867   42,408  1,438,696
                                    ---------- -------- -------- ----------
    Total fixed maturities           4,868,584  113,780  178,796  4,803,568
  Equity securities-unaffiliated       463,089  142,583    2,745    602,927
  Equity securities-affiliated mu-
   tual funds                          123,925   44,014      597    167,342
                                    ---------- -------- -------- ----------
    Total equity securities            587,014  186,597    3,342    770,269
                                    ---------- -------- -------- ----------
      Total available-for-sale       5,455,598  300,377  182,138  5,573,837
Held-to maturity:
  Corporate securities                 848,689   15,965   21,492    843,162
  Mortgage-backed securities           126,125    2,584    3,019    125,690
                                    ---------- -------- -------- ----------
    Total held-to-maturity             974,814   18,549   24,511    968,852
                                    ---------- -------- -------- ----------
      Total                         $6,430,412 $318,926 $206,649 $6,542,689
                                    ========== ======== ======== ==========
</TABLE>

<TABLE>
<CAPTION>
                                               Gross Unrealized
                                               ----------------
                                    Amortized                      Fair
                                       Cost     Gains   Losses    Value
                                    ---------- -------- ------- ----------
                                                (In thousands)
<S>                                 <C>        <C>      <C>     <C>
December 31, 1998
Available-for-sale:
  United States government and gov-
   ernment
   agencies and authorities         $  195,650 $ 17,389 $   201 $  212,838
  Foreign governments                      784      --      311        473
  Corporate securities               2,357,861  204,277  30,648  2,531,490
  International bond securities        188,448   22,636   1,298    209,786
  Mortgage-backed securities         1,924,945   52,580  18,100  1,959,425
                                    ---------- -------- ------- ----------
    Total fixed maturities           4,667,688  296,882  50,558  4,914,012
  Equity securities-unaffiliated       463,777  157,585  15,057    606,305
  Equity securities-affiliated mu-
   tual funds                          115,769   27,726     --     143,495
                                    ---------- -------- ------- ----------
    Total equity securities            579,546  185,311  15,057    749,800
                                    ---------- -------- ------- ----------
      Total available-for-sale       5,247,234  482,193  65,615  5,663,812
Held-to maturity:
  Corporate securities                 894,064   67,496     235    961,325
  Mortgage-backed securities           192,484    9,030   1,055    200,459
                                    ---------- -------- ------- ----------
    Total held-to-maturity           1,086,548   76,526   1,290  1,161,784
                                    ---------- -------- ------- ----------
      Total                         $6,333,782 $558,719 $66,905 $6,825,596
                                    ========== ======== ======= ==========
</TABLE>

                                     ML-12
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(3) Investments (continued)

   The amortized cost and estimated fair value of fixed maturity securities at
December 31, 1999, by contractual maturity, are shown below. Expected
maturities will differ from contractual maturities because borrowers may have
the right to call or prepay obligations with or without call or prepayment
penalties.

<TABLE>
<CAPTION>
                                        Available-for-Sale    Held-to-Maturity
                                       --------------------- ------------------
                                       Amortized     Fair    Amortized   Fair
                                          Cost      Value      Cost     Value
                                       ---------- ---------- --------- --------
                                                    (In thousands)
<S>                                    <C>        <C>        <C>       <C>
Due in one year or less                $   39,213 $   39,542 $  5,628  $  5,589
Due after one year through five years   1,065,644  1,125,653  175,672   176,672
Due after five years through ten
 years                                  1,305,697  1,271,316  376,752   375,480
Due after ten years                       981,793    928,361  290,637   285,421
                                       ---------- ---------- --------  --------
                                        3,392,347  3,364,872  848,689   843,162
Mortgage-backed securities              1,476,237  1,438,696  126,125   125,690
                                       ---------- ---------- --------  --------
  Total                                $4,868,584 $4,803,568 $974,814  $968,852
                                       ========== ========== ========  ========
</TABLE>

   At December 31, 1999 and 1998, fixed maturity securities and short-term
investments with a carrying value of $13,945,000 and $6,361,000, respectively,
were on deposit with various regulatory authorities as required by law.
   Allowances for credit losses on investments are reflected on the
consolidated balance sheets as a reduction of the related assets and were as
follows:

<TABLE>
<CAPTION>
                         1999    1998
                        ------- -------
                        (In thousands)
<S>                     <C>     <C>
Mortgage loans          $ 1,500 $ 1,500
Investment real estate      --      841
                        ------- -------
  Total                 $ 1,500 $ 2,341
                        ======= =======
</TABLE>

   At December 31, 1999, no mortgage loans were considered impaired. At
December 31, 1998, the recorded investment in mortgage loans that were
considered to be impaired was $8,798, before the allowance for credit losses.
These impaired loans, due to adequate fair market value of underlying
collateral, do not have an allowance for credit losses.
   A general allowance for credit losses was established for potential
impairments in the remainder of the mortgage loan portfolio. The general
allowance was $1,500,000 at December 31, 1999 and 1998.

   Changes in the allowance for credit losses on mortgage loans were as
follows:

<TABLE>
<CAPTION>
                                                          1999   1998   1997
                                                         ------ ------ ------
                                                            (In thousands)
<S>                                                      <C>    <C>    <C>
Balance at beginning of year                             $1,500 $1,500 $1,895
Provision for credit losses                                 --     --     --
Charge-offs                                                 --     --    (395)
                                                         ------ ------ ------
  Balance at end of year                                 $1,500 $1,500 $1,500
                                                         ====== ====== ======

   Below is a summary of interest income on impaired mortgage loans.

<CAPTION>
                                                          1999   1998   1997
                                                         ------ ------ ------
                                                            (In thousands)
<S>                                                      <C>    <C>    <C>
Average impaired mortgage loans                          $    4 $   14 $3,268
Interest income on impaired mortgage loans--contractual       4     18    556
Interest income on impaired mortgage loans--collected         4     17    554
</TABLE>

                                     ML-13
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(4) Notes Receivable

In connection with the Company's construction of an additional home office
facility in St. Paul, Minnesota, the Company entered into a loan contingency
agreement with the Housing and Redevelopment Authority of the City of St. Paul,
Minnesota (HRA) in November 1997. A maximum of $15 million in funds is
available under this loan for condemnation and demolition of the Company's
proposed building site. The note bears interest at a rate of 8.625%, with
principal payments commencing February 2004 and a maturity date of August 2025.
Interest payments are accrued and are payable February and August of each year
commencing February 2001. All principal and interest payments are due only to
the extent of available tax increments. As of December 31, 1999 and 1998, HRA
has drawn $13,574,000 and $9,669,000 on this loan contingency agreement and
accrued interest of $1,795,000 and $673,000, respectively.

