PRINCIPAL MUTUAL LIFE INSURANCE CO VARIABLE LIFE SEP ACCOUNT
497, 1997-05-01
Previous: ENDOREX CORP, 10KSB, 1997-05-01
Next: PRINCIPAL MUTUAL LIFE INSURANCE CO VARIABLE LIFE SEP ACCOUNT, 497J, 1997-05-01




                          Prospectus Dated May 1, 1997


     PRINCIPAL MUTUAL LIFE INSURANCE COMPANY VARIABLE LIFE SEPARATE ACCOUNT
  PrinFlex LIFE(R) -- FLEXIBLE PREMIUM VARIABLE UNIVERSAL LIFE INSURANCE POLICY


     "PrinFlex Life(R) ," the flexible premium variable universal life insurance
policy  (the  "Policy"  or the  "Policies")  offered by  Principal  Mutual  Life
Insurance  Company  ("Company")  and described in this Prospectus is designed to
provide lifetime insurance protection and maximum flexibility in connection with
premium payments and death benefits.  A policyowner may, within limits, vary the
frequency  and amount of premium  payments  and  increase or  decrease  the face
amount of the life insurance benefit under the Policy. This flexibility allows a
policyowner  to  provide  for  changing  life  insurance  needs  within a single
insurance policy.

     Neither premium payments nor death benefits are deposits or obligations of,
or guaranteed by or endorsed by any bank.  Premium  payments and death  benefits
are not federally  insured by the Federal  Deposit  Insurance  Corporation,  the
Federal Reserve Board or any other government agency.

     The Policy  provides : (1) a death  benefit upon the insured's  death;  (2)
policy  loans;  and (3) a net surrender  value  accessible by a partial or total
surrender of the Policy.

     Policy  values  may be  accumulated  on a  fixed  basis  or vary  with  the
investment  performance  of the division of the Principal  Mutual Life Insurance
Company Variable Life Separate Account to which the policyowner allocates policy
values. Each division invests in a corresponding open-end, management investment
company,  or a  separate  investment  portfolio  thereof  ("Mutual  Fund").  The
accompanying  prospectuses  describe the investment objectives and the attendant
risks of the Mutual Funds  currently  offered as  investment  choices  under the
Policy: Principal Aggressive Growth Fund, Inc., Principal Asset Allocation Fund,
Inc.,  Principal  Balanced  Fund,  Inc.,  Principal Bond Fund,  Inc.,  Principal
Capital Accumulation Fund, Inc., Principal Emerging Growth Fund, Inc., Principal
Government  Securities Fund, Inc.,  Principal Growth Fund, Inc., Principal Money
Market Fund,  Inc., and Principal World Fund, Inc.  ("Principal  Mutual Funds"),
Fidelity Variable  Insurance Products Fund II: Contrafund  Portfolio  ("Fidelity
VIP II  Contrafund  Portfolio"),  Fidelity  Variable  Insurance  Products  Fund:
Equity-Income  Portfolio  ("Fidelity VIP Equity-Income  Portfolio") and Fidelity
Variable  Insurance  Products Fund:  High Income  Portfolio  ("Fidelity VIP High
Income Portfolio").

     Prospective  purchasers  of this Policy are  advised  that  replacement  of
existing insurance coverage may not be financially advantageous.  It may also be
disadvantageous  to purchase a Policy as a means to obtain additional  insurance
protection if the purchaser already owns a flexible premium  universal  variable
life insurance policy.

     Please read this prospectus  carefully and retain it for future  reference.
This  Prospectus  is  valid  only if  accompanied  or  preceded  by the  current
prospectuses  for  the  Fidelity  Variable  Insurance  Products  Fund,  Fidelity
Variable Insurance Products Fund II and Principal Mutual Funds.


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

                                TABLE OF CONTENTS

GLOSSARY OF SPECIAL TERMS ................................. 4

SUMMARY ................................................... 5

     The Policy............................................ 5

     Premiums.............................................. 6

     Policy Value.......................................... 6

     Transfers............................................. 6

     Policy Loans.......................................... 6

     Total and Partial Surrenders...........................7

     Charges and Deductions ............................... 7

     Maturity Proceeds..................................... 8

     Death Benefit and Proceeds............................ 8

     Adjustment Options.................................... 8

     Termination and Reinstatement......................... 8

     Policy "Free Look".................................... 10

     Distribution of the Policy............................ 10

     Tax Consequences of the Policy........................ 10

DESCRIPTION OF PRINCIPAL MUTUAL
LIFE INSURANCE COMPANY ....................................10

PRINCIPAL MUTUAL LIFE INSURANCE
COMPANY VARIABLE LIFE SEPARATE
ACCOUNT....................................................10

     Separate Account Divisions............................11

PURCHASING A POLICY........................................13

     Purchase Procedures...................................13

     Payment of Premiums...................................13

     Premium Limitations...................................14

     Allocation of Premiums................................14

     Policy "Free Look"....................................14

VALUES AND POLICY FEATURES WHILE
THE POLICY IS IN FORCE.....................................15

     Policy Values.........................................15

     Transfers.............................................15

     Policy Loans..........................................16

     Total and Partial  Surrenders.........................17

DEATH BENEFITS AND RIGHTS..................................17

     Death Proceeds........................................17

     Death Benefit.........................................18

     Applicable Percentage.................................18

     Change in Death Benefit Option........................19

     Adjustment Options....................................19

CHARGES AND DEDUCTIONS.....................................20

     Premium Expense Charge................................20

     Monthly Policy Charge.................................20

     Cost of Insurance Charge..............................20

     Administration Charge.................................21

     Mortality and Expense Risks Charge....................21

     Transaction Charge....................................21

     Surrender Charge......................................21

     Contingent Deferred Sales Charge......................22

     Contingent Deferred Administration Charge.............22

     Surrender Charge Percentage...........................22

     Sales Charge Limitations..............................22

     Other Charges.........................................23

     Special Provisions for Group or Sponsored
     Arrangements..........................................23

THE FIXED ACCOUNT..........................................23

POLICY TERMINATION AND REINSTATEMENT.......................24

     Policy Termination....................................24

     Reinstatement.........................................25

OTHER MATTERS..............................................25

     Voting Rights.........................................25

   
     Statement of Values....................................26
    

     Service Available by Telephone........................26

GENERAL PROVISIONS.........................................26

     Addition, Deletion, or Substitution of
     Investments...........................................26

     Optional Insurance Benefits...........................27

     The Contract..........................................27

     Incontestability......................................27

     Misstatements.........................................28

     Suicide...............................................28

     Ownership.............................................28

     Beneficiaries.........................................28

     Benefit Instructions..................................28

     Postponement of Payments..............................28

     Assignment............................................28

     Policy Proceeds.......................................29

     Participating Policy..................................29

     Right to Exchange Policy..............................29

DISTRIBUTION OF THE POLICY.................................30

OFFICERS AND DIRECTORS OF
PRINCIPAL MUTUAL LIFE INSURANCE
COMPANY....................................................31

STATE REGULATION OF PRINCIPAL
MUTUAL LIFE INSURANCE COMPANY..............................32

FEDERAL TAX MATTERS........................................32

     Tax Status of the Company and the Separate
     Account...............................................33

     Charges for Taxes.....................................33

     Diversification Standards.............................33

     Life Insurance Status of Policy.......................33

     Modified Endowment Contract Status....................33

     Policy Surrenders and Partial Surrenders..............34

     Policy Loans and Interest Deductions..................34

     Corporate Alternative Minimum Tax.....................35

     Exchange or Assignments of Policies...................35

     Withholding...........................................35

     Taxation of Accelerated Death Benefits................35

     Other Tax Issues......................................35

EMPLOYEE BENEFIT PLANS.....................................35

LEGAL PROCEEDINGS..........................................35

LEGAL OPINION..............................................35

INDEPENDENT AUDITORS.......................................36

REGISTRATION STATEMENT.....................................36

FINANCIAL STATEMENTS.......................................36

   
     Report of Independent Auditors........................38

     Variable Life Separate Account
     Financial Statements..................................39

     Report of Independent Auditors........................51

     The Principal Financial Group
     Financial Statements..................................52

APPENDIX A - SAMPLE ILLUSTRATIONS OF
POLICY VALUES, SURRENDER VALUES AND
DEATH BENEFITS.............................................85

APPENDIX B - TARGET PREMIUM................................90

APPENDIX C - EXCHANGE OFFER ...............................91
    

THIS  PROSPECTUS  DOES NOT CONSTITUTE AN OFFERING IN ANY  JURISDICTION  IN WHICH
SUCH OFFERING MAY NOT LAWFULLY BE MADE.  PRINCIPAL MUTUAL LIFE INSURANCE COMPANY
DOES NOT AUTHORIZE ANY  INFORMATION  OR  REPRESENTATIONS  REGARDING THE OFFERING
DESCRIBED IN THIS  PROSPECTUS  OTHER THAN AS CONTAINED IN THIS  PROSPECTUS,  THE
PROSPECTUSES  FOR THE  UNDERLYING  MUTUAL FUNDS OR THE  STATEMENTS OF ADDITIONAL
INFORMATION OF THESE FUNDS.

GLOSSARY OF SPECIAL TERMS

     Attained Age - The insured's age on the birthday  preceding the last Policy
Anniversary.

     Business  Day - Any day  that  the New  York  Stock  Exchange  is open  for
trading, and trading is not restricted.

     Division  - A part of the  Separate  Account to which Net  Premiums  may be
allocated  which  invests  in shares of a single  Mutual  Fund.  The value of an
investment in a Division is variable and is not guaranteed.

     Effective  Date - The date on which  all  requirements  for  issuance  of a
Policy have been satisfied.

     Face Amount - The minimum  death  benefit of a Policy so long as the Policy
remains in force.

     Fixed  Account - That part of Policy  Value that  reflects the value in the
general account of the Company.

     General  Account - The assets of the Company other than those  allocated to
any of the Separate Accounts of the Company.

     Guideline  Annual Premium - The level annual  payment  necessary to provide
the  death  benefit  under  a  Policy,  through  maturity,  based  on  the  1980
Commissioners Standard Ordinary Mortality Table, a 5% assumed interest rate, and
the fees and charges specified for a Policy.

     Internal Revenue Code - The Internal Revenue Code of 1986, as amended,  and
regulations promulgated thereunder. Reference to the Internal Revenue Code means
such Internal  Revenue Code or the  corresponding  provisions of any  subsequent
revenue code and any regulations thereunder.

     Investment  Account - That part of the Policy Value that reflects the value
in one of the Divisions of the Separate Account.

     Loan  Account - That  part of the  Policy  Value  that  reflects  the value
transferred  from the Fixed  Account or  Separate  Account as  collateral  for a
policy loan.

     Maturity  Date  - The  Policy  Anniversary  following  the  insured's  95th
birthday.

     Monthly  Date - The day of the  month  which  is the same as the day of the
Policy Date. For example, if the Policy Date is June 10, 1997, the first Monthly
Date is July 10, 1997.

     Monthly Policy Charge - The amount subtracted from the Policy Value on each
Monthly Date equal to the sum of the cost of insurance and  additional  benefits
provided by any rider plus the monthly  administration  charge and mortality and
expense risks charge in effect on the Monthly Date.

     Mutual Fund - A registered,  open-end,  management investment company, or a
separate  investment  portfolio  thereof,  in which a Division  of the  Separate
Account invests.

     Net Premium - The gross premium less the deductions for the Premium Expense
Charge. It is the amount of premium allocated to the Fixed Account or Investment
Accounts.

     Net  Surrender  Value - The  Surrender  Value of the Policy  reduced by any
unpaid loans and loan interest.

     Notice - Any form of  communication  received in the Company's  home office
providing the  information  needed by the Company,  either in writing or another
manner approved in advance by the Company.

     Policy  Date - The  Policy  Date is the date from which  Monthly  Dates and
Policy Years and Anniversaries are determined.

     Policy Value - The sum of the values in the Loan Account, Fixed Account and
Investment Accounts.

     Policy  Years  and  Anniversaries  - The  Policy  Years  and  Anniversaries
computed from the Policy Date.  Example:  If the Policy Date is May 5, 1997, the
first Policy Year ends on May 4, 1998 and the first Policy  Anniversary falls on
May 5, 1998.

     Premium Expense Charge - The charge deducted from premium payments to cover
a sales charge, state and local premium taxes and federal taxes.

     Prorated Basis - The proportion  that the value of a particular  Investment
Account or Fixed Account for a Policy bears to the total value of all Investment
Accounts and the Fixed Account for that Policy.

     Separate  Account - Principal  Mutual Life Insurance  Company Variable Life
Separate  Account,  a  registered  unit  investment  trust  with  Divisions  and
segregated assets, to which Net Premiums may be allocated.

     Surrender  Charge - A charge  assessed upon total  surrender of a Policy or
termination of a Policy when a grace period expires without  sufficient  premium
payment.

     Surrender Value - The Policy Value reduced by the Surrender Charge.

     Target  Premium - A premium  amount used to  determine  the  maximum  sales
charge that is included as part of the Premium Expense Charge and any applicable
contingent  deferred sales charge under a Policy.  Target Premiums are set forth
in Appendix  B. The  policyowner  will be advised of the Target  Premium for any
increase in face amount.

     Unit - The accounting measure used to calculate Division values.

     Valuation  Period - The period  between  the time as of which the net asset
value of a Mutual  Fund is  determined  on one  business  day and the time as of
which that value is determined on the next following business day.

     Written  Request - Actual delivery to the Company at its home office in Des
Moines,  Iowa,  of a written  notice or  request,  signed and  dated,  on a form
supplied or approved by the Company.

 SUMMARY

     THE FOLLOWING  SUMMARY IS INTENDED TO PROVIDE A GENERAL  DESCRIPTION OF THE
MOST IMPORTANT POLICY FEATURES.  IT IS NOT  COMPREHENSIVE  AND SHOULD BE READ IN
CONJUNCTION  WITH  THE  DETAILED   INFORMATION   APPEARING   ELSEWHERE  IN  THIS
PROSPECTUS.

The Policy

     The Policy is designed to provide a  policyowner  with  lifetime  insurance
protection  and  flexibility  in  connection  with the amount and  frequency  of
premium  payments and the amount of life  insurance  proceeds  payable under the
Policy. A policyowner may,  subject to certain  limitations,  vary the frequency
and amount of premium payments.  The Policy is a life insurance  contract with a
death benefit,  Policy Value, and other features  traditionally  associated with
life insurance.

     The policyowner  allocates Net Premium Payments to one or more of the Fixed
Account  and the  Divisions  of the  Principal  Mutual  Life  Insurance  Company
Variable Life  Separate  Account.  Allocations  to the Divisions of the Separate
Account  are  invested  in  shares  of  a  particular  Mutual  Fund.  Allocation
instructions  may be changed at any time and  transfers  may be made  subject to
certain conditions.

     The Mutual Funds in which the Divisions currently invest are as follows:

                                                     Mutual Fund in
              Division                         which the Division Invests
              -----------------------------------------------------------
 Aggressive Growth Division              Principal Aggressive Growth Fund
 Asset Allocation Division               Principal Asset Allocation Fund
 Balanced Division                       Principal Balanced Fund
 Bond Division                           Principal Bond Fund
 Capital Accumulation Division           Principal Capital Accumulation Fund
 Emerging Growth Division                Principal Emerging Growth Fund
 Government Securities Division          Principal Government Securities Fund
 Growth Division                         Principal Growth Fund
 Money Market Division                   Principal Money Market Fund
 World Division                          Principal World Fund
 Fidelity Contrafund Division            Fidelity VIP II Contrafund Portfolio
 Fidelity Equity-Income Division         Fidelity VIP Equity-Income Portfolio
 Fidelity High Income Division           Fidelity VIP High Income Portfolio

Premiums

     The  required  initial  premium  payment  is equal to the  minimum  monthly
premium shown on the Policy's  current data pages.  Payment of a minimum premium
is required during the first  twenty-four  policy months (the "Minimum  Required
Premium").  If the face  amount of the  Policy  is  increased  during  the first
twenty-four  policy months,  the Minimum  Required Premium will increase for the
remainder of the twenty-four  month period following the date of the face amount
increase.  Payment of the Minimum  Required Premium ensures that the Policy will
not enter a grace period during the first  twenty-four  Policy months,  unless a
policy loan is taken.  See "Policy  Termination and  Reinstatement"  and "Policy
Loans".  The Company  allows  payments in accordance  with the planned  periodic
premium  schedule  established by the  policyowner in the  application  (annual,
semiannual,  quarterly,  or  preauthorized  withdrawal  payments of premium on a
monthly basis). However, if the minimum monthly premium is less than $30, only a
planned  periodic premium schedule that would result in a payment of $30 or more
will be made available to the policyowner.  The Company also allows  unscheduled
premium payments of $30 or more. The planned periodic premium schedule indicates
the  preference of the  policyowner  only, and other than payment of the Minimum
Required  Premium,  payment of premiums  is not  required.  (However,  the death
benefit  guarantee  premium must be paid to maintain the death benefit guarantee
rider.  See "Optional  Insurance  Benefits.")  Changes in frequency,  as well as
increases or decreases in the amount of planned periodic premiums,  may be made.
However,  the total of all premiums,  planned and  otherwise,  cannot exceed the
current  maximum premium  limitations set forth in the Internal  Revenue Code to
qualify  a  Policy  as a life  insurance  contract.  At  any  time  there  is an
outstanding policy loan, if a payment cannot be identified as a premium payment,
it will be considered a loan repayment.

     All Net Premium  payments  received  prior to the Effective Date and during
the first 20 days from the  Effective  Date are  allocated  to the Money  Market
Division of the Separate  Account.  On the 21st day from the Effective Date, the
Policy Value held in the Money Market  Division is  transferred to the Divisions
and the  Fixed  Account  in  accordance  with the  policyowner's  direction  for
allocation of premium payments.  (If the 21st day from the Effective Date is not
a Business Day, the transfer will occur on the first  Business Day  thereafter).
Net  Premium  payments  received  after the  Policy  Value in the  Money  Market
Division is  transferred  to the  Divisions  and the Fixed Account are allocated
among the Divisions and the Fixed Account in accordance  with the  directions in
the application for the Policy.

Policy Value

     The Policy Value reflects the following:  premium payments made; investment
performance  of the  Divisions to which  amounts have been  allocated;  interest
credited  by the  Company to amounts  allocated  to the Fixed  Account;  partial
withdrawals; loans taken; repayment of loans; and deduction of charges described
below under "Charges And  Deductions." The Policy Value is the sum of the values
in the Investment Accounts, the Fixed Account and the Loan Account.