(5) Net Finance Receivables

Finance receivables as of December 31 were as follows:

<TABLE>
<CAPTION>
                                       1999      1998
                                     --------  --------
                                      (In thousands)
<S>                                  <C>       <C>
Direct installment loans             $127,379  $147,425
Retail installment notes                9,199    12,209
Retail revolving credit                 3,457    17,170
Accrued interest                        2,505     2,683
                                     --------  --------
  Gross receivables                   142,540   179,487
Allowance for uncollectible amounts    (7,728)  (16,076)
                                     --------  --------
    Finance receivables, net         $134,812  $163,411
                                     ========  ========
</TABLE>

   The direct installment loans, at December 31, 1999 and 1998, consisted of
$83,376,000 and $81,066,000, respectively, of discount basis loans (net of
unearned finance charges) and $44,003,000 and $66,359,000, respectively, of
interest-bearing loans and generally have a maximum term of 84 months; the
retail installment notes are principally discount basis, arise from the sale of
household appliances, furniture, and sundry services, and generally have a
maximum term of 48 months. Direct installment loans included approximately $29
million and $44 million of real estate secured loans at December 31, 1999 and
1998, respectively. Revolving credit loans included approximately $3 million
and $16 million of real estate secured loans at December 31, 1999 and 1998,
respectively. Contractual maturities of the finance receivables by year, as
required by the industry audit guide for finance companies, were not readily
available at December 31, 1999 and 1998, but experience has shown that such
information is not significant in that a substantial portion of receivables
will be renewed, converted, or paid in full prior to maturity.
   During the years ended December 31, 1999 and 1998, principal cash
collections of direct installment loans were $57,665,000 and $75,011,000,
respectively, and the percentages of these cash collections to average net
balances were 43% and 47%, respectively. Retail installment notes' principal
cash collections to average net balances were $12,180,000 and $15,990,000,
respectively, and the percentages of these cash collections to average net
balances were 121% and 101%, respectively.

                                     ML-14
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(5) Net Finance Receivables (continued)

   The ratio for the allowance for losses to net outstanding receivables
balances at December 31, 1999 and 1998 was 5.4% and 9.0%, respectively. Changes
in the allowance for losses for the periods ended December 31, 1999 and 1998
were as follows:
<TABLE>
<CAPTION>
                                         1999      1998      1997
                                       --------  --------  --------
                                             (In thousands)
<S>                                    <C>       <C>       <C>
Balance at beginning of year           $ 16,076  $ 20,545  $  7,497
Provision for credit losses               5,434    10,712    28,206
Allowance applicable to bulk purchase       125       --        --
Charge-offs                             (16,712)  (18,440)  (17,869)
Recoveries                                2,805     3,259     2,711
                                       --------  --------  --------
  Balance at end of year               $  7,728  $ 16,076  $ 20,545
                                       ========  ========  ========
</TABLE>

   At December 31, 1999, the recorded investment in certain direct installment
loans and direct revolving credit loans were considered to be impaired. The
balances of such loans at December 31, 1999 and the related allowance for
credit losses were as follows:
<TABLE>
<CAPTION>
                                     Installment Revolving
                                        Loans     Credit   Total
                                     ----------- --------- ------
                                            (In thousands)
<S>                                  <C>         <C>       <C>
Balances at December 31, 1999          $5,539       692    $6,231
Related allowance for credit losses    $1,478       330    $1,808
</TABLE>

   All loans deemed to be impaired are placed on a non-accrual status. No
accrued or unpaid interest was recognized on impaired loans during 1999. The
average quarterly balance of impaired loans during the year ended December 31,
1999 and 1998, was $5,758,000 and $6,354,000 for installment basis loans and
$6,214,000 and $12,471,000 for revolving credit loans, respectively.
   There were no material commitments to lend additional funds to customers
whose loans were classified as impaired at December 31, 1999.

(6) Income Taxes

Income tax expense varies from the amount computed by applying the federal
income tax rate of 35% to income from operations before taxes. The significant
components of this difference were as follows:
<TABLE>
<CAPTION>
                                                  1999     1998     1997
                                                 -------  -------  -------
                                                     (In thousands)
<S>                                              <C>      <C>      <C>
Computed tax expense                             $87,139  $84,553  $93,337
Difference between computed and actual tax ex-
 pense:
  Dividends received deduction                    (3,127)  (1,730)  (5,573)
  Special tax on mutual life insurance companies  (9,568)  (3,455)   3,341
  Sale of subsidiary                                 --       --    (4,408)
  Foundation gain                                   (538)     --    (4,042)
  Tax credits                                     (4,500)  (4,416)  (3,600)
  Expense adjustments and other                    4,327    3,281   (2,275)
                                                 -------  -------  -------
    Total tax expense                            $73,733  $78,233  $76,780
                                                 =======  =======  =======
</TABLE>


                                     ML-15
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(6) Income Taxes (continued)

   The tax effects of temporary differences that give rise to the Company's net
deferred federal tax liability were as follows:

<TABLE>
<CAPTION>
                                                        1999     1998
                                                      -------- --------
                                                       (In thousands)
<S>                                                   <C>      <C>
Deferred tax assets:
  Policyholders liabilities                           $ 17,461 $ 16,999
  Pension and post retirement benefits                  30,151   27,003
  Tax deferred policy acquisition costs                 91,976   82,940
  Net realized capital losses                            6,709    8,221
  Other                                                 16,612   18,487
                                                      -------- --------
    Gross deferred tax assets                          162,909  153,650
                                                      -------- --------
Deferred tax liabilities:
  Deferred policy acquisition costs                   $198,501 $155,655
  Real estate and property and equipment depreciation   14,642   10,275
  Basis difference on investments                        8,092   10,798
  Net unrealized capital gains                          59,411  143,354
  Other                                                  7,357    7,475
                                                      -------- --------
    Gross deferred tax liabilities                     288,003  327,557
                                                      -------- --------
      Net deferred tax liability                      $125,094 $173,907
                                                      ======== ========
</TABLE>

   A valuation allowance for deferred tax assets was not considered necessary
as of December 31, 1999 and 1998 because the Company believes that it is more
likely than not that the deferred tax assets will be realized through future
reversals of existing taxable temporary differences and future taxable income.
   Income taxes paid for the years ended December 31, 1999, 1998 and 1997, were
$59,905,000, $91,259,000 and $71,108,000, respectively.
   The Company's tax returns for 1995, 1996, and 1997 are under examination by
the Internal Revenue Service. The Company believes additional taxes, if any,
assessed as a result of these examinations, will not have a material effect on
its financial position.

                                     ML-16
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(7) Liability for Unpaid Accident and Health Claims, Reserve for Losses, and
   Claim and Loss Adjustment Expenses

Activity in the liability for unpaid accident and health claims, reserve for
losses and claim and loss adjustment expenses is summarized as follows:

<TABLE>
<CAPTION>
                                                     1999     1998     1997
                                                   -------- -------- --------
                                                         (In thousands)
<S>                                                <C>      <C>      <C>
Balance at January 1                               $435,079 $409,249 $416,910
  Less: reinsurance recoverable                     108,918  104,741  102,161
                                                   -------- -------- --------
Net balance at January 1                            326,161  304,508  314,749
                                                   -------- -------- --------
Incurred related to:
  Current year                                       92,421   92,793  121,153
  Prior years                                        19,435   14,644    7,809
                                                   -------- -------- --------
Total incurred                                      111,856  107,437  128,962
                                                   -------- -------- --------
Paid related to:
  Current year                                       25,084   27,660   51,275
  Prior years                                        63,827   58,124   57,475
                                                   -------- -------- --------
Total paid                                           88,911   85,784  108,750
                                                   -------- -------- --------
Decrease in liabilities due to sale of subsidiary       --       --    30,453
                                                   -------- -------- --------
Net balance at December 31                          349,106  326,161  304,508
  Plus: reinsurance recoverable                     121,395  108,918  104,741
                                                   -------- -------- --------
Balance at December 31                             $470,501 $435,079 $409,249
                                                   ======== ======== ========
</TABLE>

   The liability for unpaid accident and health claims, reserve for losses and
claim and loss adjustment expenses is included in future policy and contract
benefits and pending policy and contract claims on the consolidated balance
sheets.
   As a result of changes in estimates of claims incurred in prior years, the
accident and health claims, reserve for losses and claim and loss adjustment
expenses incurred increased by $19,435,000, $14,644,000 and $7,809,000 in 1999,
1998 and 1997, respectively which includes the amortization of discount on
individual accident and health claim reserves of $13,918,000, $14,256,000,
$11,522,000 in 1999, 1998 and 1997, respectively. The remaining changes in
amounts are the result of normal reserve development inherent in the
uncertainty of establishing the liability for unpaid accident and health
claims, reserve for losses and claim and loss adjustment expenses.

(8) Employee Benefit Plans

Pension Plans and Post Retirement Plans Other than Pensions
The Company has noncontributory defined benefit retirement plans covering
substantially all employees and certain agents. Benefits are based upon years
of participation and the employee's average monthly compensation or the agent's
adjusted annual compensation. Plan assets are comprised of mostly stocks and
bonds, which are held in the general and separate accounts of the Company and
administered under group annuity contracts issued by the Company. The Company's
funding policy is to contribute annually the minimum amount required by
applicable regulations. The Company also has an unfunded noncontributory
defined benefit retirement plan, which provides certain employees with benefits
in excess of limits for qualified retirement plans.
   The Company also has unfunded postretirement plans that provide certain
health care and life insurance benefits to substantially all retired employees
and agents. Eligibility is determined by age at retirement and years of service
after age 30. Health care premiums are shared with retirees, and other cost-
sharing features include deductibles and co-payments.

                                     ML-17
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(8) Employee Benefit Plans (continued)

   The change in the benefit obligation and plan assets for the Company's plans
as of December 31 was calculated as follows:

<TABLE>
<CAPTION>
                                      Pension Benefits     Other Benefits
                                      ------------------  ------------------
                                        1999      1998      1999      1998
                                      --------  --------  --------  --------
                                                (In thousands)
<S>                                   <C>       <C>       <C>       <C>
Change in benefit obligation:
  Benefit obligation at beginning of
   year                               $181,439  $151,509  $ 31,236  $ 24,467
  Service cost                           8,272     8,402     1,419     1,375
  Interest cost                         13,132    10,436     2,340     1,713
  Amendments                             4,385         6       --        --
  Actuarial gain                        (4,143)   16,298       (33)    4,542
  Benefits paid                         (6,060)   (5,212)   (1,242)     (861)
                                      --------  --------  --------  --------
    Benefit obligation at end of year $197,025  $181,439  $ 33,720  $ 31,236
                                      ========  ========  ========  ========
Change in plan assets:
  Fair value of plan assets at the
   beginning of the year              $146,710  $133,505  $    --   $    --
  Actual return on plan assets          12,948    13,068       --        --
  Employer contribution                  6,096     5,349     1,242       861
  Benefits paid                         (6,060)   (5,212)   (1,242)     (861)
                                      --------  --------  --------  --------
    Fair value of plan assets at the
     end of year                      $159,694  $146,710  $    --   $    --
                                      ========  ========  ========  ========
  Funded status                       $(37,330) $(34,729) $(33,720) $(31,236)
  Unrecognized net actuarial loss
   (gain)                                6,812    12,283    (6,089)   (6,251)
  Unrecognized prior service cost
   (benefit)                             8,723     5,293    (2,472)   (2,986)
                                      --------  --------  --------  --------
    Net amount recognized             $(21,795) $(17,153) $(42,281) $(40,473)
                                      ========  ========  ========  ========
Amounts recognized in the balance
 sheet statement consist of:
  Accrued benefit cost                $(27,980) $(23,242) $(42,395) $(40,473)
  Intangible asset                       6,185     6,089       114       --
                                      --------  --------  --------  --------
    Net amount recognized             $(21,795) $(17,153) $(42,281) $(40,473)
                                      ========  ========  ========  ========
Weighted average assumptions as of
 December 31
  Discount rate                           7.50%     7.00%     7.50%     7.00%
  Expected return on plan assets          8.27%     8.27%      --        --
  Rate of compensation increase           5.32%     5.32%      --        --
</TABLE>

                                     ML-18
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(8) Employee Benefit Plans (continued)

   For measurement purposes, an 8.5 percent annual rate of increase in the per
capita cost of covered health care benefits was assumed for 2000. The rate was
assumed to decrease gradually to 5.5 percent for 2005 and remain at that level
thereafter.