     Investment  Account.  An Investment Account is established under the Policy
for each  Division  of the  Separate  Account to which Net  Premiums or transfer
amounts have been allocated.  An Investment Account measures the interest of the
Policy in the corresponding Division. The value of each Investment Account under
the Policy varies each Business Day and reflects the  investment  performance of
the Mutual Fund shares held in the corresponding Division. See "Policy Value".

     Fixed  Account.  The Fixed  Account  consists of that portion of the Policy
Value  based on Net  Premiums  allocated  to, and  amounts  transferred  to, the
general account of the Company.  The Company credits  interest on amounts in the
Fixed  Account at an  effective  annual rate  guaranteed  to be at least 3%. See
"Fixed Account."

     Loan  Account.  When a policy loan is taken,  the Company will  establish a
Loan Account under the Policy and will transfer an amount equal to the amount of
the loan from the  Investment  Accounts  and/or  the Fixed  Account  to the Loan
Account.  The Company will credit  interest to amounts in the Loan Account at an
effective  annual  rate of at least 6% through  Policy  Year ten at which  point
interest is credited at 7.75%. See "Policy Loans."

Transfers

     Scheduled and unscheduled transfers of Policy Value among Divisions and the
Fixed Account may be made by a  policyowner,  subject to certain  conditions and
charges.  The  Company  has  reserved  the right to  revoke  or modify  transfer
privileges and charges, except where prohibited by state law. See "Transfers."

Policy Loans

     A  policyowner  may borrow  against the Policy Value at any time the Policy
has Net  Surrender  Value.  The minimum  amount for a loan is $500.  Interest is
charged on policy loans at an annual rate of eight percent during any period the
loan is  outstanding.  Loan  interest is payable at the end of each Policy Year.
All policy loans and loan interest will be deducted from proceeds payable at the
insured's death, upon maturity, or upon total surrender. See "Policy Loans."

Total and Partial Surrenders

     A policyowner may elect to make a total surrender of the Policy and receive
its Net  Surrender  Value  determined  as of the date the Company  receives  the
policyowner's  Written  Request.  A  Surrender  Charge  is  imposed  upon  total
surrender  of a Policy at any time  within the first ten years  after the Policy
Date. In addition,  any increase in face amount is subject to a Surrender Charge
upon  total  surrender  of the  Policy at any time  within  ten years  after the
effective date of the adjustment.  After the second Policy Year, the policyowner
may request a partial  surrender of the Policy Value, but no more than two times
per  Policy  Year.  The  minimum  amount  for a  partial  surrender  is $500 and
aggregate  partial  surrenders  during a Policy  Year  cannot  exceed 75% of the
Policy's  Net  Surrender  Value at the  time  the  first  partial  surrender  is
requested.  A  transaction  charge of the  lesser of $25 or two  percent  of the
amount of the partial surrender is imposed on each partial surrender. The Policy
Value is reduced by the amount of any  partial  surrender  plus the  transaction
charge.  The amount  surrendered  will be withdrawn from the Policy on a last-in
first-out  basis.  If the  Option 1 death  benefit is in effect at the time of a
partial  surrender,  then the Policy's face amount is also reduced by the amount
of the partial surrender plus the transaction charge.

Charges and Deductions

     Charges under the Policy are assessed as:

         (1)  deductions from premiums
              o sales  load of 2.75% of  premiums  less  than or equal to Target
                Premium and .75% of premiums in excess of Target  Premium,  made
                during each of the first ten Policy  Years and,  with respect to
                premiums  attributable to any face amount increase,  made during
                each of the first ten years following the increase
              o  2.20% state and local taxes
              o  1.25% federal taxes

         (2) Surrender  Charges upon  termination or total surrender made during
the first ten Policy  Years (and ten years  after an increase in the Policy face
amount)  equal to a percentage  (described in the table below) of the sum of the
following:
              o  deferred  administrative  charge of $3 for each  $1,000 of face
              amount  (but no greater  than $1,500 per  Policy),  and o deferred
              sales  charge of 47.25% of  premiums  paid up to a maximum  of two
              Target Premiums (or less for persons age 66
                and older. See "Contingent Deferred Sales Charge")

                                      Surrender               Surrender Charge
                                         Year                     Percentage

                                         1-5                       100.0%
                                           6                        95.24%
                                           7                        85.71%
                                           8                        71.43%
                                           9                        52.38%
                                          10                        28.57%
                                           11+                       0.0%

         (3)  Monthly Policy Charges
              o administration charge:
                During the first Policy Year:  $.40 for each $1,000 of face 
                 amount,  but no less than  $6.00/month and no greater
                 than $16.67/month;
                During each Policy Year thereafter: $6.00/month
              o cost of insurance charge
              o mortality and expense risks charge of .90% per annum against the
                value of the policyowner's  Investment Accounts (After the ninth
                Policy  Year the  mortality  and expense  risks  charge will not
                exceed .27% per annum)
              o supplemental benefit(s) charge(s)

         (4)  Other Charges
              o investment management fees and other operating expenses for the 
                underlying Mutual Funds
              o transfer fee of $25 may be imposed on each unscheduled  transfer
                of Policy  Value  among  the  Investment  Accounts  in excess of
                twelve during a Policy Year
              o transaction charge of the lesser of $25 or 2% of the amount 
                surrendered on each partial surrender of Policy Value

     For  complete  discussion  of  charges  and  deductions  see  "Charges  and
Deductions".

Maturity Proceeds

     If the  insured  under a Policy is living on the  Policy's  Maturity  Date,
which is the Policy  Anniversary  following  the  birthday  on which the insured
reaches  age 95, the  Company  will pay the  Policy's  maturity  proceeds to the
policyowner.  A Policy's  maturity proceeds are the Policy Value less any Policy
loans and unpaid loan interest on the Maturity  Date.  If maturity  proceeds are
paid under a Policy, the Policy terminates with no further benefits payable.

Death Benefit and Proceeds

     The death proceeds under a Policy are payable to the  beneficiary  when the
insured dies,  subject to all provisions and conditions of the Policy. The death
proceeds,  determined  as of the date of the  insured's  death,  are:  the death
benefit  described below, plus proceeds from any benefit riders on the insured's
life,  less any Policy  loans and loan  interest,  and less any overdue  Monthly
Policy  Charges if the insured  dies during a grace  period.  All or part of the
death  proceeds may be paid in cash or applied  under one or more of the benefit
options available under the Policy, subject to certain restrictions. The Company
pays  interest  on the death  proceeds  from the date of death until the date of
payment  or until  applied  under a benefit  option.  Interest  is at a rate the
Company determines, but not less than required by state law.

     There are two options  available for the death benefit under a Policy. If a
policyowner  selects Option 1, the death benefit will be equal to the greater of
the  face  amount  of the  Policy  or the  Policy  Value  on the  date of  death
multiplied by an applicable  percentage  specified in the Internal Revenue Code.
If a policyowner  selects Option 2, the death benefit will be the greater of the
face  amount of the  Policy  plus the  Policy  Value on the date of death or the
Policy Value on the date of death multiplied by the applicable percentage.

     A policyowner may make a Written Request to change the death benefit option
on or after the second  Policy  Anniversary.  Any change must be approved by the
Company  before it takes effect.  Changes in death benefit option are limited to
two per Policy Year.  If the request is to change from Option 1 to Option 2, the
face amount will be reduced by the amount of the Policy  Value on the  effective
date of the change.  The Company  reserves the right to  disapprove a request to
change from  Option 1 to Option 2 if the face amount in effect  after the change
would be less than $50,000. Evidence of insurability satisfactory to the Company
under its  underwriting  guidelines  then in effect may be  required on a change
from  Option 1 to Option 2. If the  request is to change from Option 2 to Option
1, the face amount will be  increased  by the amount of the Policy  Value on the
effective  date of the change.  No evidence of  insurability  is required  for a
change from Option 2 to Option 1. The  effective  date of any change will be the
Monthly Date that  coincides with or next follows the day the request for change
is approved by the Company.

Adjustment Options

     Subject to certain conditions,  the face amount of a Policy may be adjusted
upon Written  Request to the Company.  If a payment in an amount greater than or
equal to the adjustment  conditional  receipt  premium deposit is submitted with
the  adjustment  application,  then  a  conditional  receipt  is  given  to  the
policyowner  reflecting  receipt  of  the  payment  and  outlining  any  interim
insurance  coverage  provided  by  the  conditional   receipt.   The  adjustment
conditional receipt premium deposit is that amount calculated by the Company and
provided to the policyowner in connection with the  policyowner's  request for a
face amount  increase.  No request to adjust the face amount of a Policy will be
approved if a Policy is in a grace period or if Monthly Policy Charges are being
waived under a rider.  In  addition,  a decrease in face amount may be requested
only after the second Policy Anniversary and may not reduce the face amount of a
Policy below $50,000.  A requested face amount increase must be at least $50,000
and is subject to evidence of insurability satisfactory to the Company under its
underwriting  guidelines  then in effect.  Any  adjustment  in face  amount of a
Policy  approved  by the Company  will be  effective  on the  Monthly  Date that
coincides  with or next  follows  the  Company's  approval  of the  request.  No
processing  charges are assessed in  connection  with  adjustments  of a Policy,
although an increase in face amount will result in Premium  Expense  Charges and
Surrender Charges applicable to the increase.  Additionally,  if the face amount
of the Policy is  increased  during the first  twenty-four  policy  months,  the
Minimum  Required  Premium will  increase for the  remainder of the  twenty-four
month period following the date of the face amount  increase.  Increases in face
amount made pursuant to a Cost of Living Rider,  Salary  Increase Rider or Extra
Protection  Increase Rider are not subject to the minimum  increase amount or to
evidence  of  insurability.   More  information  regarding  these  supplementary
benefits may be obtained from an authorized agent of the Company.

Termination and Reinstatement

     Failure to make a planned periodic  premium or additional  premium payments
may cause termination of a Policy. A notice of impending termination of a Policy
will be sent if:

     1.  Twenty-four  months or later  following the Policy Date, or at any time
         after a policy loan is taken,  the Net  Surrender  Value of a Policy on
         any  Monthly  Date is less than the Monthly  Policy  Charge and, if the
         Policy has a death benefit guarantee rider, the death benefit guarantee
         premium requirement has not been satisfied; or

      2. During the 24 months following the Policy Date, the sum of the premiums
         paid is less than the Minimum  Required Premium on a Monthly Date (this
         provision  does not apply where  prohibited  by state laws; a notice of
         impending termination will be sent as permitted therein).

     The Minimum  Required  Premium on a Monthly  Date is equal to (1) times (2)
where:

     1.  Is the minimum monthly premium shown on the current data pages; and

     2.  Is the number of completed months since the Policy Date.

     The  notice of  impending  termination  will show the 61-day  grace  period
during  which the Company  will accept a payment  required to keep the Policy in
force.

     If a grace  period  begins 24 months or more after the Policy Date  because
the Net Surrender  Value is less than the current  Monthly  Policy  Charge,  the
minimum payment is equal to (1) plus (2) divided by (3) where:

     1.   Is the amount by which the Surrender  Charge  exceeds the  Accumulated
          Value on the Monthly Date on or immediately preceding the start of the
          grace period;

     2.   Is three Monthly Policy Charges; and

     3.   Is 1 minus the maximum Premium Expense Charge.

     If the grace period ends before we receive the minimum payment, the Company
will keep any remaining value in the Policy.

     If a grace period begins  because the sum of the premiums paid is less than
the Minimum Required Premium, the minimum payment is (1) minus (2) where:

     1.   Is  the  Minimum  Required  Premium  due on the  second  Monthly  Date
          following the beginning of the grace period; and;

     2.   Is the sum of the premiums paid since the Policy Date.

     If the grace  period ends before the Company  receives the past due Minimum
Required Premium, the Company will pay to the policyowner any remaining value in
the Policy, which would be the difference of (1) minus (2) where:

     1.   Is the Net  Surrender  Value  on the  Monthly  Date on or  immediately
          preceding the start of the grace period; and

     2.   Is the two Monthly Policy Charges applicable during the grace period.

     In the event the  61-day  grace  period  expires  without a payment  by the
policyowner at least equal to the minimum  payment,  the Policy will  terminate,
and the Company will retain the remaining value in the policy.

     Once a Policy has  terminated  as a result of  failure  to pay the  Minimum
Required  Premium on a Monthly  Date during the 24 months  following  the Policy
Date, or as a result of insufficient  value,  the policyowner may make a Written
Request to reinstate the Policy at any time within three years after the date of
termination,  so long as the  insured  is alive and it is prior to the  Policy's
Maturity Date. Satisfactory proof of insurability and payment of a reinstatement
premium is required.  The reinstatement  premium must be at least the greater of
((1) plus (2) divided by (3)) or ((4) minus (5)) where:

     1.   Is the amount by which the Surrender  Charge  exceeds the  Accumulated
          Value on the Monthly Date on or immediately preceding the start of the
          grace period;

     2.   Is three Monthly Policy Charges;

     3.   Is one minus the maximum Premium Expense Charge;

     4.   Is  the  Minimum  Required  Premium  due on the  second  Monthly  Date
          following the beginning of the grace period; and

     5.   Is the sum of the premiums paid since the Policy Date.

Repayment or  reinstatement  of policy loans and loan  interest  which  remained
unpaid on the date the Policy terminated is also required.


Policy "Free Look"

     A policyowner has the limited right to return a Policy for cancellation and
receive a refund of all premiums paid  (Accumulated  Value for policies  applied
for in the state of California by Policyowners  over the age of 60). The Written
Request for cancellation,  along with return of the Policy,  must be made within
10 days (30 days if the Policy is applied  for in the state of  California  by a
policyowner  age 60 or over) after the Policy is  received  by the  policyowner,
within 10 days (30 days if the Policy is applied for in the state of  California
by a policyowner  age 60 or over) after written notice of this right is provided
to the policyowner, or within 45 days after the policyowner completes the Policy
application,  whichever  is  later.  For  Policies  applied  for in the state of
California by persons age 60 or over,  the amount  refunded is equal to (1) plus
(2) plus (3) where:

     1.   Is  the  Policy  Value  as  of  the  date  the  Company  receives  the
          policyowner's Written Request for cancellation; and

     2.   Is the Premium Expense Charge(s) deducted from gross premiums; and

     3.   Is the Monthly Policy Charge(s) deducted from the Policy Value.

Distribution of the Policy

     The  Company may offer the Policy in states and  jurisdictions  where it is
licensed  to sell this type of  insurance  product.  The Policy  will be sold by
agents and brokers who represent the Company and are registered  representatives
of Princor  Financial  Services  Corporation,  the principal  underwriter of the
Policies,  or registered  representatives of other  broker-dealers which Princor
Financial Services Corporation selects and the Company approves.

Tax Consequences of the Policy

     The Policies will be treated as life insurance  contracts under  provisions
of the Internal  Revenue Code so long as certain  definitional  tests of Section
7702 of the Internal  Revenue Code are met and so long as the investments of the
Separate Account meet the diversification  requirements of Section 817(h) of the
Internal  Revenue  Code.  The  Company  has  designed  the  Policy to meet these
criteria. Thus, the death benefit under a Policy should be fully excludable from
the gross income of the beneficiary.  In addition, the policyowner should not be
taxed on any part of the Policy Value,  unless in the first 15 years of a Policy
a cash distribution is made as a result of a change in the benefits under (or in
other terms of) the Policy, such as a partial or total surrender of Policy Value
which causes a reduction in the face amount. Such a distribution will be taxable
to the extent of income in the Policy,  as limited by the  applicable  recapture
ceiling as set out in Section 7702(f)(7)(C) or (D) of the Internal Revenue Code.
Also,  partial surrenders may result in taxable income to the policyowner to the
extent  distributions  (or  deemed   distributions)   exceed  total  investments
(generally  premiums paid) in the Policy to the date of surrender.  If, however,
the Policy is considered a modified  endowment  contract  under the terms of the
Technical and  Miscellaneous  Revenue Act of 1988, all  distributions  under the
Policy would be taxed on an "income first" basis. Most distributions received by
a policyowner  directly or indirectly  (including policy loans, total or partial
surrenders or the assignment or pledge of any portion of the Policy Value) would
be  includable in gross income to the extent that the Policy Value of the Policy
exceeds  the  policyowner's  investment  in  the  contract.  (See  "Federal  Tax
Matters.") Death proceeds may also be subject to estate taxes.  Policyowners are
advised to consult with their own tax advisors  regarding  tax  treatment of the
Policies.

DESCRIPTION OF PRINCIPAL MUTUAL LIFE INSURANCE COMPANY (The "Company")

     Principal Mutual Life Insurance  Company is a mutual life insurance company
with its home office at The Principal  Financial Group, Des Moines,  Iowa 50392,
telephone number (515) 247-5111.  It was originally  incorporated under the laws
of the State of Iowa in 1879 as Bankers  Life  Association,  changed its name to
Bankers  Life  Company in 1911 and  changed  its name to  Principal  Mutual Life
Insurance  Company in 1986. It is a member of The Principal  Financial  Group, a
diversified family of insurance and financial services companies.

     Principal Mutual Life Insurance Company is authorized to do business in the
50 states of the United States,  the District of Columbia,  the  Commonwealth of
Puerto Rico, and the Canadian Provinces of Alberta, British Columbia,  Manitoba,
Ontario and Quebec. The Company offers a full range of products and services for
businesses, groups and individuals including individual insurance, pension plans
and  group/employee  benefits.  During the year ended  December  31,  1996,  the
Company  ranked in the upper one percent of life  insurers in assets and premium
income.  The Company has consistently  received excellent ratings from the major
rating firms based upon the Company's claims paying ability.  As of December 31,
1996,  the Company had $56.8 billion in assets under  management and served more
than 9.7 million individuals and their families.