<TABLE>
<CAPTION>
                                Pension Benefits            Other Benefits
                            ---------------------------  ----------------------
                              1999      1998     1997     1999    1998    1997
                            --------  --------  -------  ------  ------  ------
                                            (In thousands)
<S>                         <C>       <C>       <C>      <C>     <C>     <C>
Components of net periodic
 benefit cost
  Service cost              $  8,272  $  8,402  $ 6,847  $1,419  $1,375  $1,047
  Interest cost               13,132    10,436    9,956   2,340   1,713   1,872
  Expected return on plan
   assets                    (12,080)  (10,978)  (9,859)    --      --      --
  Amortization of prior
   service cost (benefits)       954       578      578    (513)   (513)   (510)
  Recognized net actuarial
   loss (gain)                   459       190       77    (195)   (559)   (480)
                            --------  --------  -------  ------  ------  ------
    Net periodic benefit
     cost                   $ 10,737  $  8,628  $ 7,599  $3,051  $2,016  $1,929
                            ========  ========  =======  ======  ======  ======
</TABLE>

   The projected benefit obligation, accumulated benefit obligation, and fair
value of plan assets for the pension plan with accumulated benefit obligations
in excess of plan assets were $45,610,000, $36,376,000 and $18,500,000,
respectively, as of December 31, 1999, and $39,470,000, $31,546,000 and
$17,334,000, respectively, as of December 31, 1998.
   The assumptions presented herein are based on pertinent information
available to management as of December 31, 1999 and 1998. Actual results could
differ from those estimates and assumptions. For example, increasing the
assumed health care cost trend rates by one percentage point in each year would
increase the postretirement benefit obligation as of December 31, 1999 by
$6,164,000 and the estimated eligibility cost and interest cost components of
net periodic benefit costs for 1999 by $831,000. Decreasing the assumed health
care cost trend rates by one percentage point in each year would decrease the
postretirement benefit obligation as of December 31, 1999 by $4,879,000 and the
estimated eligibility cost and interest cost components of net periodic
postretirement benefit costs for 1999 by $637,000.

Profit Sharing Plans
The Company also has profit sharing plans covering substantially all employees
and agents. The Company's contribution rate to the employee plan is determined
annually by the directors of the Company and is applied to each participant's
prior year earnings. The Company's contribution to the agent plan is made as a
certain percentage, based upon years of service, applied to each agent's total
annual compensation. The Company recognized contributions to the plans during
1999, 1998 and 1997 of $6,003,000, $7,145,000 and $7,173,000, respectively.
Participants may elect to receive a portion of their contributions in cash.

(9) Sale of Subsidiary

On October 1, 1997, the Company sold Minnesota Fire and Casualty Company (MFC),
a wholly owned subsidiary, to Harleysville Group, Inc. The Company received net
cash proceeds of approximately $33.5 million from the sale, and realized a gain
of approximately $14.5 million. HomePlus Insurance Company (HomePlus), a
previously wholly owned subsidiary of MFC, was excluded from the sale of
assets. In accordance with the agreement, prior to September 30, 1997, MFC made
a distribution of private placement bonds to the Company with an amortized cost
of approximately $4.3 million and transferred all issued and outstanding shares
of HomePlus to the Company. The carrying value of the transferred shares was
approximately $5.8 million. Under an administrative services agreement with
MFC, the Company has retained MFC to provide financial and other services for
HomePlus.

                                     ML-19
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(10) Reinsurance

In the normal course of business, the Company seeks to limit its exposure to
loss on any single insured and to recover a portion of benefits paid by ceding
reinsurance to other insurance companies. To the extent that a reinsurer is
unable to meet its obligation under the reinsurance agreement, the Company
remains liable. The Company evaluates the financial condition of its reinsurers
and monitors concentrations of credit risk to minimize its exposure to
significant losses from reinsurer insolvencies. Allowances are established for
amounts deemed to be uncollectible.
   Reinsurance is accounted for over the lives of the underlying reinsured
policies using assumptions consistent with those used to account for the
underlying policies.
   The effect of reinsurance on premiums for the years ended December 31 was as
follows:

<TABLE>
<CAPTION>
                       1999      1998      1997
                     --------  --------  --------
                           (In thousands)
<S>                  <C>       <C>       <C>
Direct premiums      $662,775  $553,408  $595,686
Reinsurance assumed   102,154    91,548    78,097
Reinsurance ceded     (67,130)  (67,263)  (58,530)
                     --------  --------  --------
  Net premiums       $697,799  $577,693  $615,253
                     ========  ========  ========
</TABLE>

   Reinsurance recoveries on ceded reinsurance contracts were $71,922,000,
$64,174,000 and $58,072,000 during 1999, 1998 and 1997, respectively.
   On January 1, 1999, the Company entered into an agreement to sell its
assumed individual life reinsurance business representing $1,982,509,000 of in
force to RGA Reinsurance Company. The Company received cash of $1,284,000 from
the sale and recognized miscellaneous income of approximately $4,139,000,
representing the gain on the sale.
   On October 1, 1999, the Company entered into an assumption reinsurance
agreement with Fort Dearborn Life Insurance Company. The agreement transfers
401(k) accounts with associated fixed and variable assets of approximately
$260,000,000.

(11) Fair Value of Financial Instruments

The estimated fair value of the Company's financial instruments has been
determined using available market information as of December 31, 1999 and 1998.
Although management is not aware of any factors that would significantly affect
the estimated fair value, such amounts have not been comprehensively revalued
since those dates. Therefore, estimates of fair value subsequent to the
valuation dates may differ significantly from the amounts presented herein.
Considerable judgement is required to interpret market data to develop the
estimates of fair value. The use of different market assumptions and/or
estimation methodologies may have a material effect on the estimated fair value
amounts.
   Please refer to Note 2 for additional fair value disclosures concerning
fixed maturity securities, equity securities, mortgages, private equities and
derivatives. The carrying amounts for policy loans, cash, short-term
investments and finance receivables approximate the assets' fair values.
   The interest rates on the finance receivables outstanding as of December 31,
1999 and 1998, are consistent with the rates at which loans would currently be
made to borrowers of similar credit quality and for the same maturity; as such,
the carrying value of the finance receivables outstanding as of December 31,
1999 and 1998, approximate the fair value for those respective dates.
   The fair values of deferred annuities, annuity certain contracts and other
fund deposits, which have guaranteed interest rates and surrender charges are
estimated to be the amount payable on demand as of December 31, 1999 and 1998
as those investment contracts have no defined maturity and are similar to a
deposit liability. The amount payable on demand equates to the account balance
less applicable surrender charges. Contracts without guaranteed interest rates
and surrender charges have fair values equal to their accumulation values plus
applicable market value adjustments.

                                     ML-20
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(11) Fair Value of Financial Instruments (continued)

   The fair values of guaranteed investment contracts and supplementary
contracts without life contingencies are calculated using discounted cash
flows, based on interest rates currently offered for similar products with
maturities consistent with those remaining for the contracts being valued.
Rates currently available to the Company for debt with similar terms and
remaining maturities are used to estimate the fair value of notes payable.
   The carrying amounts and fair values of the Company's financial instruments,
which were classified as assets as of December 31, were as follows:

<TABLE>
<CAPTION>
                                        1999                  1998
                                --------------------- ---------------------
                                 Carrying     Fair     Carrying     Fair
                                  Amount     Value      Amount     Value
                                ---------- ---------- ---------- ----------
                                              (In thousands)
<S>                             <C>        <C>        <C>        <C>
Fixed maturity securities:
  Available-for-sale            $4,803,568 $4,803,568 $4,914,012 $4,914,012
  Held-to-maturity                 974,814    968,852  1,086,548  1,161,784
Equity securities                  770,269    770,269    749,800    749,800
Mortgage loans:
  Commercial                       625,196    605,112    579,890    603,173
  Residential                       71,476     73,293    101,329    104,315
Policy loans                       237,335    237,335    226,409    226,409
Short-term investments              93,993     93,993    136,435    136,435
Cash                               116,803    116,803    175,660    175,660
Finance receivables, net           134,812    134,812    163,411    163,411
Private equities                   284,797    284,797    160,958    164,332
Foreign currency exchange con-
 tract                                 655        655      1,594      1,594
                                ---------- ---------- ---------- ----------
    Total financial assets      $8,113,718 $8,089,489 $8,296,046 $8,400,925
                                ========== ========== ========== ==========
</TABLE>

   The carrying amounts and fair values of the Company's financial instruments,
which were classified as liabilities as of December 31, were as follows:

<TABLE>
<CAPTION>
                                         1999                  1998
                                 --------------------- ---------------------
                                  Carrying     Fair     Carrying     Fair
                                   Amount     Value      Amount     Value
                                 ---------- ---------- ---------- ----------
                                               (In thousands)
<S>                              <C>        <C>        <C>        <C>
Deferred annuities               $1,822,302 $1,810,820 $2,085,408 $2,075,738
Annuity certain contracts            39,513     39,421     57,528     60,766
Other fund deposits                 945,575    936,590    722,321    731,122
Guaranteed investment contracts         116        116        862        862
Supplementary contracts without
 life contingencies                  43,050     43,126     44,696     44,251
Notes payable                       218,000    221,233    267,000    272,834
                                 ---------- ---------- ---------- ----------
  Total financial liabilities    $3,068,556 $3,051,306 $3,177,815 $3,185,573
                                 ========== ========== ========== ==========
</TABLE>

(12) Notes Payable

In September 1995, the Company issued surplus notes with a face value of
$125,000,000, at 8.25%, due in 2025. The surplus notes are subordinate to all
current and future policyholders interests, including claims, and indebtedness
of the Company. All payments of interest and principal on the notes are subject
to the approval of the Department of Commerce. The approved accrued interest
was $3,008,000 as of December 31, 1999 and 1998. The issuance costs of
$1,421,000 are deferred and amortized over 30 years on straight-line basis.

                                     ML-21
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(12) Notes Payable (continued)

   Notes payable as of December 31 were as follows:

<TABLE>
<CAPTION>
                                                            1999     1998
                                                          -------- --------
                                                           (In thousands)
<S>                                                       <C>      <C>
Corporate-surplus notes, 8.25%, 2025                      $125,000 $125,000
Consumer finance subsidiary-senior, 6.53%-8.77%, through
 2003                                                       93,000  142,000
                                                          -------- --------
  Total notes payable                                     $218,000 $267,000
                                                          ======== ========
</TABLE>

   At December 31, 1999, the aggregate minimum annual notes payable maturities
for the next four years were as follows: 2000, $33,000,000; 2001, $26,000,000;
2002, $22,000,000; 2003, $12,000,000; thereafter $125,000,000.
   Long-term borrowing agreements involving the consumer finance subsidiary
include provisions with respect to borrowing limitations, payment of cash
dividends on or purchases of common stock, and maintenance of liquid net worth
of $41,354,000. The consumer finance subsidiary was in compliance with all such
provisions at December 31, 1999.
   The Company maintains a line of credit, which is drawn down periodically
throughout the year. As of December 1999 and 1998, the outstanding balance of
this line of credit was $90,000,000 and $40,000,000, respectively.
   Interest paid on debt for the years ended December 31, 1999, 1998 and 1997,
was $24,120,000, $25,008,000 and $18,197,000, respectively.

(13) Other Comprehensive Income

Comprehensive income is defined as any change in stockholder's equity
originating from non-owner transactions. The Company had identified those
changes as being comprised of net income, unrealized appreciation
(depreciation) on securities, and unrealized foreign currency translation
adjustments.
   The components of comprehensive income (loss), other than net income are
illustrated below:

<TABLE>
<CAPTION>
                                                   1999       1998      1997
                                                ----------  --------  --------
                                                       (In thousands)
<S>                                             <C>         <C>       <C>
Other comprehensive income (loss), before tax:
  Foreign currency translation adjustment       $      --   $    --   $  1,457
    Less: reclassification adjustment for gains
     included in net income                            --     (1,457)      --
                                                ----------  --------  --------
                                                       --     (1,457)    1,457
  Unrealized gains (loss) on securities            (59,499)  162,214   171,654
    Less: reclassification adjustment for gains
     included in net income                        (74,170)  (90,770)  (96,476)
                                                ----------  --------  --------
                                                 (133,669)    71,444    75,178
  Income tax expense related to items of other
   comprehensive income                             48,131   (23,045)  (28,274)
                                                ----------  --------  --------
  Other comprehensive income (loss), net of tax $  (85,538) $ 46,942  $ 48,361
                                                ==========  ========  ========
</TABLE>

(14) Stock Dividends

During 1999, the Company declared and paid dividends to Securian Financial
Group, Inc. totaling $59,109,000. These dividends were in the form of cash,
common stock and the affiliated stock of Capitol City Property Management and
HomePlus Insurance Agency, Inc. On December 14, 1998, the Company declared and
accrued a dividend to Securian Financial Group, Inc. in the amount of
$24,700,000, which was paid in 1999.