PRINCIPAL MUTUAL LIFE INSURANCE COMPANY VARIABLE LIFE SEPARATE ACCOUNT

     The Separate  Account was  established  on November 2, 1987,  pursuant to a
resolution of the Executive  Committee of the Board of Directors of the Company.
Under Iowa insurance law the income, gains or losses of the Separate Account are
credited to or charged against the assets of the Separate Account without regard
to the other income,  gains or losses of the Company. The assets of the Separate
Account, equal to the reserves and other liabilities arising under the Policies,
are not chargeable with liabilities  arising out of any other business conducted
by the  Company.  In  addition,  all  income,  gains or  losses,  whether or not
realized,  and  expenses  with  respect to a Division  shall be  credited  to or
charged  against that Division  without  regard to income,  gains or losses,  or
expenses of any other Division. The assets of the Separate Account are held with
relation to the Policies  described in this Prospectus and other policies issued
by the Company. All obligations arising under Policies, including the promise to
make benefit  payments,  are general corporate  obligations of the Company.  The
Separate  Account is organized as a unit  investment  trust under the Investment
Company Act of 1940.

     The Company is taxed as an  insurance  company  under the Tax Reform Act of
1984, as amended.  The operations of the Separate  Account are part of the total
operations  of the  Company,  but are  treated  separately  for  accounting  and
financial  statement  purposes and are  considered  separately  in computing the
Company's tax liability.

     The Separate  Account is not  affected by federal  income taxes paid by the
Company. The Company reserves the right to charge the Separate Account with, and
create a reserve for, any tax liability which the Company  determines may result
from maintenance of the Separate Account. To the best of the Company's knowledge
there is no current prospect of such liability.

Separate Account Divisions

     A policyowner may direct the Company to allocate Net Premium Payments among
the Divisions which invest exclusively in shares of a corresponding Mutual Fund.
Some of these Mutual Funds also offer their shares to variable  annuity separate
accounts of the Company ("Mixed  Funding") and to variable  annuity and variable
life separate accounts of unaffiliated  insurance  companies ("Shared Funding").
The potential risks  associated with "Mixed and Shared Funding" are disclosed in
the Mutual Fund  prospectuses.  The Mutual Funds in which the Divisions  invest,
and the  investment  adviser of each Mutual Fund,  are provided in the following
table.

<TABLE>
<CAPTION>
                                        MUTUAL FUND IN
                                    WHICH DIVISION INVESTS                           MUTUAL FUND
         DIVISION                   AND INVESTMENT ADVISER                      INVESTMENT OBJECTIVE

<S>                                 <C>                                         <C> 
Aggressive Growth Division          Principal Aggressive Growth Fund;           Seeks long-term  capital appreciation by
                                    Morgan Stanley Asset Management, Inc.       investing primarily in growth-oriented common
                                    through a sub-advisory agreement.           stocks of medium  and large capitalization
                                                                                U.S. corporations and, to a limited extent,
                                                                                foreign corporations.

Asset Allocation Division           Principal Asset Allocation Fund;            Seeks a total investment return consistent with
                                    Morgan Stanley Asset Management, Inc.       the preservation of capital.
                                    through a sub-advisory agreement.

Balanced Division                   Principal Balanced Fund;                    Seeks a total return consisting of current income
                                    Invista Capital Management, Inc.            and capital appreciation while assuming reasonable
                                    through a sub-advisory agreement.           risks in furtherance of the investment objective.

Bond Division                       Principal Bond Fund;                        Seeks to provide as high a level of income as is
                                    Princor Management Corporation.             consistent with preservation of capital and prudent
                                                                                investment risk.

Capital Accumulation Division       Principal Capital Accumulation Fund;        Seeks to achieve primarily long-term capital
                                    Princor Management Corporation.             appreciation and secondarily growth of investment
                                                                                income through the purchase primarily of common
                                                                                stocks, but the Fund may invest in other securities.

Emerging Growth Division            Principal Emerging Growth Fund;             Seeks growth of capital through the purchase
                                    Princor Management Corporation.             primarily of common stocks, but the Fund may
                                                                                invest  in other securities.

Government Securities Division      Principal Government Securities Fund;       Seeks a high level of income, liquidity and safety 
                                    Princor Management Corporation.             of principal  through the purchase of  obligations  
                                                                                issued or guaranteed by the United States Government
                                                                                or its agencies, with emphasis on Government 
                                                                                National Mortgage Association Certificates ("GNMA 
                                                                                Certificates"). Fund shares are not guaranteed 
                                                                                by the United States Government.

Growth Division                     Principal Growth Fund;                      Seeks growth of capital through the purchase
                                    Invista Capital Management, Inc.            primarily of common stocks, but the Fund may invest
                                    through a sub-advisory agreement.           in other securities.

Money Market Division               Principal Money Market Fund;                Seeks as high a level of income available from
                                    Princor Management Corporation.             short-term securities as is considered consistent
                                                                                with preservation of principal and maintenance
                                                                                of liquidity by investing all of its assets in a
                                                                                portfolio of money market instruments.

World Division                      Principal World Fund;                       Seeks long-term growth of capital by investing in a
                                    Invista Capital Management, Inc.            portfolio of equity securities of companies
                                    through a sub-advisory agreement.           domiciled in any of the nations of the world.

Fidelity Contrafund Division        Fidelity VIP II Contrafund Portfolio;       Seeks long-term capital appreciation.
                                    Fidelity Management and
                                    Research Company.

Fidelity Equity-Income Division     Fidelity VIP Equity-Income Portfolio;       Seeks  reasonable income by investing primarily
                                    Fidelity Management and                     in income-producing equity securities.
                                    Research Company.                                                               

Fidelity High Income Division       Fidelity  VIP  High Income  Portfolio;      Seeks  a high  level  of current income by investing
                                    Fidelity Management and Research Company.   primarily in high  yielding, lower quality, fixed
                                                                                income  securities, while also considering growth of
                                                                                capital.
</TABLE>

     Policyowners make their own decisions on the allocations to and between the
Divisions  based upon their unique  circumstances  and  perceptions  of economic
conditions.  Additional  information  concerning  these Mutual Funds,  including
their  investment  policies and  restrictions,  investment  management  fees and
expenses,  is given in the prospectuses  which accompany,  and should be read in
conjunction with, this Prospectus.

     Underlying  Mutual  Fund shares are  purchased  at net asset  value,  which
reflects the deduction of investment management fees and certain other expenses.
The  management  fees are charged by each  underlying  Mutual Fund's  investment
adviser for managing the  underlying  Mutual Fund and selecting its portfolio of
securities.  Other  underlying  Mutual Fund  expenses  can include such items as
interest  expense on loans and contracts with transfer agents,  custodians,  and
other  companies  that  provide  services to the  underlying  Mutual  Fund.  The
management fees and other expenses for each underlying  Mutual Fund for its most
recently  completed  fiscal year,  expressed as a percentage  of the  underlying
Mutual Fund's average assets, are as follows:

                                        Management       Other        Total
               Mutual Fund                 Fees        Expenses     Expenses
 Principal Aggressive Growth Fund          0.80          0.05         0.85
 Principal Asset Allocation Fund           0.80          0.07         0.87
 Principal Balanced Fund                   0.60          0.03         0.63
 Principal Bond Fund                       0.50          0.03         0.53
 Principal Capital Accumulation Fund       0.48          0.01         0.49
 Principal Emerging Growth Fund            0.64          0.02         0.66
 Principal Government Securities Fund      0.50          0.02         0.52
 Principal Growth Fund                     0.50          0.02         0.52
 Principal Money Market Fund               0.50          0.06         0.56
 Principal World Fund                      0.75          0.15         0.90
 Fidelity VIP II Contrafund Portfolio      0.61          0.11         0.72
 Fidelity VIP Equity-Income Portfolio      0.51          0.10         0.61
 Fidelity VIP High-Income Portfolio        0.60          0.11         0.71

PURCHASING A POLICY

Purchase Procedures

     To apply for a Policy,  a completed  application,  including  any  required
supplements,  must be  submitted  to the  Company  through  the  agent or broker
selling the Policy.  If interim  coverage is desired,  a payment of at least the
required  minimum  initial  premium  amount must be submitted with the completed
application.  The  required  minimum  initial  premium  amount  for  any  Policy
(including a Policy issued on an application  submitted  without an accompanying
payment) is equal to the minimum monthly  premium shown on the Policy's  current
data pages. The Company generally will not issue policies to insure persons over
age 85 for  regularly  underwritten  Policies and age 70 for  guaranteed  issue,
expanded  nonmedical and batch underwriting  Policies.  Applicants for insurance
must furnish satisfactory evidence of insurability. Acceptance is subject to the
Company's insurance  underwriting  guidelines and suitability rules. The Company
reserves the right to reject any  application or related  premium if in the view
of the Company, the Company's insurance underwriting  guidelines and suitability
rules and procedures are not satisfied.  The minimum face amount for a Policy at
issue is $50,000 ($25,000 for guaranteed issue,  batch underwriting and expanded
nonmedical  Policies).  The Company  reserves the right to revise its rules from
time to time to specify either a higher or a lower minimum face amount.

     If a payment in at least the required  minimum  initial  premium  amount is
submitted with the completed application, then a conditional receipt is given to
the  applicant,  reflecting  receipt of the initial  payment and  outlining  any
interim conditional insurance coverage provided by the conditional receipt.

     If the  Company  determines  to issue a Policy  then a Policy  Date will be
established.  Policy Years and Anniversaries  will be determined from the Policy
Date  regardless  of when the Policy is  delivered.  The  Company  does not date
Policies on the 29th,  30th, or 31st day of any month.  Policies which otherwise
would be dated on these  days  except for this rule will be dated on the 28th of
the month. The Policy Date is shown on the Policy's current data pages.

     Upon  specific  Written  Request of the  applicant in the  application  and
subject  to the  Company's  approval,  a Policy may be issued  with a  backdated
Policy Date. The Policy Date may not be more than three months prior to the date
of the  application  or such shorter  maximum  backdating  period as required by
state law.  Payment of the Minimum  Required  Premium is required for the period
the Policy is  backdated.  Monthly  Policy  Charges are deducted from the Policy
Value for the period the Policy is backdated.

     Each Policy also has an Effective  Date.  The Policy Date and the Effective
Date will be the same unless (i) a backdated Policy Date is requested,  (ii) the
application  was not  accompanied  by a payment in an amount equal to or greater
than the minimum monthly premium,  or (iii)  additional  premiums or application
amendments are required.  In such cases,  the Effective Date will be the date on
which the required  premiums have been received at the Company's home office and
any  application  amendments have been received,  reviewed,  and accepted in the
Company's home office.

     No insurance under a Policy will take effect until actual physical delivery
to and  acceptance of a Policy by the  applicant.  If the proposed  insured dies
before actual physical  delivery to and acceptance of a Policy by the applicant,
there  will be no  coverage  under the Policy and  coverage  will be  determined
solely  under  the  terms  of the  conditional  receipt,  if any,  given  to the
applicant.

Payment Of Premiums

     Premiums must be paid to the Company at its home office.  There is no fixed
schedule of premium  payments on a Policy,  either as to the amount or timing of
the  payments,   although  a  minimum  premium  is  required  during  the  first
twenty-four  Policy months (the "Minimum Required  Premium").  A policyowner may
determine,  within specified  limits,  the planned periodic premium schedule for
the Policy.  These  limits  will be set forth by the Company and will  include a
minimum initial premium payment.  Planned periodic premium schedules may provide
for  annual,  semiannual,   quarterly  or  monthly  payments.  A  "preauthorized
withdrawal" allows the Company to deduct premiums,  on a monthly basis, from the
policyowner's  checking or other financial  institution account. The policyowner
is not required to pay planned  periodic  premiums.  Failure to make any premium
payment will not result in termination of a Policy during the first  twenty-four
Policy months provided that any Minimum  Required  Premium is paid and no policy
loan is taken.  Likewise,  payment of  premiums in  accordance  with the planned
periodic  premium schedule does not guarantee that the Policy will stay in force
twenty-four months or later following the Policy Date or any time after a policy
loan is taken,  if the Policy's Net Surrender Value is not at least equal to the
Monthly  Policy  Charge on the current  Monthly  Date,  unless the death benefit
guarantee rider is in effect.

     The Company will send premium  reminder  notices in accordance with planned
periodic  premium  schedules to policyowners  who are on annual,  semi-annual or
quarterly  premium  payment  schedules.  Premium  payments  may  also be made by
unscheduled premium payment made to the Company at its home office or by payroll
deduction where allowed by law and approved by the Company.

Premium Limitations

     In no event can the total of all premiums  paid exceed the current  maximum
premium limitations  required by the Internal Revenue Code in order to qualify a
Policy as a life  insurance  contract.  The premium  limitations  are imposed in
order to assure  favorable  federal  income tax  treatment of the Policy and its
death  benefit.  If at any time a premium  is paid which  would  result in total
premiums exceeding the current maximum premium limitation, the Company will only
accept that  portion of the  premium  which will make total  premiums  equal the
maximum.  Any part of the premium in excess of that amount will be returned  and
no further  premiums  will be  accepted  until  allowed by the  maximum  premium
limitations  specified in the Internal  Revenue Code. No premium  payment may be
less than $30. Premium payments less than the minimum amount will be returned to
the policyowner.

     It is possible a premium payment could increase a Policy's death benefit by
more than it  increases  the  Policy  Value  because  of the manner in which the
Policy's  death  benefit is  calculated.  In order to qualify a Policy as a life
insurance  contract  under  provisions of the Internal  Revenue Code,  the death
benefit must be at least equal to an applicable  percentage of the Policy Value.
This  percentage  is 250% for  insureds age 40 and under and grades down to 100%
for insureds age 95. For example,  a hypothetical  Policy insuring the life of a
35-year old with a Policy Value of $20,000 must have a death benefit in at least
the amount of $50,000  ($20,000 x 250%,  the applicable  percentage).  Suppose a
premium is paid that,  after deduction of the Premium Expense Charge,  increases
this  hypothetical  Policy  Value by  $1,000.  The  Internal  Revenue  Code test
requires that the death benefit for the hypothetical  Policy be at least $52,500
($21,000 x 250%).  Hence,  if the death benefit before the premium were $50,000,
the $1,000 increase in Policy Value would produce a $2,500 increase in the death
benefit of this hypothetical Policy. In such a situation where a premium payment
increases a Policy's  death  benefit by more than it increases the Policy Value,
the  Company  reserves  the right to refund the  premium  payment.  Evidence  of
insurability under the Company's current underwriting  guidelines then in effect
may be required before acceptance of any such premium.

Allocation Of Premiums

     The initial Net Premium Payment and any additional premiums received at the
home office of the Company prior to the  Effective  Date and during the first 20
days from the Effective  Date are allocated to the Money Market  Division of the
Separate  Account at the end of the Valuation  Period during which such premiums
are received.  On the 21st day from the Effective Date, Policy Value held in the
Money  Market  Division is  automatically  transferred  to the  Divisions of the
Separate  Account  or to the Fixed  Account,  or both,  in  accordance  with the
policyowner's direction for allocation of premium payments. If the 21st day from
the  Effective  Date is not a Business  Day, then the transfer will occur on the
first Business Day after the 21st day from the Effective Date.

     Premium  payments  received  after  expiration of the initial 20-day period
described above are allocated among the Divisions, the Fixed Account, or both in
accordance  with the  directions  in the  application  for the Policy.  For each
Division and the Fixed  Account,  the  allocation  percentage  must be zero or a
whole number not less than ten. The sum of the percentages for all the Divisions
and the Fixed Account must equal 100. The  policyowner may change the allocation
of future  premium  payments  among the Divisions and the Fixed Account  without
payment of any fee or penalty, at any time, by Written Request to the Company or
by telephone as  described  below.  Changes in  allocation  percentages  will be
effective at the end of the Valuation  Period in which the Company  receives the
policyowner's request.

Policy "Free Look"

     The policyowner  has a limited right to return the Policy for  cancellation
and  receive a refund  in an amount  equal to the  premiums  paid (For  policies
applied  for in the state of  California  by  policyowners  age 60 or over,  the
amount  refunded  is  determined  as set forth  below).  The request to cancel a
Policy must be in writing. The Written Request and the Policy must be personally
delivered or mailed (as  determined  by its  postmark) to the home office of the
Company or to the agent or broker who sold the Policy before the later of:

     o 10 days (30 days for Policies  applied for in the state of  California by
policyowners age 60 or over) after the Policy is received by the policyowner;

     o 10 days (30 days for Policies  applied for in the state of  California by
policyowners  age 60 or over) after a written  notice is delivered or mailed (as
determined  by  its  postmark)  to  the   policyowner   which  tells  about  the
cancellation right; or

     o 45 days after the policyowner completes the application.

     For Policies  applied for in the state of  California  by persons age 60 or
over, the amount refunded is equal to (1) plus (2) plus (3) where:

     1.   Is  the  Policy  Value  as  of  the  date  the  Company  receives  the
          policyowner's Written Request for cancellation; and

     2.   Is the Premium Expense Charge(s) deducted from gross premiums; and

     3.   Is the Monthly Policy Charge(s) deducted from the Policy Value.

     The  refunded  amount will  ordinarily  be  disbursed by the Company to the
policyowner within five Business Days after the Written Request for cancellation
and the Policy are received in the Company's home office.  (See "Postponement of
Payments." )

VALUES AND POLICY FEATURES WHILE THE POLICY IS IN FORCE

Policy Values

     A Policy  has a Policy  Value,  a  portion  of  which is  available  to the
policyowner  by taking a policy loan or upon total or partial  surrender  of the
Policy. See "Policy Loans" and "Total and Partial  Surrenders" below. The Policy
Value may also affect the amount of the death  benefit.  See DEATH  BENEFITS AND
RIGHTS - "Death  Benefit."  This Policy Value at any time is equal to the sum of
the Values in the Investment  Accounts,  the Fixed Account and the Loan Account.
The following discussion relates only to the Investment  Accounts.  Policy loans
are discussed under "Policy Loans" and the Fixed Account is discussed under "The
Fixed Account." The portion of the Policy Value based on the Investment Accounts
is  not  guaranteed  and  will  vary  each  Business  Day  with  the  investment
performance of the underlying Mutual Funds.

     It is possible that the investment  performance would cause the loss of the
entire amount allocated to the Investment Accounts.  Absent additional payments,
investment in the Fixed Account or a death benefit  guarantee rider,  this could
result in no death benefit upon the insured's death.

     An Investment Account is established under each Policy for each Division of
the  Separate  Account  to which Net  Premiums  or  transfer  amounts  have been
allocated.  Each Investment  Account under a Policy measures the interest of the
Policy  in the  corresponding  Division.  The  value of the  Investment  Account
established  for a  particular  Division is equal to the number of Units of that
Division credited to the Policy times the value of those Units.