                                     ML-22
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(14) Stock Dividends (continued)

   Dividend payments by Minnesota Life Insurance Company to its parent cannot
exceed the greater of 10% of statutory capital and surplus as of the preceding
year-end or the statutory net gain from operations for the current calendar
year, without prior approval from the Department of Commerce. Based on this
limitation and 1998 statutory results, Minnesota Life Insurance Company could
have paid $168,076,000 in dividends in 1999 without prior approval.

(15) Commitments and Contingencies

The Company is involved in various pending or threatened legal proceedings
arising out of the normal course of business. In the opinion of management, the
ultimate resolution of such litigation will not have a material adverse effect
on operations or the financial position of the Company.
   In the normal course of business, the Company seeks to limit its exposure to
loss on any single insured and to recover a portion of benefits paid by ceding
reinsurance to other insurance companies. To the extent that a reinsurer is
unable to meet its obligations under the reinsurance agreement, the Company
remains liable. The Company evaluates the financial condition of its reinsurers
and monitors concentrations of credit risk to minimize its exposure to
significant losses from reinsurer insolvencies. Allowances are established for
amounts deemed uncollectible.
   The Company has issued certain participating group annuity and group life
insurance contracts jointly with another life insurance company. The joint
contract issuer has liabilities related to these contracts of $183,200,000 as
of December 31, 1999. To the extent the joint contract issuer is unable to meet
its obligation under the agreement, the Company remains liable.
   The Company has long-term commitments to fund private equities and real
estate investments totaling $147,652,000 as of December 31, 1999. The Company
estimates that $60,000,000 of these commitments will be invested in 2000, with
the remaining $87,652,000 invested over the next four years.
   As of December 31, 1999, the Company had committed to purchase bonds and
mortgage loans totaling $54,130,000 but had not completed the purchase
transactions.
   The Company has a long-term lease agreement for rental space in downtown St.
Paul and other locations. Minimum rental commitments under such leases are as
follows: 2000, $2,400,000; 2001, $2,227,000; 2002, $2,092,000; 2003,
$2,108,000; 2004, $1,261,000; 2005, $22,000.
   At December 31, 1999, the Company had guaranteed the payment of $76,600,000
in policyholders dividends and discretionary amounts payable in 2000. The
Company has pledged bonds, valued at $79,333,000 to secure this guarantee.
   The Company is contingently liable under state regulatory requirements for
possible assessments pertaining to future insolvencies and impairments of
unaffiliated insurance companies. The Company records a liability for future
guaranty fund assessments based upon known insolvencies, according to data
received from the National Organization of Life and Health Insurance Guaranty
Association. At December 31, 1999 and 1998 the liability was ($352,000) and
$1,105,000, respectively. An asset is recorded for the amount of guaranty fund
assessments paid, which can be recovered through future premium tax credits.
This asset was $5,485,000 and $7,282,000 for the periods ending December 31,
1999 and 1998, respectively. These assets are being amortized over a five-year
period.
   At December 1999, the Company has guaranteed the payment of approximately
$125,000,000 of senior notes issued by Capitol City Properties Management,
Inc., an affiliated company through the expiration date of the notes June 1,
2021 or by mutual agreement of the parties. These notes were issued in
conjunction with the financing of the Company's additional home office space.

                                     ML-23
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)
(16) Statutory Financial Data

The Company also prepares financial statements according to statutory
accounting practices prescribed or permitted by the Department of Commerce for
purposes of filing with the Department of Commerce, the National Association of
Insurance Commissioners and states in which the Company is licensed to do
business. Statutory accounting practices focus primarily on solvency and
surplus adequacy. The significant differences that exist between statutory and
GAAP accounting, and their effects are illustrated below:

<TABLE>
<CAPTION>
                                                       Year ended December
                                                      ----------------------
                                                         1999        1998
                                                      ----------  ----------
                                                         (In thousands)
<S>                                                   <C>         <C>
Statutory capital and surplus                         $1,089,474  $  947,885
Adjustments:
  Deferred policy acquisition costs                      712,532     564,382
  Net unrealized investment gains (losses)               (49,572)    279,885
  Statutory asset valuation reserve                      310,626     239,455
  Statutory interest maintenance reserve                  30,984      49,915
  Premiums and fees deferred or receivable               (69,618)    (73,312)
  Change in reserve basis                                115,718     113,648
  Separate accounts                                      (64,860)    (56,816)
  Unearned policy and contract fees                     (144,157)   (118,459)
  Surplus notes                                         (125,000)   (125,000)
  Net deferred income taxes                             (125,094)   (173,907)
  Non-admitted assets                                     36,205      39,525
  Policyholders dividends                                 62,268      60,648
  Other                                                  (23,642)    (25,573)
                                                      ----------  ----------
Stockholder's equity as reported in the accompanying
 consolidated financial statements                    $1,755,864  $1,722,276
                                                      ==========  ==========
</TABLE>

<TABLE>
<CAPTION>
                                                  As of December 31
                                            --------------------------------
                                              1999       1998        1997
                                            --------  ----------  ----------
                                                    (In thousands)
<S>                                         <C>       <C>         <C>
Statutory net income                        $167,957  $  104,609  $  167,078
Adjustments:
  Deferred policy acquisition costs           29,164      18,042      26,878
  Statutory interest maintenance reserve     (18,931)     25,746        (538)
  Premiums and fees deferred or receivable     3,686         708       2,175
  Change in reserve basis                      2,555       3,011       9,699
  Separate accounts                           (8,044)     (5,644)     (6,272)
  Unearned policy and contract fees           (8,696)     (7,896)    (12,825)
  Net deferred income taxes                    1,439      15,351       7,832
  Policyholders dividends                      1,620       1,194       2,708
  Other                                        4,485       8,228      (6,839)
                                            --------  ----------  ----------
Net income as reported in the accompanying
 consolidated financial statements          $175,235  $  163,349  $  189,896
                                            ========  ==========  ==========
</TABLE>

                                     ML-24
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

                                   Schedule I

       Summary of Investments--Other than Investments in Related Parties

                               December 31, 1999

<TABLE>
<CAPTION>
                                                                 As Shown
                                                                  on the
                                                    Market     consolidated
Type of investment                      Cost(3)     Value    balance sheet(1)
- ------------------                     ---------- ---------- ----------------
                                                   (In thousands)
<S>                                    <C>        <C>        <C>
Bonds:
  United States government and
   government agencies and authorities $  151,864 $  143,597    $  143,597
  Foreign governments                     122,505    115,270       115,270
  Public utilities                        287,970    276,558       276,558
  Mortgage-backed securities            1,602,362  1,564,386     1,564,386
  All other corporate bonds             3,678,697  3,672,609     3,678,571
                                       ---------- ----------    ----------
      Total bonds                       5,843,398  5,772,420     5,778,382
                                       ---------- ----------    ----------
Equity securities:
  Common stocks:
    Public utilities                        7,475      9,072         9,072
    Banks, trusts and insurance compa-
     nies                                  25,959     25,399        25,399
    Industrial, miscellaneous and all
     other                                525,152    708,848       708,848
  Nonredeemable preferred stocks           28,428     26,950        26,950
                                       ---------- ----------    ----------
      Total equity securities             587,014    770,269       770,269
                                       ---------- ----------    ----------
Mortgage loans on real estate             696,672     XXXXXX       696,672
Real estate (2)                            36,793     XXXXXX        36,793
Policy loans                              237,335     XXXXXX       237,335
Other long-term investments               473,528     XXXXXX       473,528
Short-term investments                     93,993     XXXXXX        93,993
                                       ---------- ----------    ----------
      Total                             1,538,321        --      1,538,321
                                       ---------- ----------    ----------
Total investments                      $7,968,733 $6,542,689    $8,086,972
                                       ========== ==========    ==========
</TABLE>
- -------
(1)  Amortized cost for bonds classified as held-to-maturity and fair value for
     common stocks and bonds classified as available-for-sale
(2)  The carrying value of real estate acquired in satisfaction of indebtedness
     is $ -0-
(3)  Original cost for equity securities and original cost reduced by
     repayments and adjusted for amortization of premiums or accrual of
     discounts for bonds and other investments

                       See independent auditors' report.

                                     ML-25
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

                                  Schedule III

                      Supplementary Insurance Information

                                 (In thousands)

<TABLE>
<CAPTION>
                                   As of December 31,
                   ---------------------------------------------------
                               Future policy
                    Deferred      benefits                Other policy
                     policy    losses, claims              claims and
                   acquisition and settlement  Unearned     benefits
Segment               costs     expenses(1)   premiums(2)   payable
- -------            ----------- -------------- ----------- ------------
<S>                <C>         <C>            <C>         <C>
1999:
 Life insurance     $535,709     $2,388,867    $172,430     $73,670
 Accident and
  health insur-
  ance                80,371        552,833      35,558      16,858
 Annuity              97,137      3,118,995          25         234
 Property and li-
  ability insur-
  ance                   --             441
                    --------     ----------    --------     -------
                    $713,217     $6,061,136    $208,013     $90,762
                    ========     ==========    ========     =======
1998:
 Life insurance     $421,057     $2,303,580    $146,042     $51,798
 Accident and
  health insur-
  ance                74,606        510,969      33,568      18,342
 Annuity              68,719      3,186,148          25         424
 Property and li-
  ability insur-
  ance                   --             480         556         --
                    --------     ----------    --------     -------
                    $564,382     $6,001,177    $180,191     $70,564
                    ========     ==========    ========     =======
1997:
 Life insurance     $434,012     $2,229,396    $166,704     $42,627
 Accident and
  health insur-
  ance                70,593        466,109      34,250      17,153
 Annuity              71,425      3,266,965         --        4,576
 Property and li-
  ability insur-
  ance                   --             280       1,116         --
                    --------     ----------    --------     -------
                    $576,030     $5,962,750    $202,070     $64,356
                    ========     ==========    ========     =======
<CAPTION>
                                      For the years ended December 31,
                   -----------------------------------------------------------------------
                                                         Amortization
                                            Benefits,    of deferred
                                  Net     claims, losses    policy      Other
                    Premium    investment and settlement acquisition  operating  Premiums
Segment            revenue(3)    income      expenses       costs     expenses  written(4)
- -------            ----------- ---------- -------------- ------------ --------- ----------
<S>                <C>         <C>        <C>            <C>          <C>       <C>
1999:
 Life insurance    $  762,745   $258,483     $645,695      $ 88,731   $391,454
 Accident and
  health insur-
  ance                170,988     37,922      108,283        11,779    101,021
 Annuity               95,190    243,160      214,461        22,945     79,883
 Property and li-
  ability insur-
  ance                    (14)       491          323                      743      (570)
                   ----------- ---------- -------------- ------------ --------- ----------
                   $1,028,909   $540,056     $968,762      $123,455   $573,101   $  (570)
                   =========== ========== ============== ============ ========= ==========
1998:
 Life insurance    $  615,856   $246,303     $502,767      $114,589   $342,080
 Accident and
  health insur-
  ance                167,544     35,822      105,336        12,261     93,876
 Annuity               93,992    247,970      225,004        21,248    136,527
 Property and li-
  ability insur-
  ance                    662        986        2,848           --       1,187       103
                   ----------- ---------- -------------- ------------ --------- ----------
                   $  878,054   $531,081     $835,955      $148,098   $573,670   $   103
                   =========== ========== ============== ============ ========= ==========
1997:
 Life insurance    $  576,468   $247,267     $476,747      $102,473   $345,938
 Accident and
  health insur-
  ance                205,869     40,343       87,424         9,451    101,960
 Annuity               64,637    261,768      242,738        16,252    129,263
 Property and li-
  ability insur-
  ance                 40,316      4,395       33,773           --      13,146    43,376
                   ----------- ---------- -------------- ------------ --------- ----------
                   $  887,290   $553,773     $840,682      $128,176   $590,307   $43,376
                   =========== ========== ============== ============ ========= ==========
</TABLE>
- ------
(1)  Includes policy and contract account balances
(2)  Includes unearned policy and contract fees
(3)  Includes policy and contract fees
(4)  Applies only to property and liability insurance

                       See independent auditors' report.