     Units of a  particular  Division are credited to a Policy when Net Premiums
are  allocated to that  Division or amounts are  transferred  to that  Division.
Units of a Division are  cancelled  when amounts are  deducted,  transferred  or
withdrawn  from the  Division.  The number of Units  credited or cancelled for a
specific transaction is based on the dollar amount of the transaction divided by
the value of the Unit at the end of the  Business  Day on which the  transaction
occurs.  The number of Units credited with respect to a premium  payment will be
based on the applicable  Unit values at the end of the Business Day on which the
premium is received at the Company's home office.

     Units are valued at the end of each  Business Day. A Business Day is deemed
to end at the time of the  determination  of the net asset  value of the  Mutual
Fund shares.  When an order  involving  the  crediting or cancelling of Units is
received at the  Company's  home office  after the end of a Business Day or on a
day which is not a Business  Day,  the order will be  processed  on the basis of
Unit values  determined  at the end of the next  Business  Day.  Similarly,  any
determination of Policy Value,  Investment  Account value or death benefit to be
made on a day  which is not a  Business  Day will be made at the end of the next
Business Day.

     The value of a Unit of each Division was  initially  fixed at $10. For each
subsequent  Business Day the Unit value is  determined by  multiplying  the Unit
value for the  preceding  Business  Day by the "net  investment  factor" for the
particular  Division for such subsequent Business Day. The net investment factor
for a Division for any Business Day is equal to (a) divided by (b), where:

     (a) is the net asset  value of the  underlying  Mutual  Fund shares held by
         that  Division  at the end of  such  Business  Day  before  any  policy
         transactions are made that day; and

     (b) is the net asset  value of the  underlying  Mutual  Fund shares held by
         that  Division at the end of the  immediately  preceding  Business  Day
         after all policy transactions have been made for that day.

     The Company  reserves  the right to adjust the above  formula for any taxes
determined by it to be attributable to the operations of the Division.

Transfers

     The policyowner may transfer amounts among the Investment  Accounts and the
Fixed Account on either an unscheduled or a scheduled basis.

     Transfers From an Investment Account

         Unscheduled Transfers. Transfers of amounts from one Investment Account
         to another or to the Fixed  Account can be made by the  policyowner.  A
         transfer  from an  Investment  Account to the Fixed  Account may not be
         made if a transfer from the Fixed Account to an Investment  Account has
         been  made  within  the  six-month  period  prior  to the  date  of the
         requested  transfer or if  immediately  after the transfer to the Fixed
         Account the policyowner's  Fixed Account Value exceeds $1 million.  The
         amount  to be  transferred  may be  stated  as a dollar  amount or as a
         percentage  of the  value of the  Investment  Account  from  which  the
         transfer is to be made.  The amount  transferred  from each  Investment
         Account  must  equal  or  exceed  the  lesser  of  $100  or 100% of the
         policyowner's  interest in the  Investment  Account.  Transfers  may be
         completed  by  sending a Written  Request  to the  Company  at its home
         office, or by telephone as described below. (See "Service  Available by
         Telephone.")

         All or part of the  values in one or more  Investment  Accounts  may be
         transferred at one time.  Transfers from an Investment  Account will be
         executed and values will be determined in connection with the transfers
         at the next computed Unit value after the Company receives the transfer
         request.  There is currently no charge for the transfer but the Company
         reserves the right to impose  charges (not to exceed $25 per  transfer)
         on  unscheduled  transfers  after the twelfth  such  transfer  during a
         Policy Year.  For this  purpose,  all  transfers  between and among the
         Investment  Accounts  and the  Fixed  Account  will be  treated  as one
         transfer,  if all the  transfer  requests  are made at the same time as
         part of one  request.  The Company  also  reserves  the right to reject
         transfer   instructions   submitted  for  multiple   contracts  if  the
         instructions are provided by a person other than the policyowner.

         Scheduled  Transfers.  The  policyowner  may  elect  to have  automatic
         transfers  completed on a periodic basis from any  Investment  Account.
         Scheduled transfers may be initiated from an Investment Account only if
         the value of the  Investment  Account  equals or  exceeds  $2,500  when
         scheduled  transfers  begin.  A  policyowner  may  establish  scheduled
         transfers  by  sending a Written  Request  to the  Company  at its home
         office  or  by  telephone.  (See  "Service  Available  by  Telephone.")
         Scheduled  transfers  will  be  completed  on  a  monthly,   quarterly,
         semiannual  or annual  basis on the date (other than the 29th,  30th or
         31st)  specified  by the  policyowner.  The  amount  of  the  scheduled
         transfers  (minimum of $100) will be the dollar amount or percentage of
         the value of the Investment  Account as of the later of the Policy Date
         or most recent  Anniversary  Date,  as  specified  by the  policyowner.
         Scheduled  transfers  will  continue  until  the  Policy  Value  in the
         Investment  Account from which such  transfers are made is exhausted or
         until  the  policyowner   notifies  the  Company  to  discontinue  such
         transfers.  The  Company  reserves  the  right to limit  the  number of
         Investment  Accounts from which transfers will be made  simultaneously,
         but in no event  will  such  limitation  be less  than  two  Investment
         Accounts.

     Transfer From The Fixed Account

     Transfers  from the  Fixed  Account  have  special  limitations  which  are
described  below. A policyowner  may not make both an  unscheduled  transfer and
scheduled transfers from the Fixed Account during the same Policy Year.

         Unscheduled  Transfer.  An  unscheduled  transfer  in an amount  not to
         exceed 25% of the policyowner's  Fixed Account value as of the later of
         the Policy Date or the last  Anniversary,  may be made each Policy Year
         during the 30-day period  following the Policy Date or  Anniversary.  A
         transfer  request  must be made by the  policyowner  within such 30-day
         period.  The minimum  transfer  amount is $100 (or, if less, the entire
         amount of the Fixed Account value).

         Scheduled  Transfers.  The  policyowner  may  elect  to have  automatic
         transfers completed on a monthly basis from the Fixed Account to one or
         more Investment  Accounts.  Scheduled  transfers are available from the
         Fixed Account only if the  policyowner's  Fixed Account value equals or
         exceeds  $2,500 at the time  scheduled  transfers  begin.  (The Company
         reserves  the right to change  that  amount  but it will  never  exceed
         $10,000.) A policyowner may establish  scheduled transfers by sending a
         Written  Request to the Company at its home office or by telephone (See
         "Service  Available  by  Telephone").   Scheduled   transfers  will  be
         completed on a monthly basis on the date (other than the 29th,  30th or
         31st) specified by the policyowner. The amount of the monthly transfers
         (minimum  $50) will be the dollar amount  specified by the  policyowner
         or, if elected by the  policyowner,  a percentage  of the Fixed Account
         Value as of the later of the Policy Date or the most recent Anniversary
         Date, or if requested by the policyowner, the date the Company receives
         the  request.  In no event shall the monthly  amount be more than 2% of
         the Fixed Account value as of the applicable  date, as specified by the
         policyowner.  Scheduled monthly transfers will continue until the Fixed
         Account  value is  exhausted  or until  the  policyowner  notifies  the
         Company to  discontinue  the scheduled  transfers.  The amount of these
         scheduled  transfers can be changed by the policyowner once each Policy
         Year,  by  Written   Request  or  by  telephone.   If  the  policyowner
         discontinues  the scheduled  transfers,  these  transfers may not begin
         again until six months after the date of the last scheduled transfer.

Policy Loans

     So long as a Policy  remains in effect  and the  Policy  has Net  Surrender
Value,  a policyowner  may borrow money from the Company using the Policy as the
only  security for the loan.  The maximum  amount that may be borrowed is 90% of
the Net Surrender Value of the Policy as of the date a loan request is processed
at the Company's home office.

     The  minimum  amount of any policy loan is $500.  Proceeds of policy  loans
ordinarily will be disbursed  within five Business Days from the date of receipt
of a Written  Request  at the  Company's  home  office.  (See  "Postponement  of
Payments." )

     When a policy  loan is taken,  a portion of the Policy  Value  equal to the
amount of the loan is  transferred  from the Fixed Account and/or the Investment
Accounts to the Loan Account in the proportion requested by the policyowner.  If
no request for allocation of the loaned amount is made by the  policyowner,  the
loan amount will be withdrawn in the same  proportion as the allocation used for
the most recent Monthly Policy Charge.  Any loan interest that is due and unpaid
will be  transferred  in the same  manner.  The Loan  Account  will be  credited
interest from the date of transfer.  During the first ten Policy Years, the Loan
Account  will earn  interest at an annual rate of six  percent.  After the tenth
Policy  Anniversary,  the Loan Account  will earn  interest at an annual rate of
7.75%.  Loan  repayments  will be  allocated  among  the Fixed  Account  and the
Investment Accounts in the proportion  currently designated by a policyowner for
the  allocation  of premium  payments.  A Policy's  Loan  Account is part of the
Company's General Account.

     The  Company  charges  interest  on policy  loans at an annual rate of 8.0%
percent.  Interest accrues daily and is due and payable at the end of the Policy
Year.  Any interest not paid when due is added to the loan  principal  and bears
interest at the same rate.  Adding unpaid  interest to the loan  principal  will
cause  additional  amounts  to  be  withdrawn  from  the  Fixed  Account  and/or
Investment  Accounts in the same manner as  described  above for loans.  Amounts
withdrawn for unpaid loan interest will be transferred to the Loan Account.

     Unpaid  policy loans and loan  interest  reduce the Policy's Net  Surrender
Value and may cause it to be less than the Monthly  Policy  Charges on a Monthly
Date.  If on any  Monthly  Date  occurring  after a policy loan is taken the Net
Surrender Value is not sufficient to pay the Monthly Policy Charges,  the 61-day
grace period provision will apply. (See "Policy Termination.")

     So long as a Policy remains in force, policy loans and loan interest may be
repaid in whole or in part at any time during the  insured's  life.  The minimum
loan repayment amount is $30. If the policyowner does not designate a payment as
a premium payment or if the Company cannot identify it as a premium payment, the
Company  will  apply  the  payment  received  as a loan  repayment  if a loan is
outstanding. Loan Account values equal to the loan repayment will be transferred
to the Fixed Account  and/or  Investment  Accounts in the  proportion  currently
designated by a policyowner for the allocation of premium  payments.  Any policy
loan,  whether repaid or not, is likely to have a permanent effect on the Policy
Value.  If the  policy  loan had not been  made,  the  Policy  Value  would have
reflected  the  investment  experience  of the  Investment  Accounts  and/or the
interest  credited to the Fixed Account.  Any policy loans and loan interest are
subtracted from life insurance  proceeds  payable at the insured's  death,  from
surrender  value upon total  surrender or  termination  of a Policy when a grace
period expires without  sufficient  premium  payment,  and from the Policy Value
payable at maturity.

Total and Partial Surrenders

     A Policy has a Surrender  Value and a Net  Surrender  Value.  The Surrender
Value  of a Policy  is the  Policy  Value  less the  Surrender  Charge.  The Net
Surrender  Value of a Policy  is its  Surrender  Value  less any  loans and loan
interest.  While the Policy is in effect,  a policyowner  may elect to surrender
the  Policy  and  receive  its Net  Surrender  Value as of the date the  Company
receives  the  policyowner's  Written  Request at its home  office.  A Surrender
Charge is imposed  upon total  surrender  of a Policy  which  occurs at any time
within  the  first ten  years  after the  Policy  Date.  In  addition,  if total
surrender  of a Policy  occurs at any time  within the first ten years after the
adjustment date of a face amount increase,  a Surrender  Charge  attributable to
the face amount increase will be imposed. (See "Surrender Charge.")

      After the second Policy  Anniversary and so long as a Policy is in effect,
a policyowner may request a partial  surrender from the Net Surrender Value, but
no more  than two  times  per  Policy  Year.  The  minimum  amount  of a partial
surrender  is $500 and the maximum  amount that may be  surrendered  in a Policy
Year is 75% of the Net  Surrender  Value  as of the  date of the  first  partial
surrender.  A  transaction  charge of the  lesser of $25 or two  percent  of the
amount  surrendered is imposed on each partial  surrender,  which is intended to
cover the administrative costs of processing the partial surrender. No Surrender
Charge is assessed upon a partial surrender.  The Policy Value is reduced by the
amount of the partial  surrender plus the amount of the transaction  charge.  If
the Option 1 death benefit is in effect at the time of a partial surrender, then
the Policy face  amount  also is reduced by the amount of the partial  surrender
and the transaction charge.

     A  policyowner  may  designate  the  amount of the  partial  surrender  and
transaction charge to be withdrawn from the Fixed Account and/or each Investment
Account.  If no designation is made, the amount of the partial surrender and the
transaction  charge will be withdrawn in the same  proportion as the  allocation
instruction in effect for the Monthly Policy Charge. The amount surrendered will
be withdrawn from the Policy on a last in, first out basis.

     Proceeds  from partial or total  surrender of a Policy will  ordinarily  be
disbursed  within  five  Business  Days  from the date of  receipt  of a Written
Request at the Company's home office. (See "Postponement of Payments.")

DEATH BENEFITS AND RIGHTS

Death Proceeds

     As long as a Policy remains in force,  the Company will,  upon proof of the
insured's death and receipt of all additional claim requirements,  pay the death
proceeds  under the  Policy  to the named  beneficiary  in  accordance  with the
designated death benefit option.  The death proceeds,  determined as of the date
of the  insured's  death,  are:  the death  benefit  described  below,  plus the
proceeds from any benefit rider on the insured's life, less any unpaid loans and
loan interest on the Policy,  and less any overdue Monthly Policy Charges if the
insured  died during a grace  period.  All or part of the death  proceeds may be
paid in cash or applied under one or more of the benefit options available under
the Policy.  The Company pays  interest on the death  proceeds  from the date of
death until date of payment or until applied under a benefit option. Interest on
death proceeds is credited at a rate the Company  determines,  but not less than
required by state law.

Death Benefit

     The Policy provides two death benefit  options:  Option 1 and Option 2. The
policyowner designates the death benefit option in the application.  Both Option
1 and Option 2 provide  insurance  protection  combined with the opportunity for
increasing  Policy Value.  Under Option 1, the amount of death  benefit  remains
level (until the Policy Value exceeds certain limits). Under Option 2, the total
death benefit increases as the Policy Value increases. Thus, Option 1 emphasizes
the growth of Policy Value while Option 2 emphasizes the total  available  death
benefit.

     Option 1

     The death benefit is the greater of the Policy's current face amount or the
     Policy Value on the date of death multiplied by the applicable percentage.

     Option 2

     The death  benefit is the greater of the Policy's  current face amount plus
     its  Policy  Value on the date of death or the  Policy  Value on that  date
     multiplied by the applicable percentage.

Applicable Percentage

     The Policy  provides that the death benefit is at least equal to the amount
of  insurance  proceeds  required by the  Internal  Revenue  Code to qualify the
Policy as a life insurance contract.  That death benefit amount is calculated by
multiplying  the  Policy  Value by an  applicable  percentage  set  forth in the
Internal  Revenue Code based on the insured's  age. The  applicable  percentages
are:

                TABLE OF APPLICABLE PERCENTAGES*

         (For ages not shown, the applicable percentages
       decrease by a pro rata portion for each full year.)
   Insured's Attained Age                    %
- ----------------------------                ---
       40 and under                         250
       45                                   215
       50                                   185
       55                                   150
       60                                   130
       65                                   120
       70                                   115
       75 through 90                        105
       95                                   100
                         
*The Company has reserved the right,  where  allowed by law, to change or delete
the  applicable  percentages  as required by amendments to the Internal  Revenue
Code.

     Illustration  of Option 1. Assume that the  insured's  attained  age at the
time of death is between 20 and 40,  that  there are no unpaid  policy  loans or
loan  interest  at the time of death,  and that the face amount of the Policy is
$50,000.

     Under Option 1, because the death  benefit will be equal to or greater than
250% of the Policy  Value under this  illustrative  Policy,  any time the Policy
Value of the Policy exceeds $20,000,  the death benefit will exceed the Policy's
$50,000 face amount.  Each additional dollar added to Policy Value above $20,000
will  increase  the death  benefit by $2.50.  Similarly,  any time Policy  Value
exceeds  $20,000,  each dollar  taken out of Policy  Value will reduce the death
benefit by $2.50.  If, for example,  the Policy Value is reduced from $24,000 to
$20,000 because of charges or negative investment performance, the death benefit
will be  reduced  from  $60,000 to  $50,000.  If,  however,  at any time in this
illustration  250% of the  Policy  Value is less  than  $50,000  and no  partial
surrenders  have been made,  the death  benefit  will equal  $50,000.  A partial
surrender  causes  the face  amount to  decrease  by the  amount of the  partial
surrender and the transaction charge.

     Illustration  of Option 2. Assume that the  insured's  attained  age at the
time of death is  between  20 and 40,  that  there are no  policy  loans or loan
interest unpaid at the time of death,  and that the face amount of the Policy is
$50,000.

     Under  Option 2, a Policy with an Policy Value of $10,000 will have a death
benefit of $60,000  ($50,000 + $10,000);  a Policy Value of $30,000 will yield a
death  benefit of $80,000  ($50,000 +  $30,000).  The death  benefit  under this
illustrative  Policy,  however,  must be at least equal to 250% of Policy  Value
(Policy Value plus 150% of Policy  Value).  As a result,  if the Policy Value of
the Policy  exceeds  $33,334,  the death  benefit  will be greater than the face
amount plus Policy Value.  Each additional  dollar of Policy Value above $33,334
will  increase the death  benefit by $2.50.  A contract on a 40-year old insured
that has an Policy  Value of $40,000  will  provide a death  benefit of $100,000
(250% x $40,000).  Similarly, any time Policy Value exceeds $33,334, each dollar
taken out of Policy Value reduces the death  benefit by $2.50.  If, for example,
the  Policy  Value is  reduced  from  $40,000  to  $34,000  because  of  partial
surrenders,  charges, or negative investment performance, the death benefit will
be  reduced  from  $100,000  to  $85,000.  If,  however,  at any  time  in  this
illustration  250% of the Policy Value were less than $50,000 plus Policy Value,
the death benefit would be $50,000 plus the Policy Value of the Policy.

     The Company  guarantees  that, so long as the Policy remains in force,  the
death  benefit  under  either death  benefit  option will never be less than the
current face amount of the Policy.  However,  the death proceeds  payable may be
less than the death benefit in the event of policy  loans,  unpaid loan interest
or overdue Monthly Policy Charges.

Change in Death Benefit Option

     A policyowner may make a Written Request to change the death benefit option
on or after the second  Policy  Anniversary.  Only two changes in death  benefit
option are allowed per Policy  Year.  There are no charges or fees for  changing
the death benefit option. Any Written Request for change in death benefit option
must be approved by the Company.  The  effective  date of any change will be the
Monthly Date that  coincides with or next follows the day the request for change
is approved by the Company.  A change in death benefit option will affect future
cost of insurance charges.

     If the death  benefit  option is changed from Option 1 to Option 2, the new
face  amount  will be the old  face  amount  decreased  by the  Policy  Value as
determined on the effective date of the change.  This change will not be allowed
if it will result in a face amount less than the minimum face amount of $50,000.
Changing  from  Option  1 to  Option  2 may  require  evidence  of  insurability
satisfactory  to the  Company  that the insured is  insurable  for the new death
benefit under its underwriting guidelines then in effect.

     If the death  benefit  option is changed from Option 2 to Option 1, the new
face  amount  will be the old  face  amount  increased  by the  Policy  Value as
determined on the effective date of the change. Changing from Option 2 to Option
1 does not require evidence of insurability.

Adjustment Options

     A policyowner  may make a Written  Request to increase the face amount of a
Policy  at any time,  so long as the  Policy  is not in a grace  period  and the
policyowner is not receiving  benefits under a waiver rider.  If the face amount
of the Policy is  increased  during the first  twenty-four  policy  months,  the
Minimum  Required  Premium will  increase for the  remainder of the  twenty-four
month period following the date of the face amount  increase.  A policyowner may
make a Written  Request to decrease  the face amount at any time on or after the
second  Policy  Anniversary  so long as the Policy is not in a grace  period and
Monthly Policy Charges are not being waived under a rider.  Any Written  Request
for  adjustment of face amount must be approved by the Company and is subject to
these additional conditions:

     1.   Any  request  for an  increase in face amount must be applied for by a
          supplemental application and an adjustment application,  signed by the
          policyowner  and the  insured,  and shall be  subject to  evidence  of
          insurability  satisfactory  to  the  Company  under  its  underwriting
          guidelines  then in effect.  The  minimum  increase  in face amount is
          $50,000.  The age of the insured must be 85 or less at the time of the
          request.

     2.   A request  for a decrease  in face  amount  must be applied  for by an
          adjustment application, signed by the Policyowner and the insured, and
          may not reduce the face amount of the Policy below $50,000.

     3.   Any  increase  in face  amount  will be in a risk  classification  the
          Company determines.

     4.   Any  adjustment  approved by the Company will become  effective on the
          Monthly  Date  that  coincides  with or  next  follows  the  Company's
          approval of the request.

     If a  payment  in an  amount  greater  than  or  equal  to  the  adjustment
conditional   receipt   premium   deposit  is  submitted   with  the  adjustment
application,  then a conditional receipt is given to the policyowner  reflecting
receipt of the payment and outlining any interim insurance  coverage provided by
the conditional receipt.  The adjustment  conditional receipt premium deposit is
that  amount  calculated  by the  Company and  provided  to the  policyowner  in
connection  with the  policyowner's  request  for a face  amount  increase.  Any
payment  submitted with a proposed face amount increase is held initially in the
General Account without interest.  If the Company approves the adjustment,  then
on the effective  date of the  adjustment  the amount of the premium  payment so
held, less the Premium Expense Charge,  is allocated among the Divisions and the
Fixed Account in  accordance  with the  policyowner's  existing  directions  for
allocation  of premium  payments.  Net  premiums  paid after an increase in face
amount  also  are  allocated  among  the  Divisions  and the  Fixed  Account  in
accordance with the policyowner's  exiting  directions for allocation of premium
payments.

     There is no free look period with  respect to any  increase in face amount.
Any increase in face amount will,  however,  carry its own exchange right, which
will apply only to the increase in face amount,  not the entire  Policy.  During
the first 24 policy months following issuance of Policy data pages reflecting an
increased  face  amount,  but not while the  Policy  is in a grace  period,  the
policyowner  may exchange the increased  face amount for any other form of fixed
benefit  individual life insurance policy (other than term insurance)  currently
made  available by the Company for this purpose on the  insured's  life.  On the
date of  exchange,  a portion of the Policy Value  attributable  to the increase
will be transferred to the fixed benefit policy. The portion of the Policy Value
attributable to the increase in face amount is determined by use of the ratio of
the face amount of the increase  over the face amount of the Policy,  determined
at the adjustment date for the face amount increase.

     Premium  payments  made under the Policy  after  exercise of this  exchange
right will be  credited  only to the  Policy.  A new policy  will be issued upon
exercise of the exchange right which will require payment of its own premiums. A
portion of any unpaid policy loan and loan interest may be required to be repaid
prior to the exchange or transferred to the new policy.  In all other  respects,
this exchange right for face amount  increases is the same as that available for
the purchase of the Policy (See "Right to Exchange Policy." )

CHARGES AND DEDUCTIONS

     The  Company  will make  certain  charges  and  deductions  to support  the
operation of the Policy and the Separate Account.  Some charges will be deducted
from premium payments as received, some charges will be deducted from the Policy
Value on a monthly  basis,  and other  charges will be deducted  from the Policy
Value upon total  surrender or termination of a Policy.  In addition,  there are
fees for the  administrative  costs involved in processing certain transfers and
all partial surrenders of Policy Value.

Premium Expense Charge

     Upon receipt of each premium payment, the Company deducts a Premium Expense
Charge.  The  Premium  Expense  Charge  includes a charge of 2.20% for state and
local  taxes and a charge of 1.25% for  federal  taxes.  The  charges for state,
local and federal taxes are not expected to exceed these taxes.  The charge also
includes a premium  sales load of 2.75% for premium  payments less than or equal
to the Target Premium and .75% for premium  payments in excess of Target Premium
made during  each of the first ten Policy  Years and,  with  respect to premiums
attributable  to any face  amount  increase,  made  during each of the first ten
years following the increase.  Sales loads,  including the sales load portion of
the Surrender  Charge more fully described below, are intended to compensate the
Company  for  distribution   expenses  including   registered   representatives'
commissions, the printing of prospectuses and sales literature, and advertising.
The sales loads imposed in any Policy Year are not necessarily related to actual
distribution  expenses  incurred in that year.  Instead,  the Company expects to
incur the majority of  distribution  expenses in the early years of a Policy and
to recover any deficiency over the life of a Policy. To the extent  distribution
expenses  exceed  sales loads  (including  the sales load  portion of  Surrender
Charges, if any) in any year, the Company will pay them from its other assets or
surplus in its general  account,  which includes  amounts derived from mortality
and expense risks charges and from mortality gains.

Monthly Policy Charge

     On each  Monthly  Date,  the Company  will deduct from the Policy  Value an
amount to cover certain  charges and expenses  incurred in  connection  with the
Policy.  The Monthly Policy Charge  deduction is made only from the Policy Value
held in the Fixed Account and/or Investment Accounts.  No deduction is made from
a Loan  Account  . The  Monthly  Policy  Charge  will  be  allocated  among  the
Investment  Accounts  and the  Fixed  Account  in  accordance  with  policyowner
instruction  on the  application  for the Policy.  The  policyowner's  choice of
allocation  percentages  may be: (1) the same as the allocation  percentages for
premiums,  (2) on a Prorated Basis or (3) any other method of allocation  agreed
upon  by the  policyowner  and  the  Company.  For  the  Fixed  Account  or each
Investment Account, the allocation percentage must be zero or a whole number not
less than ten nor greater than 100.  The  allocation  percentages  chosen by the
policyowner must total 100.  Requests for changes in allocation  percentages are
effective  on the next  Monthly  Date  following  approval  by the  Company.  If
following  the  policyowner's  instruction  would not be possible on any Monthly
Date due to insufficient value in the Fixed Account and/or Investment  Accounts,
Monthly Policy Charges will be deducted on a Prorated  Basis.  The deduction for
the Monthly  Policy Charge  consists of a charge for the cost of insurance and a
charge  for any  optional  benefits  added by rider,  a  monthly  administration
charge, and a mortality and expense risks charge.

Cost of Insurance Charge

     The monthly cost of insurance charge is calculated as (1) multiplied by the
result of (2) minus (3) where:

     (1)  is the cost of insurance rate as described below divided by 1,000;

     (2)  is the death benefit at the beginning of the policy month; and

     (3)  is the Policy Value at the beginning of the policy month calculated as
          if the Monthly Policy Charges were zero.

     The cost of  insurance  rate is based on the  gender,  issue age,  duration
since issue,  smoking  status and risk  classification  of the insured under the
Policy.  (For  Policies  issued in states  which  require  unisex  pricing or in
connection  with  employment  related  insurance and benefit plans,  the cost of
insurance  is not  based  on the  gender  of the  insured.)  The  rate  will  be
determined by the Company  based upon its  expectations  as to future  mortality
experience,  but the rate  will  never  exceed  the rate  shown in the  Table of
Monthly  Guaranteed  Cost of  Insurance  Rates  set forth in the  Policy.  These
guaranteed   maximum   rates  are  based  on  the  1980  Smoker  and   Nonsmoker
Commissioners Standard Ordinary Mortality Tables. The table used will be male or
female according to the gender of the insured (where allowed by law). Any change
in current cost of  insurance  rates will apply to all  individuals  of the same
age, gender and risk classification of the insured.  However,  different maximum
cost of insurance  rates may apply to any face amount  increases under a Policy.
The cost of insurance rate for a face amount  increase is based on the insured's
gender (where allowed by law), age at time of increase, duration since increase,
smoking  status  and  risk  classification  of the  insured  at the  time of the
increase.

Administration Charge

     The current  monthly  administration  charge for a Policy  during the first
Policy Year is an amount  equal to $.40 for each  $1,000 of Policy face  amount,
but not less than $6.00 per month and not greater  than $16.67 per month.  After
the  first  Policy  Year,  the  monthly  administration  charge  for a Policy is
currently  set  at  $6.00  per  month.  The  monthly  administration  charge  is
guaranteed  not to exceed an amount equal to the greater of $.60 for each $1,000
of Policy  face  amount or $10.00 per month,  but no more than  $25.00 per month
during the first  Policy  Year and no more than $10.00 per month after the first
Policy Year. The Policy also provides for a contingent  deferred  administration
charge which is a part of the Surrender  Charge imposed upon total  surrender or
termination of a Policy when a grace period expires without  sufficient  premium
payment.  (See "Surrender  Charge.") The monthly  administration  charge and the
deferred   administration   charge  reimburse  the  Company  for  the  recurring
administrative  expenses related to the Policy and the Separate  Account.  These
expenses are expenses  other than sales expenses and include,  for example,  the
cost of processing  applications,  conducting medical examinations,  determining
insurability,  establishing  policy records,  premium  reminders and collection,
recordkeeping,  processing  death benefit claims and policy changes,  reporting,
and  overhead   costs.   The  Company  does  not  expect  to  recover  from  the
administration charges any amount above its accumulated expenses associated with
the Policies and the Separate Account.

Mortality and Expense Risks Charge

     The  Company  deducts  a  monthly  charge  from the  Policy  Value  for the
mortality and expense  risks it assumes under the Policies.  This charge is made
on each Monthly Date at an annual rate of .90% of the value of the policyowner's
Investment  Accounts.  The charge is currently reduced to an annual rate of .27%
after the ninth Policy Year. The Company reserves the right to increase the .27%
charge,  subject to the  guaranteed  maximum annual rate of .90%. If the Company
increases the charge such increase will be applicable only to Policies issued on
or after the date of the  increase.  The  mortality  risk  assumed is that lives
insured may live for a shorter  period of time than the Company  estimated.  The
expense risk assumed is that expenses  incurred in issuing and administering the
Policies will be greater than the Company estimated.  The Company will realize a
gain from this charge to the extent it is not needed to provide benefits and pay
expenses under the Policies.

Transaction Charge

     A  transaction  charge  of the  lesser  of $25  or 2% of the  amount  being
surrendered is imposed on each partial  surrender of Policy Value. A transaction
charge of $25 may be imposed on each unscheduled  transfer of Policy Value among
the Investment Accounts exceeding twelve per Policy Year. All transfers with the
same effective date count as one transfer.

Surrender Charge

     During the first ten Policy  Years,  the  Company  will  assess a Surrender
Charge upon total  surrender of a Policy or termination of a Policy when a grace
period expires without sufficient premium payment. In addition, the Company will
assess a  Surrender  Charge  upon  surrender  or  termination  of a  Policy  for
insufficient  premium  payment  which  occurs  during the first ten Policy Years
after the  adjustment  date for a face amount  increase.  Thus,  surrender  of a
Policy or  termination of a Policy for  insufficient  value within the first ten
Policy  Years and within ten Policy  Years after the  adjustment  date of a face
amount  increase  will  result in  assessment  of a composite  Surrender  Charge
representing  the  charge  imposed  on the  initial  face  amount and the charge
imposed on the face amount increase.  Surrender Charges do not decrease when the
face amount of a Policy is decreased. No additional Surrender Charges apply when
the death  benefit under a Policy is changed from Option 2 to Option 1. All or a
portion of the  Surrender  Charge  will be  partially  or  completely  waived on
Policies  issued with an accounting  benefit rider upon total surrender in early
Policy Years. An accounting benefit rider is a rider issued to a corporate owner
of a Policy  designed to permit the  corporation to include greater Policy Value
amounts  on its  Statement  of Net  Assets  in early  Policy  Years  than  would
otherwise be possible.

     The Surrender Charge is comprised of two parts: A contingent deferred sales
charge and a contingent deferred administration charge.

Contingent Deferred Sales Charge

     The contingent deferred sales charge is equal to 47.25% of premiums paid up
to a maximum of two Target  Premiums for  insureds  under age 66. This charge is
reduced for insureds in accordance with the following table:

      Insured's Age                        Applicable
       on Issue or                     Contingent Deferred
     Adjustment Date                      Sales Charge
     65 and under      47.25% on premiums paid up to 2.0 x Target Premium
     66-70             47.25% on premiums paid up to 1.5 x Target Premium
     71-75             47.25% on premiums paid up to 1.1 x Target Premium
     76-80             47.25% on premiums paid up to 0.8 x Target Premium
     81-85             47.25% on premiums paid up to 0.5 x Target Premium

 The  contingent  deferred  sales  charge  portion  of the  Surrender  Charge is
assessed  to recover  sales  expenses  and is in  addition to the 2.75% and .75%
premium sales load which is deducted when premium payments are made.

Contingent Deferred Administration Charge

     The contingent deferred  administration charge is equal to $3 per $1,000 of
Policy  face  amount,  but no greater  than $1,500 per  Policy.  The  contingent
deferred  administration  charge portion of the Surrender  Charge is intended to
reimburse the Company for administrative expenses associated with the Policy and
the Separate Account and is in addition to the monthly administration charge for
a Policy.

Surrender Charge Percentage

The  Surrender  Charge  during  any  Policy  Year  is  equal  to the  sum of the
contingent  deferred  sales charge and the  contingent  deferred  administration
charge multiplied by the applicable surrender percentage as shown below.

    Policy Year of Surrender                 Surrender Charge Percentage
    ------------------------                 ---------------------------
        1-5                                           100.00%
        6                                              95.24%
        7                                              85.71%
        8                                              71.43%
        9                                              52.38%
       10                                              28.57%
       11+                                              0.00%

     The  Surrender  Charge  applicable  to  a  face  amount  increase  will  be
determined by multiplying the increase in the face amount, in thousands,  by the
contingent  deferred  administration  charge  on the  increase  in  face  amount
(subject to the $1,500 limit per Policy) and adding the premium  attributable to
the face amount increase (up to a maximum of two Target Premiums)  multiplied by
the contingent deferred sales charge (47.25%).  The premium  attributable to the
increase in face amount is  determined by use of the ratio of the face amount of
the increase  over the face amount of the Policy  determined  at the  adjustment
date for the face  amount  increase.The  contingent  deferred  sales  charge  is
reduced  for  insureds  age 66 or  older  at the  Issue  or  Adjustment  Date as
discussed above under the heading "Contingent Deferred Sales Charge." The sum of
these amounts is then multiplied by the Surrender Charge percentage in the above
table to determine the Surrender Charge.

     Surrender Charges following a Policy's  reinstatement  commence at the rate
in effect at the time of the Policy's termination.

Sales Charge Limitations

     If a Policy is  surrendered  at any time  during the first two years  after
issuance or after an increase in face  amount,  the Company  will forego  taking
that part of the deferred  sales charge with respect to "premiums"  paid for the
initial face amount or such increase, whichever is applicable, which would cause
the total sales load (premium  sales load portion of the Premium  Expense Charge
deducted from premium payments plus contingent  deferred sales charge) to exceed
the sum of (i) 30% of the premiums paid up to the lesser of one guideline annual
premium or the maximum  amount of premiums  subject to the deferred sales charge
plus (ii) 10% of the premiums paid in excess of one guideline annual premium, up
to the lesser of two guideline annual premiums or the maximum amount of premiums
subject to the deferred sales charge.

Other Charges

     Shares of the Mutual Funds are purchased by the corresponding  Divisions at
the shares' net asset values. The net asset value of Mutual Fund shares reflects
the investment management fees and corporate operating expenses already deducted
from the assets of the Mutual Funds. The current  investment  management fee and
total  operating  expenses  for each of the Mutual  Funds is provided  under the
heading "Separate  Account".  These fees and expenses are fully described in the
prospectus for each of the Mutual Funds.

Special Provisions for Group or Sponsored Arrangements

     Where permitted by state  insurance  laws,  Policies may be purchased under
group or sponsored  arrangements,  as well as on an individual  basis.  A "group
arrangement"  includes  a program  under  which a trustee,  employer  or similar
entity  purchases  Policies  covering a group of individuals on a group basis. A
"sponsored arrangement" includes a program under which an employer permits group
solicitation  of its employees or an association  permits group  solicitation of
its members for the purchase of Policies on an individual basis.

     The  charges and  deductions  described  above may be reduced for  Policies
issued in connection with group or sponsored arrangements. Such arrangements may
include sales without premium sales loads and/or Surrender Charges to employees,
officers,  directors,  agents,  immediate  family members of the foregoing,  and
employees of agents of the Company and its subsidiaries. The Company will reduce
the above charges and  deductions  in accordance  with its rules in effect as of
the  date an  application  for a  Policy  is  approved.  To  qualify  for such a
reduction, a group or sponsored arrangement must satisfy certain criteria as to,
for example,  size of the group, expected number of participants and anticipated
premium  payments  from the group.  Generally,  the sales  contacts  and effort,
administrative costs and mortality cost per Policy vary based on such factors as
the size of the group or sponsored arrangements, the purposes for which Policies
are  purchased  and  certain  characteristics  of its  members.  The  amount  of
reduction  and the criteria  for  qualification  will reflect the reduced  sales
effort and  administrative  costs  resulting  from, and the different  mortality
experience  expected as a result of, sales to  qualifying  groups and  sponsored
arrangements.

     The  Company  may modify from time to time,  on a uniform  basis,  both the
amounts of reductions  and the criteria for  qualification.  Reductions in these
charges will not be unfairly  discriminatory  against any person,  including the
affected  policyowners  and all other  policyowners  with policies funded by the
Separate Account.

     In addition,  groups and persons  purchasing under a sponsored  arrangement
may apply for flexible  underwriting.  If flexible  underwriting is granted, the
cost of  insurance  charge  may  increase  as a  result  of  higher  anticipated
mortality experience. Flexible underwriting programs currently available include
batch  underwriting,  expanded  nonmedical  underwriting  and  guaranteed  issue
underwriting.

THE FIXED ACCOUNT

     Policyowners  may  allocate  Net  Premiums  and  transfer  amounts from the
Separate  Account to the Fixed  Account,  in which case such amounts are held in
the  General  Account of the  Company.  Because of  exemptive  and  exclusionary
provisions,  interests in the Fixed Account have not been  registered  under the
Securities  Act of 1933 and the General  Account has not been  registered  as an
investment  company  under  the  Investment  Company  Act of 1940.  Accordingly,
neither  the  Fixed  Account  nor  any  interests  therein  are  subject  to the
provisions  of these  Acts and,  as a result,  the staff of the  Securities  and
Exchange Commission has not reviewed the disclosures in this prospectus relating
to the Fixed Account.  Disclosures  regarding the Fixed Account may, however, be
subject to certain  generally  applicable  provisions of the federal  securities
laws  relating  to  the  accuracy  and   completeness   of  statements  made  in
prospectuses.  This  prospectus  is generally  intended to serve as a disclosure
document only for the aspects of the Policy  involving the Separate  Account and
contains only selected information regarding the Fixed Account. More information
regarding the Fixed  Account may be obtained  from the Company's  home office or
from a sales representative.

     The Company's  obligations  with respect to the Fixed Account are supported
by the Company's  General  Account.  Subject to applicable  law, the Company has
sole discretion over the investment of the assets in the General Account.

     The Company  guarantees  that Net Premiums  allocated to the Fixed  Account
will accrue interest daily at an effective annual interest rate of not less than
3% compounded annually. In its sole discretion,  the Company may credit a higher
rate of interest.

     Charges under the Policy are the same as when the Separate Account is being
used,  except  that the  mortality  and expense  risks  charge is not imposed on
amounts of Policy Value in the Fixed Account.  The value of the Fixed Account on
any Business Day is the sum of the Net Premiums  allocated to the Fixed Account,
plus any transfers  from the Separate  Account,  plus  interest  credited to the
Fixed Account,  less surrenders,  Surrender  Charges,  Monthly Policy Charges or
transaction  fees  allocated  to the Fixed  Account or transfers to the Separate
Account.

POLICY TERMINATION AND REINSTATEMENT

Policy Termination

     An initial minimum premium payment is required to commence coverage under a
Policy. A minimum premium is required during the first twenty-four policy months
(the "Minimum Required Premium").  A notice of impending termination of a Policy
will be sent if during the 24 months  following the Policy Date,  the sum of the
premiums paid is less than the Minimum Required Premium on a Monthly Date.

     The Minimum  Required  Premium on a Monthly  Date is equal to (1) times (2)
where:

     1.  Is the minimum monthly premium shown on the current data pages ; and

     2.  Is the number of completed months since the Policy Date.

     Further, a notice of impending  termination of a Policy will be sent if, 24
months after the Policy Date or later, or any time after a policy loan is taken,
the Net  Surrender  Value of the  Policy  is not at least  equal to the  Monthly
Policy Charge on the current Monthly Date and, if the Policy has a death benefit
guarantee rider, the death benefit  guarantee  premium  requirement has not been
satisfied. Payment of a planned periodic premium does not ensure that the Policy
will not enter a grace period 24 months or later following the Policy Date.

     The grace period begins when a notice of impending termination is mailed to
a  policyowner.  The notice will be sent to the last post office  address of the
policyowner  known to the Company.  It will show the minimum payment required to
keep the Policy in force.  The notice  will also show the 61-day  period  during
which the Company will accept the required payment.

     If the grace period  begins  because the sum of the  premiums  paid is less
than the Minimum Required Premium, the minimum payment is (1) minus (2) where:

     1.   Is  the  Minimum  Required  Premium  due on the  second  Monthly  Date
          following the beginning of the grace period; and

     2.   Is the sum of the premiums paid since the Policy Date.

     If the grace  period  ends  before  receipt by the  Company of the  minimum
payment  described  above, the Company will pay to the policyowner any remaining
value in the Policy which would be (1) minus (2) where:

     1.   Is the Net  Surrender  Value  on the  Monthly  Date on or  immediately
          preceding the start of the grace period; and

     2.   Is the two Monthly Policy Charges applicable during the grace period.

     If the grace period begins because the Net Surrender Value is less than the
current  Monthly  Policy  Charge,  the minimum  payment is equal to (1) plus (2)
divided by (3) where:

     1.   Is the amount by which the Surrender  Charge  exceeds the  Accumulated
          Value on the Monthly Date on or immediately preceding the start of the
          grace period;

     2.   Is three Monthly Policy Charges; and

     3.   Is 1 minus the maximum Premium Expense Charge.

     If the grace period ends before we receive the minimum payment, the Company
will keep any remaining value in the Policy.

     This  payment is intended to reimburse  the Company for the Monthly  Policy
Charges  during the 61-day grace period and provide  sufficient  Policy Value to
pay the Monthly  Policy  Charge for the first  Monthly Date  following the grace
period. There is no guarantee the amount requested at the beginning of the grace
period will be sufficient to actually  meet the Monthly  Policy  Charges as they
are  processed.  Should the Policy's Net Surrender  Value not at least equal the
Monthly  Policy  Charges on any Monthly  Date,  a new 61-day  grace  period will
commence.

     The Policy  will  continue  in force  through a grace  period;  but, if the
required  payment is not received by the Company during the 61-day  period,  the
Policy will  terminate as of the Monthly Date on or  immediately  preceding  the
start of the grace period. If the insured dies during a grace period, the policy
proceeds  will be reduced by the amount of all  Monthly  Policy  Charges due and
unpaid at the insured's death, as well as by loans and unpaid loan interest.

     A Policy will also terminate if the policyowner  makes a total surrender of
the  Policy,  the death  proceeds  under  the  Policy  are paid or the  maturity
proceeds under the Policy are paid. When a Policy terminates for any reason, all
policy privileges and rights of the policyowner under the Policy end.

Reinstatement

     A policyowner may, however, reinstate a Policy which terminated as a result
of failure to pay the Minimum  Required  Premium on a Monthly Date during the 24
months following the Policy Date, or as a result of insufficient value,  subject
to certain  conditions.  A Policy may be  reinstated  only prior to the Maturity
Date and while the insured is alive. The application for  reinstatement  must be
personally  delivered  or mailed to the Company at its home office  within three
years of a Policy's termination. (In some states, the Company is required by law
to provide a longer  period of time  within  which a Policy may be  reinstated.)
Satisfactory  proof  of  insurability  based  upon  the  Company's  underwriting
guidelines then in effect and payment of a  reinstatement  premium are required.
The reinstatement  premium must be at least the greater of ((1) plus (2) divided
by (3)) or ((4) minus (5)) where:

     1.   Is the amount by which the Surrender  Charge  exceeds the  Accumulated
          Value on the Monthly Date on or immediately preceding the start of the
          grace period;

     2.   Is three Monthly Policy Charges;

     3.   Is one minus the maximum Premium Expense Charge;

     4.   Is  the  Minimum  Required  Premium  due on the  second  Monthly  Date
          following the beginning of the grace period; and

     5.   Is the sum of the premiums paid since the Policy Date.

     Payment of Monthly  Policy  Charges  for the period of  termination  is not
required.  If a  policy  loan  or  loan  interest  was  unpaid  at the  time  of
termination, the Company will require repayment or reinstatement of the loan and
any loan interest before permitting  reinstatement of the Policy.  Loan interest
will not be charged for the period the Policy was terminated. Reinstatement will
be effective on the next Monthly Date  following the  Company's  approval of the
reinstatement application.  The Policy Date will remain the original Policy Date
and will not be changed at reinstatement,  although  Surrender Charges for total
surrender following reinstatement will resume at the rate charged at the time of
the Policy's  termination,  as adjusted for the payment of past due premiums, if
any. Upon  reinstatement of a Policy, all the rights and privileges of the owner
are restored.

OTHER MATTERS

Voting Rights

     The Company  shall vote Mutual Fund shares held in the Separate  Account at
regular  and special  meetings of  shareholders  of each Mutual  Fund,  but will
follow voting  instructions  received from persons having the voting interest in
such Mutual Fund shares.

     The  policyowner  has the voting  interest under a Policy.  The policyowner
shall  have one  vote  for each  $100 of  Policy  Value in the  Divisions,  with
fractional  votes  allocated for amounts less than $100.  The number of votes on
which the  policyowner  has the right to instruct  will be  determined as of the
date  coincident  with the date  established by the Mutual Fund for  determining
shareholders  eligible  to  vote  at the  meeting  of the  Mutual  Fund.  Voting
instructions will be solicited by written  communications prior to such meetings
in accordance with  procedures  established by the Mutual Fund. The Company will
vote other Mutual Fund shares held in the Separate Account,  including those for
which no instructions are received in the same proportion as it votes shares for
which it has received  instructions.  All Mutual Fund shares held in the general
account of the Company  will be voted in  proportion  to  instructions  that are
received with respect to participating contracts.

     If the  Company  determines  pursuant  to  applicable  law that Mutual Fund
shares held in the Separate  Account need not be voted pursuant to  instructions
received from persons  otherwise  having the voting  interest as provided above,
then the Company may vote Mutual Fund shares held in the Separate Account in its
own right.

     The Company may, when required by state insurance  regulatory  authorities,
disregard voting  instructions if the instructions  require that shares be voted
so as to cause a change in  subclassification  or  investment  objective  of the
Mutual Fund, or disapprove an investment  advisory  contract of the Mutual Fund.
In addition,  the Company may disregard voting  instructions in favor of changes
initiated by a policyowner in the investment policy or the investment adviser of
the Mutual Fund if the Company reasonably  disapproves of such changes. A change
would be  disapproved  only if the  proposed  change is contrary to state law or
prohibited by state  regulatory  authorities or the Company  determines that the
change would be inconsistent  with the investment  objectives of the Mutual Fund
or would  result in the  purchase of  securities  for the Mutual Fund which vary
from the general  quality and nature of investments  and  investment  techniques
utilized by other separate  accounts created by the Company or any affiliates of
the Company  which have  similar  investment  objectives.  In the event that the
Company does  disregard  voting  instructions,  a summary of that action and the
reason  for such  actions  will be  included  in the next  semiannual  report to
policyowners.

Statement of Values

     The Company will mail an annual statement to the policyowner  after the end
of each Policy Year until the Policy terminates. The statement will show:

      1. the current death benefit;
      2. the current Policy Value and Surrender Value;
      3. all premiums paid since the last statement;
      4. all charges since the last statement;
      5. any Policy loans and loan interest;
      6. any partial surrenders since the last statement;
      7. the number of Units and Unit value;
      8. the total value of each of the policyowner's Investment Accounts;
      9. any investment gain or loss since the last statement;
     10. the designated beneficiary or beneficiaries;
     11. all riders included with the Policy; and
     12. a detailed summary of activity which occurred during the Policy Year.

     Any  policyowner  may  request at any time a current  statement  of account
values, transactions and activities by telephoning 1-800-247-9988.

     The Company will also send to the policyowner  the reports  required by the
Investment Company Act of 1940.

Service Available by Telephone

     Unless  telephone  transaction  services are  declined on the  supplemental
application for a Policy, or at any subsequent time the policyowner notifies the
Company  in  writing  to  remove   telephone   transaction   services,   certain
transactions,  including transfers permitted by the Policy, Policy loans (Policy
loan  proceeds  will be mailed  only to the  policyowner's  address of  record),
changes in the allocation of future  premium  payments and changes in allocation
of the Monthly  Policy Charge,  may be made pursuant to telephone  instructions.
The  telephone  transactions  may be  exercised by  telephoning  1-800-247-9988.
Telephone  transfer requests must be received by the close of the New York Stock
Exchange on a day when the Company is open for  business  to be  effective  that
day.  Requests made after that time or on a day when the Company is not open for
business will be effective the next Business Day.  Although neither the Separate
Account  nor the  Company  is  responsible  for the  authenticity  of  telephone
transaction  requests,  the right is  reserved  to  refuse  to accept  telephone
requests  when in the  opinion  of the  Company  it seems  prudent to do so. The
policyowner bears the risk of loss caused by fraudulent  telephone  instructions
the  Company  reasonably  believes  to  be  genuine.  The  Company  will  employ
reasonable  procedures to assure telephone  instructions are genuine and if such
procedures  are not  followed,  the  Company  may be liable  for  losses  due to
unauthorized or fraudulent  transactions.  Such procedures include recording all
telephone instructions,  requesting personal identification  information such as
the caller's name,  daytime  telephone  number,  social  security  number and/or
birthdate  and  sending  a  written  confirmation  of  the  transaction  to  the
policyowner's address of record.  Policyowners may obtain additional information
and  assistance by telephoning  the toll free number.  The Company may modify or
terminate telephone transfer procedures at any time.

GENERAL PROVISIONS

Addition, Deletion or Substitution of Investments

     The Company reserves the right,  subject to compliance with applicable law,
to make additions to,  deletions from, or  substitutions  for the shares held by
any Division or which any Division  may  purchase.  If shares of any Mutual Fund
should no longer be  available  for  investment  or if, in the  judgment  of the
Company's  management,  further  investment  in shares of any mutual fund should
become  inappropriate  in view of the  purposes of the  Policy,  the Company may
substitute shares of any other investment  company for shares already purchased,
or to be purchased in the near future under the  Policies.  No  substitution  of
securities  will take place  without  notice to  policyowners  and without prior
approval of the Securities and Exchange  Commission,  to the extent  required by
the Investment Company Act of 1940.

     The  investment  policy  of the  Separate  Account  will not be  materially
changed  unless a statement of the change is filed with and not  disapproved  by
the  Insurance  Commissioner  of the  State  of Iowa and the  Superintendent  of
Insurance of the State of New York, if required.  Whether a change in investment
policy is material will be determined in conjunction with the appropriate  state
insurance  commissioner(s).  The  policyowner  will be notified of any  material
investment  policy  change.  If the  Company  eliminates  or  combines  existing
Divisions or transfers  assets in one Division to another,  the  policyowner may
then  change  allocation  percentages  and  transfer  any  value in an  affected
Division to another Division without charge. In the alternative, the policyowner
may exchange the Policy for a  fixed-benefit,  flexible  premium life  insurance
policy  offered by the Company for this purpose.  The  policyowner  may exercise
this exchange  privilege until the later of 60 days after (i) the effective date
of such change,  or (ii) the receipt of a notice of the options  available.  The
face  amount of the new  policy  will be the death  benefit of the Policy on the
date of exchange.

     Each Mutual Fund is subject to certain  investment  restrictions  which may
not be changed  without the approval of the majority of the  outstanding  voting
securities. See the accompanying prospectuses for the Mutual Funds.

Optional Insurance Benefits

     Subject  to  certain   requirements   and   approval  by  state   insurance
departments,  one or more  supplementary  benefits  may be  added  to a  Policy,
including those providing term insurance  options,  providing  accidental  death
coverage,  waiving  Monthly Policy  Charges or waiving of premium  payments upon
disability,  accelerating  benefits in the event of terminal illness,  providing
cost of living  increases  in  benefits,  providing a death  benefit  guarantee,
providing  extended  coverage  beyond the  Maturity  Date,  and,  in the case of
business-owned Policies, permitting a change of the life insured, providing face
amount  increases  that reflect salary  increases,  providing  extra  protection
increases and providing  enhanced  policy values in the early years of a Policy.
More detailed information concerning supplementary benefits may be obtained from
an authorized agent of the Company.  The cost, if any, of any optional insurance
benefits will be deducted as part of the Monthly Policy Charge.

     The death  benefit  guarantee  rider  provides  that if the  death  benefit
guarantee  premium  requirement is satisfied the Policy will not enter its grace
period  even if the Net  Surrender  Value is  insufficient  to cover the Monthly
Policy Charges on a Monthly Date. This rider is  automatically  made a part of a
Policy if the issue age of the insured is under age 65 and (where  permitted  by
law) the planned  periodic premium is equal to or greater than the death benefit
guarantee  premium.  The rider terminates on the later of the Policy Anniversary
following the insured's  65th birthday or five years after the effective date of
the rider. The death benefit guarantee  premium  requirement is satisfied if the
sum of all premiums  paid less any partial  surrenders  and any Policy loans and
unpaid loan  interest  equals or exceeds the sum of the  monthly  death  benefit
guarantee  premiums  applicable  to the  number of months the Policy has been in
force, less one month. The death benefit guarantee premium is based on the issue
age, gender (where  permitted by law),  death benefit option,  and risk class of
the insured.  The monthly death benefit  guarantee premium will be considered to
be zero for any month  that  deductions  are being paid by the waiver of monthly
deductions  rider. The death benefit  guarantee premium may change if the Policy
face amount is changed, the death benefit option is changed, or a rider is added
or deleted.  As a result of a change,  an additional  premium may be required on
the date of the  change  in order to  satisfy  the new death  benefit  guarantee
premium requirement.  If on any Monthly Date the death benefit guarantee premium
requirement  is not met,  the  policyowner  will be sent a notice of the premium
required  to  maintain  the  guarantee.  If the  premium  is not  received  at a
Company's  home  office  prior to the  expiration  of 61 days after the date the
notice is mailed,  the death benefit  guarantee  will no longer be in effect and
the rider will terminate. If the rider terminates,  it may not be reinstated. If
this rider is in force,  the death  benefit  guarantee  premium  requirement  is
satisfied and the insured is alive on the Policy Maturity Date, the Company will
pay the  policyowner  the excess,  if any, of the face amount over the  maturity
proceeds.

The Contract

     The Policy, the application  attached to it, any supplemental  application,
any adjustment  applications,  any amendments to the application and the current
data pages make up the entire contract  between the Company and the policyowner.
Any  statements  made in the  application or an adjustment  application  will be
considered  representations and not warranties. No statement,  unless made in an
application,  will be used to void a Policy (or void an adjustment in case of an
adjustment  application)  or to defend against a claim. A Policy may be modified
by mutual agreement  between the policyowner and the Company.  Any alteration of
the Policy  must be in  writing  and  signed by one of the  Company's  corporate
officers. No one else, including the agent, may change the contract or waive any
provisions.

Incontestability

     The Company  will not  contest  the  insurance  coverage  provided  under a
Policy,  except for any subsequent increase in face amount, after the Policy has
been in force  during the lifetime of the insured for a period of two years from
the Policy Date. This provision does not apply to claims for total disability or
to accidental  death benefits which may be provided by a rider to a Policy.  Any
face amount  increase  made under the  Adjustment  Options has its own  two-year
contestable period which begins on the effective date of the adjustment.

Misstatements

     If the age or gender of the insured has been  misstated in an  application,
including a reinstatement  application,  the death benefit under the Policy will
be that which  would be  purchased  by the most recent  mortality  charge at the
correct age and gender.

Suicide

     A Policy  does not  cover the risk of  suicide  within  two years  from the
Policy  Date or two years  from the date of any  increase  in face  amount  with
respect to such increase, whether the insured is sane or insane. In the event of
suicide  within two years of the Policy Date,  the only liability of the Company
will be a refund of premiums paid,  without interest,  less any policy loans and
loan  interest and any partial  surrenders.  In the event of suicide  within two
years of an  increase  in face  amount,  the only  liability  of the  Company in
respect  to  that  increase  in face  amount  will be a  refund  of the  cost of
insurance for that increase.

Ownership

     The  owner of the  Policy  is as named in the  application.  The  owner may
exercise every right and enjoy every privilege  provided by the Policy,  subject
to the rights of any irrevocable  beneficiary.  All privileges and rights of the
owner  under a Policy end when the owner  surrenders  the  Policy for cash,  the
death  proceeds of the Policy are paid,  or the maturity  proceeds of the Policy
are paid.  Also, if the grace period ends without  receipt by the Company at its
home office of the payment  required to keep the Policy in force, the privileges
and  rights of the owner  terminate  as of the  Monthly  Date on or  immediately
preceding  the start of the grace  period.  If the owner is not the  insured and
dies  before the  insured,  the insured  becomes the owner  unless the owner has
provided  for a  successor  owner.  The owner may be changed by filing a Written
Request  with the  Company.  The  Company's  approval is needed and no change is
effective  until the Company  approves the Written  Request for change of owner.
Once  approved,  the  change is  effective  as of the date the owner  signed the
Written  Request.  The Company  reserves the right to require that the Policy be
sent to the Company so that the change may be recorded.

Beneficiaries

     The original  beneficiaries and contingent  beneficiaries are designated by
the policyowner on the application.  A primary and/or contingent  beneficiary or
beneficiaries  may be changed by Written  Request to the Company.  The Company's
approval is needed and no change is  effective  until the Company  approves  the
Written  Request  for  change  of  beneficiary.  Once  approved,  the  change is
effective as of the date the owner signed the Written Request.  If changed,  the
primary beneficiary or contingent  beneficiary is as shown in the latest written
change filed with the Company.  One or more primary or contingent  beneficiaries
may be named in the application or a later change request.

Benefit Instructions

     While the insured is alive, the owner may file instructions for the payment
of death  proceeds  under one of the  benefit  options  under the  Policy.  Such
instructions,  or a change of  instructions,  must be made by Written Request to
the Company.  If the owner changes the beneficiary,  that change will revoke any
prior benefit instructions.

Postponement of Payments

     Payment of any amount  upon total or partial  surrender,  policy  loan,  or
proceeds  payable at death or  maturity  and the right to transfer to or from an
Investment  Account may be  postponed or  suspended  whenever:  (1) the New York
Stock Exchange is closed other than customary weekend and holiday  closings,  or
trading  on the New York Stock  Exchange  is  restricted  as  determined  by the
Securities and Exchange  Commission;  (2) the Securities and Exchange Commission
by order permits  postponement  for the protection of  policyowners;  or (3) the
Securities  and  Exchange  Commission  requires  that trading be  restricted  or
declares  an  emergency,  as a result of which  disposal  of  securities  is not
reasonably  practicable or it is not reasonably practicable to determine the net
asset value of the Mutual Funds.

Assignment

     The Policy can be assigned as  collateral  for a loan.  The Company must be
notified in writing if the Policy has been  assigned.  Each  assignment  will be
subject  to any  payments  made or  action  taken  by the  Company  prior to its
notification of such assignment. The Company is not responsible for the validity
of an assignment.  An assignment as collateral does not change the owner but the
rights of  beneficiaries,  whenever  named,  become  subordinate to those of the
assignee.

Policy Proceeds

     Death proceeds under a Policy will  ordinarily be paid within five Business
Days after the Company receives due proof of death. Payments may be postponed in
certain  circumstances.  (See  "Postponement of Payments.") During the insured's
lifetime,  the  policyowner  may arrange for the death  proceeds to be paid in a
lump sum or under one or more of the settlement  options described below.  These
choices are also available if the Policy is surrendered or matures.

     When death proceeds are payable in a lump sum, the  beneficiary  may select
one or more of the settlement options.

     The following options are available:

     Option A

     Special Benefit  Arrangement - A specially  designed  benefit option may be
     arranged with the Company's approval.

     Option B

     Proceeds  Left at  Interest - The Company  will hold the amount  applied on
     deposit. Interest payments will be made annually,  semiannually,  quarterly
     or monthly, as elected.

     Option C

     Fixed  Income - The  Company  will pay an  income  of a fixed  amount or an
     income for a fixed period not exceeding 30 years.

     Option D

     Life Income - The Company will pay an income during a person's lifetime.  A
     minimum guaranteed period may be used.

     Option E

     Joint and Survivor  Life Income - The Company will pay an income during the
     lifetime of two persons,  and  continuing  until the death of the survivor.
     This option includes a minimum guaranteed period of 10 years.

     Option F

     Joint and Two-Thirds  Survivor Life Income - The Company will pay an income
     during the time two  persons  both  remain  alive,  and  two-thirds  of the
     original amount during the remaining lifetime of the survivor.

     Interest  at a rate set by the  Company,  but never less than  required  by
state law, will be applied to determine the payment under Option B, and any such
interest in excess of the  guaranteed  minimum  will be added to payments  under
Option C.

Participating Policy

     The Policies  share in any  divisible  surplus of the Company.  The Company
will  determine  each  Policy's  share of the  surplus  and will  credit it as a
dividend at the end of each Policy Year.  The Company does not expect to pay any
dividends under the Policy.
Dividends, if any, will be paid in cash.

Right To Exchange Policy

     During the first 24 policy months  following  issuance of a Policy,  except
during a grace  period,  the  policyowner  may exchange the Policy for any other
form of  fixed  benefit  individual  life  insurance  policy  (other  than  term
insurance)  currently  made  available  by the Company  for this  purpose on the
insured's  life.  At  present,  the Company  makes  several  insurance  policies
available for exercise of this exchange  right.  Such request must be postmarked
or  delivered  to the home office of the  Company  before the  expiration  of 24
months  after the  Effective  Date.  At the option of the  policyowner,  the new
policy will provide  either the same death benefit or the same amount at risk as
the Policy did at the time of the exchange request.  Premiums for the new policy
will be based on the same  gender,  issue age,  and risk  classification  of the
insured under the Policy.  An equitable  adjustment in the new policy's payments
and cash or Policy  Values  will be made to reflect  variances,  if any,  in the
payments and Policy Values under the Policy and the new policy. Minimum benefits
of the new  policy  will be fixed and  guaranteed  and the new  policy  will not
participate  in the  experience of the Separate  Account.  Policy values will be
determined  as of the date the Written  Request for  exchange is received at the
Company's  home office.  Evidence of  insurability  will not be required for the
exchange.  No charge will be imposed on the exercise of this exchange privilege.
Any  policy  loan and loan  interest  must be repaid  prior to the  exchange  or
transferred to the new policy. Any benefit riders included as a part of a Policy
may be exchanged,  without evidence of insurability,  for similar benefit riders
on the new policy if both these conditions are met:

     1.   The policyowner,  in the Written Request for exchange,  indicates that
          the rider or riders should be a part of the new policy; and

     2.   The similar  benefit rider or riders were available for the new policy
          on the effective date of the benefit rider for the Policy based on the
          same issue age,  gender and risk  classification  of the insured under
          the Policy.

     The exchange  will be effective  upon proper  receipt by the Company of the
Written  Request,  any amount  required as an  adjustment  and  surrender of the
Policy.

     The policyowner may also exchange the Policy for a fixed-benefit,  flexible
premium  policy in the event of a  material  change  in  investment  policy of a
Division (see "Addition, Deletion or Substitution of Investments.")

     In  addition,  the  policyowner  has the right to  exchange  a face  amount
increase for a  fixed-benefit,  flexible  premium  policy at any time during the
first 24 months following issuance of Policy data pages reflecting a face amount
increase,  but not  while  the  Policy  is in a grace  period  (see  "Adjustment
Options.")

DISTRIBUTION OF THE POLICY

     The Policy will be sold by  individuals  who, in addition to being licensed
and  appointed as life  insurance  agents or brokers for the  Company,  are also
registered representatives of the principal underwriter of the Policies, Princor
Financial  Services  Corporation,  or  of  other  broker-dealers  which  Princor
Financial  Services  Corporation  selects  and  the  Company  approves.  Princor
Financial  Services  Corporation is registered  with the Securities and Exchange
Commission under the Securities Exchange Act of 1934 as a broker-dealer and is a
member of the National  Association  of  Securities  Dealers,  Inc. For Policies
distributed by the principal  underwriter  commissions will range between 0% and
50% of premium received in the first year of a Policy (and between 0% and 50% of
premium received in the first year following an adjustment date), up to a Target
Premium  determined  by a rate per $1,000 of face amount which varies by the age
and gender of the  insured.  In addition,  commissions  will include 0% to 3% of
premium received in the first year of the Policy,  above the Target Premium. For
years  two and  later  of a  Policy,  commissions  will  range  from 0% to 2% of
premiums  received.  A service fee of 0% to 2% is paid on all premiums  received
after the first Policy Year. In addition,  a persistency  renewal commission may
be paid which ranges from 1.25% to 5.25% of premiums received in the first three
Policy Years,  depending upon the agent's or broker's total life insurance sales
for the Company.  Expense  allowances  may also be payable to agents and brokers
based upon premiums  received.  Commission  amounts for Policies  distributed by
broker-dealers other than the principal underwriter will vary.

     The  Company  has  entered  into  a  distribution  agreement  with  Princor
Financial Services  Corporation.  Princor Financial Services Corporation is also
the principal  underwriter for various registered investment companies organized
by  the  Company.  Princor  Financial  Services  Corporation  is a  wholly-owned
subsidiary of Principal Holding Company.  Principal Holding Company is a holding
company and a wholly-owned subsidiary of the Company.

OFFICERS AND DIRECTORS OF PRINCIPAL MUTUAL LIFE INSURANCE COMPANY

     Principal Mutual Life Insurance  Company is managed by a Board of Directors
which is elected by its  policyowners.  The directors and executive  officers of
the  Company,  their  positions  with the  Company,  including  Board  Committee
memberships,  and their principal  occupation during the last five years, are as
follows:

DIRECTORS:
EXECUTIVE OFFICERS (OTHER THAN DIRECTORS):

JOHN EDWARD ASCHENBRENNER          Senior Vice President
RAY STEPHENS CRABTREE              Executive Vice President
THOMAS JEFFERSON GAARD             Senior Vice President
MICHAEL HARRY GERSIE               Senior Vice President
THOMAS JOHN GRAF                   Senior Vice President
JOHN BARRY GRISWELL                Executive Vice President
RONALD EUGENE KELLER               Executive Vice President
GREGG ROSS NARBER                  Senior Vice President and General Counsel
CHARLES EDWARD ROHM                Executive Vice President

<TABLE>
<CAPTION>
                                               Principal Occupation
Name, Positions and Offices                    During Last 5 Years
- ---------------------------                    -------------------
<S>                                 <C> 
MARY VERMEER ANDRINGA               President and Chief Operating Officer, Vermeer Manufacturing Company.
Director
Member, Nominating Committee

RUTH MARGARET DAVIS                 President and Chief Executive Officer, The Pymatuning Group, Inc.
Director
Member, Nominating Committee

DAVID JAMES DRURY                   Chairman and Chief Executive  Officer,  Principal  Mutual Life
Director                            Insurance  Company since January 1995.  President and Chief  Executive
Chairman  of the  Board             Officer  from 1994 - 1995;  President  from  1993-1994;
Chair, Executive Committee          Executive Vice  President from 1992 - 1993;  Executive Vice President and 
                                    Chief Actuary 1992; prior thereto, Senior Vice President and
                                    Chief Actuary.

CHARLES DANIEL GELATT, JR.          President, NMT Corporation.
Director
Member, Executive and
Human Resources Committees

GERALD DAVID HURD                   Retired. Chairman and Chief Executive Officer, Principal Mutual Life Insurance
Director                            Company 1989 - 1994.
Member, Executive and
Human Resources Committee

THEODORE MURTAGH HUTCHISON          Vice Chairman, Principal Mutual Life Insurance Company since August 1994.  Prior
Director                            thereto, Executive Vice President.

CHARLES SAMUEL JOHNSON              Chairman, President and Chief Executive Officer, Pioneer Hi-Bred International, Inc.
Director                            since December 1996. President and Chief Executive Officer September 1995 -     
Member, Audit Committee             December 1996. President and Chief Operating Officer March 1995 - September 1995. Executive Vice
                                    President 1993 - March 1995. Prior thereto, Senior Vice President.

WILLIAM TURNBALL KERR               President & Chief Executive Officer, Meredith Corporation since 1997.  President and
Director                            Chief Operating Officer 1994 - 1997. Prior thereto, Executive Vice President.
Member, Nominating Committee

LEE LIU                             Chairman and Chief Executive Officer, IES Industries, Inc., since November 1996. Prior 
Director                            thereto, Chairman, President and Chief Executive Officer.
Member, Executive and Human
Resources Committees

VICTOR HENDRIK LOEWENSTEIN          Managing Partner, Egon Zehnder International
Director
Member, Audit Committee

RONALD DALE PEARSON                 Chairman, President and Chief Executive Officer, Hy-Vee, Inc.
Director
Member, Human Resources Committee

JOHN ROY PRICE                      Managing Director, The Chase Manhattan Corporation since April, 1996. Prior    
Director                            thereto, Managing Director, Chemical Banking Corporation.
Chair, Audit Committee

BARBARA ANN RICE                    Principal, The Alliance for Effective Organizations, Inc., since 1994. Prior thereto, Vice
Director                            President - Human Resources, Scott Paper Company.
Member, Human Resources Committee

JEAN-PIERRE CHARLES ROSSO           Chairman, President and Chief Executive Officer, Case Corporation since March 
Director                            1996. President and Chief Executive Officer April 1994-March 1996. Prior thereto,
Member, Audit Committee             President, Honeywell, Inc.

DONALD MITCHELL STEWART             President, The College Board.
Director
Chair, Nominating Committee

ELIZABETH EDITH TALLETT             President & CEO of Dioscor, Inc. & Serex, Inc. since 1996. President and Chief 
Director                            Executive Officer, Transcell Technologies, Inc. 1992 - 1996.                            
Member, Audit Committee

DEAN DICKSON THORNTON               Retired since 1993. Prior thereto President, Boeing Commercial Airplane Group.
Director
Chair, Human Resources Committee

FRED WILLIAM WEITZ                  President, Chairman of the Board  and Chief Executive Officer, Essex Meadows, Inc. 
Director                            since 1995. Prior thereto, President, Chairman of the Board, and Chief Executive 
Member, Executive and Nominating    Officer,  The  Weitz Corporation and its subsidiaries.
Committees
</TABLE>

STATE REGULATION OF PRINCIPAL MUTUAL LIFE INSURANCE COMPANY

     The Company is organized under the laws of the State of Iowa and is subject
to regulation by the  Commissioner of Insurance of Iowa. An annual  statement is
filed with the Iowa  Division  of  Insurance  on or before  March 1 of each year
covering the operations and reporting on the financial  condition of the Company
as of December 31 of the preceding year. Periodically, the Commissioner examines
the assets
 and  liabilities  of the Company and the Separate  Account and  verifies  their
adequacy.  A full  examination  of the Company's  operations is conducted by the
National Association of Insurance Commissioners at least every five years.

FEDERAL TAX MATTERS

     The discussion  contained herein is general in nature, is not an exhaustive
discussion of all tax questions that might arise under the policies,  and is not
intended as tax advice.  No attempt is made to consider any applicable  state or
other  tax  laws  and  no  representation  is  made  as  to  the  likelihood  of
continuation of current  federal income tax laws and treasury  regulations or of
current interpretations of the Internal Revenue Service.

     While the  Company  reserves  the right to make  changes  in the  Policy to
assure that it  continues to qualify as life  insurance  for tax  purposes,  the
Company  cannot make any  guarantee  regarding  the future tax  treatment of any
Policy.  For complete  information  on the impact of changes with respect to the
Policy and federal and state  considerations,  a qualified tax advisor should be
consulted.

     The ultimate  effect of federal income taxes on values under the Policy and
on the  economic  benefit to the  policyowner  or  beneficiary  depends upon the
Company's  tax  status,  upon the terms of the Policy and upon the tax status of
the individual concerned.

Tax Status of the Company and the Separate Account

     The Company is taxed as an  insurance  Company  under  Subchapter  L of the
Internal  Revenue  Code of 1986 (the  "Code").  The  Separate  Account  is not a
separate taxable entity and its operations are taken into account by the Company
in determining its income tax liability.  All investment income and realized net
capital  gains on the assets of the separate  account are  reinvested  and taken
into  account in  determining  Policy  Values and are  automatically  applied to
increase the book reserves associated with the Policies.  Under existing federal
income tax law,  neither the investment  income nor any net capital gains of the
Separate Account, are taxed to the Company to the extent those items are applied
to increase reserves associated with the Policies.

Charges for Taxes

     The  Company  imposes  a  federal  tax  charge  equal to 1.25% of  premiums
received  under the Policy to compensate for the federal income tax liability it
incurs under Section 848 of the Code by reason of its receipt of premiums  under
the Policy.  The Company  believes that this charge is reasonable in relation to
the  increased  tax burden it incurs as a result of Section 848. No other charge
is  currently  made to the  Separate  Account  for federal  income  taxes of the
Company that may be  attributable  to the Separate  Account.  Periodically,  the
Company reviews the  appropriateness  of charges to the Separate Account for the
Company's  federal  income  taxes,  and in the future,  a charge may be made for
federal  income  taxes  incurred by the  Company  that are  attributable  to the
Separate Account. In addition,  depending on the method of calculating  interest
on Policy Values  allocated to the Fixed  Account,  a charge may also be imposed
for the Policy's share of the Company's federal income taxes attributable to the
Fixed Account.

     Under current laws, the Company may incur state or local taxes (in addition
to  premium  taxes)  in  several  states.  At  present,   these  taxes  are  not
significant.  If there is a  material  change in  applicable  state or local tax
laws,  the Company  reserves  the right to charge the  Separate  Account for the
portion of such taxes, if any, attributable to the Separate Account.

Diversification Standards

     In  addition  to other  requirements  imposed  by the Code,  a Policy  will
qualify  as  life  insurance   under  the  Code  only  if  the   diversification
requirements  of Code Section  817(h) are satisfied by each Separate  Account in
which any of the Policy Values are held. To assure that each Policy continues to
qualify as life insurance for federal income tax purposes,  the Company  intends
to comply with Code Section 817(h) and the regulations thereunder.

Life Insurance Status of Policy

     The Company believes that the Policy meets the statutory definition of life
insurance  under Code Section 7702 and that the  policyowner  and beneficiary of
any Policy will receive the same federal  income tax  treatment as that accorded
to  owners  and   beneficiaries  of  fixed  benefit  life  insurance   policies.
Specifically,  the death benefit  under the Policy will be  excludable  from the
gross income of the  beneficiary  subject to the terms and conditions of Section
101(a)(1) of the Code. (Death benefits under a "modified  endowment contract" as
discussed  below are  treated in the same  manner as death  benefits  under life
insurance contracts that are not so classified.)

     In addition, unless the Policy is a "modified endowment contract," in which
case the  receipt of any loan under the  Policy  may  result in  recognition  of
income  to  the  policyowner,  the  policyowner  will  not  be  deemed  to be in
constructive receipt of the Policy Values,  including increments thereon,  under
the Policy  until  proceeds of the Policy are  received  upon a total or partial
surrender of the Policy.

Modified Endowment Contract Status

     A  Policy  will  be a  modified  endowment  contract  if it  satisfies  the
definition of life insurance set out in the Internal Revenue Code, but it either
fails  the  additional  "7-pay  test"  set  forth in Code  Section  7702A or was
received in exchange for a modified endowment  contract.  A Policy will fail the
7-pay test if the accumulated  amount paid under the contract at any time during
the first seven  contract  years exceeds the total premiums that would have been
payable  under a Policy  providing for  guaranteed  benefits upon the payment of
seven level  annual  premiums.  A Policy  received  in  exchange  for a modified
endowment  contract  will be taxed as a modified  endowment  contract even if it
would otherwise satisfy the 7-pay test.

     While the 7-pay  test is  generally  applied  as of the time the  Policy is
issued,  certain  changes in the  contractual  terms of a Policy will  require a
Policy to be retested to  determine  whether the change has caused the Policy to
become a modified endowment contract. For example, a reduction in death benefits
during the first seven contract years will cause the Policy to be retested as if
it had originally been issued with the reduced death benefit.

     In addition,  if a "material change" occurs at any time while the Policy is
in force,  a new 7-pay test  period  will  start and the Policy  will need to be
retested to  determine  whether it  continues  to meet the 7-pay test.  The term
"material change" generally includes  increases in death benefits,  but does not
include an increase in death  benefits which is  attributable  to the payment of
premiums necessary to fund the lowest level of death benefits payable during the
first  seven  contract  years,  or which is  attributable  to the  crediting  of
interest with respect to such premiums.

     Because the Policy provides for flexible premium payments,  the Company has
instituted  procedures  to  monitor  whether  increases  in  death  benefits  or
additional  premium  payments  cause either the start of a new  seven-year  test
period or the  taxation  of  distributions  and loans.  All  additional  premium
payments will be considered in these determinations.

     If a Policy  fails the 7-pay  test,  all  distributions  (including  loans)
occurring in the year of failure and thereafter will be subject to the rules for
modified endowment  contracts.  A recapture  provision also applies to loans and
distributions that are received in anticipation of failing the 7-pay test. Under
the Code, any  distribution or loan made within two years prior to the date that
a Policy fails the 7-pay test is considered to have been made in anticipation of
the failure.

Policy Surrenders and Partial Surrenders

     Upon a total surrender of a Policy, the policyowner will recognize ordinary
income for federal  tax  purposes  to the extent  that the Net  Surrender  Value
exceeds the  investment  in the Policy (the total of all  premiums  paid but not
previously  recovered plus any other consideration paid for the Policy). The tax
consequences  of a partial  surrender from a Policy will depend upon whether the
partial surrender results in a reduction of future benefits under the Policy and
whether the Policy is a modified endowment contract.

     If the Policy is not a modified  endowment  contract,  the general  rule is
that a partial  surrender  from a Policy is taxable  only to the extent  that it
exceeds the total investment in the contract.  An exception to this general rule
applies,  however,  if a reduction of future benefits occurs during the first 15
years after a Policy is issued and there is a cash distribution  associated with
that  reduction.  In such a case, the Code  prescribes a formula under which the
policyowner  may be taxed on all or a part of the amount  distributed.  After 15
years,  cash  distributions  from a  Policy  that  is not a  modified  endowment
contract  will not be subject to federal  income tax,  except to the extent they
exceed  the total  investment  in the  contract.  The  Company  suggests  that a
policyowner consult with a tax advisor in advance of a proposed decrease in face
amount or a partial  surrender.  In addition,  any amounts  distributed  under a
"modified  endowment  contract"  (including proceeds of any loan) are taxable to
the extent of any accumulated income in the Policy. In general, the amount which
may be  subject  to tax is the  excess of the  Policy  Value  (both  loaned  and
unloaned) over the previously unrecovered premiums paid.

     Under certain  circumstances,  a  distribution  under a modified  endowment
contract  (including a loan) may be taxable even though it exceeds the amount of
accumulated  income  in the  Policy.  This can occur  because  for  purposes  of
determining the amount of income  received upon a distribution  (or loan) from a
modified endowment  contract,  the Code requires the aggregation of all modified
endowment  contracts  issued  to the  same  policyowner  by an  insurer  and its
affiliates  within the same calendar year.  Therefore,  loans and  distributions
from any one such Policy are taxable to the extent of the income  accumulated in
all the modified endowment contracts required to be so aggregated.

     If any  amount is  taxable  as a  distribution  of income  under a modified
endowment  contract (as a result of a total surrender,  a partial surrender or a
loan),  it may also be subject to a 10%  penalty tax under Code  Section  72(v).
Limited  exceptions  from the  additional  penalty tax are available for certain
distributions  to  individual  policyowners.  The  penalty tax will not apply to
distributions:  (i) that are made on or after the date the taxpayer  attains age
59 1/2; or (ii) that are attributable to the taxpayer's  becoming  disabled;  or
(iii) that are part of a series of substantial equal periodic payments (made not
less  frequently  than  annually)  made for the life or life  expectancy  of the
taxpayer.

Policy Loans and Interest Deductions

     The Company also believes  that under  current law any loan received  under
the Policy will be treated as a Policy debt of a  policyowner  and that,  unless
the Policy is a modified endowment contract,  no part of any loan under a Policy
will constitute income to the policyowner. If the Policy is a modified endowment
contract (see discussion above) loans will be fully taxable to the extent of the
income  in the  Policy  (and  in any  other  contracts  with  which  it  must be
aggregated) and could be subject to the additional 10 percent tax.

     Code Section 264 imposes stringent limitations on the deduction of interest
paid or accrued on loans in  connection  with a Policy.  In addition,  under the
"personal" interest  limitation  provisions of Code Section 163, no deduction is
allowed for  interest on any policy loan if the  proceeds  are used for personal
purposes,  even if the Policy and loan otherwise meet the  requirements  of Code
Section 264. The limitations on deductibility of personal interest may not apply
to  disallow  all or part of the  interest  expense as a  deduction  if the loan
proceeds are used for "trade or business" or "investment"  purposes. The Company
suggests consultation with a tax advisor for further guidance.

Corporate Alternative Minimum Tax

     Ownership  of a  Policy  by a  corporation  may  affect  the  policyowner's
exposure to the corporate  alternative maximum tax. In determining whether it is
subject  to  alternative  minimum  tax a  corporate  policyowner  must  make two
computations.  First,  the  corporation  must take into account a portion of the
current year's  increase in the built-in gain in its  corporate-owned  policies.
Second,  the corporation must take into account a portion of the amount by which
the death benefits  received under any Policy exceed the sum of (i) the premiums
paid on that Policy in the year of death,  and (ii) the  corporation's  basis in
the Policy (as measured for  alternative  minimum tax purposes) as of the end of
the corporation's tax year immediately preceding the year of death.

Exchange or Assignments of Policies

     A change of the  policyowner or the insured or an exchange or assignment of
a Policy may have significant tax consequences  depending on the  circumstances.
For example,  an assignment or exchange of a Policy may result in taxable income
to the transferring policyowner.  Further, Code Section 101(a) provides, subject
to certain exceptions,  that where a Policy has been transferred for value, only
the portion of the death benefit which is equal to the total  consideration paid
for the Policy may be excluded from gross income. For complete  information with
respect to Policy  assignments and exchanges,  a qualified tax advisor should be
consulted.

Withholding

     Under  Section 3405 of the Code,  withholding  is generally  required  with
respect to certain taxable distributions under insurance contracts.  In the case
of periodic  payments  (payments made as an annuity or on a similar basis),  the
withholding is at graduated rates (as though the payments were employee  wages).
With respect to non-periodic distributions, the withholding is at a flat rate of
10%. A policyowner can elect to have either  non-periodic  or periodic  payments
made without  withholding  except  where the  policyowner's  tax  identification
number has not been furnished to the Company or the Internal Revenue Service has
notified  the  Company  that  the tax  identification  number  furnished  by the
policyowner is incorrect.

Taxation of Accelerated Death Benefits

     The Company provides  accelerated  death benefits based upon a lien method.
It  is  unclear  whether  benefits  paid  under  this  rider  are  taxable.  For
information  regarding  taxation of accelerated death benefits,  a qualified tax
advisor should be consulted.

Other Tax Issues

     Federal  estate  and  state and local  estate,  inheritance,  and other tax
consequences   of  ownership  or  receipt  of  Policy  proceeds  depend  on  the
circumstances of each policyowner or beneficiary.

EMPLOYEE BENEFIT PLANS

     Employers and employee  organizations should consider, in consultation with
counsel, the impact of Title VII of the Civil Rights Act of 1964 on the purchase
of a Policy in connection with an employment-related  insurance or benefit plan.
The United States Supreme Court held, in the 1983 decision of Arizona  Governing
Committee v. Norris,  that,  under Title VII,  optional annuity benefits under a
deferred  compensation plan could not vary on the basis of gender.  Policies are
available  for use in  connection  with such  employment-related  insurance  and
benefit plans which do not vary in any respect  between male and female insureds
of a particular age and underwriting classification.

LEGAL PROCEEDINGS

     There are no legal  proceedings to which the Separate Account is a party or
to which the assets of any of the Divisions thereof are subject.  The Company is
not involved in any litigation that is of material importance in relation to its
total assets or that relate to the Separate Account.

LEGAL OPINION

     Legal matters  applicable to the issue and sale of the Policies,  including
the right of the Company to issue  Policies  under Iowa insurance law, have been
passed upon by Gregg R. Narber, Senior Vice President and General Counsel of the
Company.

INDEPENDENT AUDITORS

     The  financial  statements  of  Principal  Mutual  Life  Insurance  Company
Variable Life Separate Account and the consolidated  financial statements of The
Principal  Financial  Group(R)  (comprised  of Principal  Mutual Life  Insurance
Company and its subsidiaries) which are included in this registration  statement
have been audited by Ernst & Young LLP,  independent  auditors,  for the periods
indicated in their reports  thereon which appear  elsewhere in the  registration
statement.

REGISTRATION STATEMENT

     A  registration  statement  has been  filed with the  Commission  under the
Securities Act of 1933, as amended, with respect to the Policies offered hereby.
This  Prospectus  does  not  contain  all  the  information  set  forth  in  the
registration  statement  and the  amendments  and  exhibits to the  registration
statement to all of which reference is made for further  information  concerning
the Separate  Account,  the Company and the Policy  offered  hereby.  Statements
contained  in this  Prospectus  as to the contents of the Policy and other legal
instruments  are  summaries.  For a  complete  statement  of the terms  thereof,
reference is made to such instruments as filed.

FINANCIAL STATEMENTS

     The  financial  statements  of the  Company  which  are  included  in  this
Prospectus should be considered only as bearing on the ability of the Company to
meet its obligations under the Policy.  They should not be considered as bearing
on the investment performance of the assets held in the Separate Account.

                         Report of Independent Auditors



Board of Directors and Participants
Principal Mutual Life Insurance Company


We have audited the  accompanying  statement  of net assets of Principal  Mutual
Life Insurance Company Variable Life Separate Account (comprising, respectively,
the Balanced, Bond, Capital Accumulation, Emerging Growth, High Yield, and Money
Market  Divisions)  as of  December  31,  1996,  and the related  statements  of
operations  and  changes in net assets for each of the three years in the period
then ended.  These financial  statements are the responsibility of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1996, by correspondence with
the transfer agent. 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 Principal Mutual Life Insurance
Company  Variable Life Separate Account at December 31, 1996, and the results of
its  operations and the changes in its net assets for each of the three years in
the  period  then  ended,  in  conformity  with  generally  accepted  accounting
principles.

/s/ Ernst & Young

Des Moines, Iowa
February 7, 1997
<PAGE>
<TABLE>
<CAPTION>
                     Principal Mutual Life Insurance Company
                         Variable Life Separate Account

                             Statement of Net Assets

                                December 31, 1996



Assets
Investments:
   Balanced Division:
      Principal Balanced Fund, Inc. - 300,877 shares at net asset value
<S>                                                                                                          <C>         
        of $14.44 per share (cost - $4,029,659)                                                              $  4,344,657
   Bond Division:
      Principal Bond Fund, Inc. - 144,996 shares at net asset value of $11.33 per share (cost -
        $1,652,187)                                                                                             1,642,800
   Capital Accumulation Division:
      Principal Capital Accumulation Fund, Inc. - 235,315 shares at net asset value of $29.84 per
        share (cost - $6,455,408)                                                                               7,021,808
   Emerging Growth Division:
      Principal Emerging Growth Fund, Inc. - 460,827 shares at net asset value of $29.74 per share
        (cost - $11,072,205)                                                                                   13,704,998
   High Yield Division:
      Principal High Yield Fund, Inc. - 151,981 shares at net asset value of $8.72 per share (cost -
        $1,319,073)                                                                                             1,325,273
   Money Market Division:
      Principal Money Market Fund, Inc. - 1,305,482 shares at net asset value of $1.00 per share
        (cost - $1,305,482)                                                                                     1,305,482
                                                                                                        --------------------
                                                                                                        ====================
Net assets                                                                                                    $29,345,018
                                                                                                        ====================

See accompanying notes.
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                  Unit
                                    Units         Value
                                 ------------- ------------
                                 ------------- ------------
Net assets are represented by:
<S>                                   <C>         <C>            <C>         
   Balanced Division                  190,477     $22.81         $  4,344,657
   Bond Division                       80,628      20.38            1,642,800
   Capital Accumulation Division      266,347      26.36            7,021,808
   Emerging Growth Division           418,635      32.74           13,704,998
   High Yield Division                 67,188      19.72            1,325,273
   Money Market Division               86,858      15.03            1,305,482
                                                            --------------------
                                                            ====================
Net assets                                                        $29,345,018
                                                            ====================

See accompanying notes.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                     Principal Mutual Life Insurance Company
                         Variable Life Separate Account

                            Statements of Operations





                                                                                          Combined
                                                                   --------------------------------------------------------
                                                                                   Year ended December 31
                                                                          1996                1995               1994
                                                                   ------------------- -------------------- ---------------
                                                                   ------------------- -------------------- ---------------
Investment income
Income:
<S>                                                                      <C>                 <C>                 <C>     
   Dividends                                                             $   576,069         $   376,014         $205,850
   Capital gains distributions                                             1,240,739             429,058          211,019
                                                                   ------------------- -------------------- ---------------
                                                                   ------------------- -------------------- ---------------
                                                                           1,816,808             805,072          416,869
Expenses:
   Mortality and expense risks                                               160,075              95,590           55,513
                                                                   ------------------- -------------------- ---------------
                                                                   ------------------- -------------------- ---------------
Net investment income                                                      1,656,733             709,482          361,356

Realized and unrealized gains (losses) on investments

Net realized gains (losses) on investments                                   196,669             254,585           31,582
Change in net unrealized appreciation/
   depreciation of investments                                             1,785,917           1,956,773         (442,230)
                                                                   ------------------- -------------------- ---------------
                                                                   =================== ==================== ===============
Net increase (decrease) in net assets resulting from operations
                                                                          $3,639,319          $2,920,840        $ (49,292)
                                                                   =================== ==================== ===============
</TABLE>
<PAGE>


<TABLE>
<CAPTION>
           Balanced Division                          Bond Division                        Capital Accumulation Division
- ----------------------------------------  ------------------------------------------- ---------------------------------------------
         Year ended December 31                  Year ended December 31                        Year ended December 31
 1996         1995             1994       1996            1995            1994          1996             1995            1994
- -------- ---------------- --------------  ---------- --------------- ---------------- ------------- --------------- ---------------
- -------- ---------------- --------------  ---------- --------------- ---------------