                                     ML-26
<PAGE>

Minnesota Life Insurance Company and Subsidiaries

                                  Schedule IV

                                  Reinsurance

              For the years ended December 31, 1998, 1997 and 1996

<TABLE>
<CAPTION>
                                                                            Percentage
                                       Ceded to     Assumed                 of amount
                            Gross        other    from other      Net       assumed to
                            amount     companies   companies     amount        net
                         ------------ ----------- ----------- ------------  ----------
                                                (In thousands)
<S>                      <C>          <C>         <C>         <C>           <C>
1999:
 Life insurance in force $175,297,217 $21,279,606 $37,337,340 $191,354,951      19.5%
                         ============ =========== =========== ============
 Premiums:
  Life insurance         $    455,857 $    30,557 $    83,681 $    508,981      16.4%
  Accident and health
   insurance                  183,765      18,776       1,281      166,270       0.8%
  Annuity                      22,562         --          --        22,562       --
  Property and liability
   insurance                      591      17,797      17,192          (14)      n/a
                         ------------ ----------- ----------- ------------
   Total premiums        $    662,775 $    67,130 $   102,154 $    697,799      14.6%
                         ============ =========== =========== ============
1998:
 Life insurance in force $158,229,143 $18,656,917 $28,559,482 $168,131,708      17.0%
                         ============ =========== =========== ============
 Premiums:
  Life insurance         $    338,909 $    30,532 $    71,198 $    379,575      18.8%
  Accident and health
   insurance                  180,081      17,894       1,432      163,619       0.9%
  Annuity                      33,837         --          --        33,837       --
  Property and liability
   insurance                      581      18,837      18,918          662    2857.7%
                         ------------ ----------- ----------- ------------
   Total premiums        $    553,408 $    67,263 $    91,548 $    577,693      15.8%
                         ============ =========== =========== ============
1997:
 Life insurance in force $122,120,394 $14,813,351 $25,566,734 $132,873,777      19.2%
                         ============ =========== =========== ============
 Premiums:
  Life insurance         $    340,984 $    30,547 $    63,815 $    374,252      17.1%
  Accident and health
   insurance                  175,647      16,332       1,310      160,625       0.8%
  Annuity                      40,060         --          --        40,060       --
  Property and liability
   insurance                   38,995      11,651      12,972       40,316      32.2%
                         ------------ ----------- ----------- ------------
   Total premiums        $    595,686 $    58,530 $    78,097 $    615,253      12.7%
                         ============ =========== =========== ============
</TABLE>

                       See independent auditors' report.

                                     ML-27

<PAGE>

                                   APPENDIX A

CALCULATION OF ACCUMULATION UNIT VALUES

Calculation of the net investment factor and the accumulation unit value may be
illustrated by the following hypothetical example.  Assume the accumulation unit
value of the Variable Fund D Growth Sub-Account on the immediately preceding
valuation period was $6.499041.  Assume the following about the Series Fund
Growth Portfolio:  (a) the net asset value per share of the Growth Portfolio was
$1.394438 at the end of the current valuation period; (2) the Growth Portfolio
declared a per share dividend and capital gain distribution in the amount of
$.037162 during the current valuation period; and (3) the net asset value per
share of the Growth Portfolio was $1.426879 at the end of the preceding
valuation period.

The gross investment rate for the valuation period would be equal to 1.0033086
(1.394438 plus .037162 divided by 1.426879).  The net investment rate for the
valuation period is determined by deducting the total Growth Sub-Account
expenses from the gross investment rate.  Total Growth Sub-Account expenses of
 .0000162 is equal to .0000315 for mortality and risk expense (the daily
equivalent of .795% assuming 252 valuation dates per year) less .0000093 for the
investment management fee reimbursement (the daily equivalent of .235% assuming
252 valuation dates per year) less .0000060 for the other expense reimbursement
(the daily equivalent of .150% assuming 252 valuation dates per year).  The net
investment rate equals 1.0032924 (1.0033086 minus .0000162).

The accumulation unit value at the end of the valuation period would be equal to
the value on the immediately preceding valuation date ($6.499041) multiplied by
the net investment factor for the current valuation period (1.003294), which
produces $6.520438.

CALCULATION OF ANNUITY UNIT VALUES AND VARIABLE ANNUITY PAYMENT

The determination of the annuity unit value and the annuity payment may be
illustrated by the following hypothetical example.  Assume that the contract has
been in force for more than ten years so that no deferred sales charge will
apply and that there is no deduction for annuity premium taxes.  Assume further
that at the date of his or her retirement, the annuitant has credited to his or
her account 30,000 accumulation units, and that the value of an accumulation
unit on the valuation date next following the fourteenth day of the preceding
month was $1.150000, producing a total value of $34,500.  Assume also that the
annuitant elects an option for which the table in the contract indicates the
first monthly payment is $6.57 per $1,000 of value applied; the annuitant's
first monthly payment would thus be 34.500 multiplied by $6.57, or $226.67.

Assume that the annuity unit value on the due date of the first payment was
$1.100000.  When this is divided into the first monthly payment, the number of
annuity units represented by that payment is determined to be 206.064.  The
value of this same number of annuity units will be paid in each subsequent
month.

Assume further that the accumulation unit value on the valuation date next
following the fourteenth day of the succeeding month is $1.160000.  This is
divided by the accumulation unit value on the preceding monthly valuation date
($1.150000) to produce a ratio of 1.008696.

<PAGE>

Multiplying this ratio by .997137 to neutralize the assumed investment rate of
3.5% per annum already taken into account in determining annuity units as
described above, produces a result of 1.005808.  This is then multiplied by the
preceding annuity unit value ($1.100000) to produce a current annuity value of
$1.106390.

The second monthly payment is then determined by multiplying the fixed number of
annuity units (206.064) by the current annuity unit value ($1.106390), which
produces a second monthly annuity payment of $227.99.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission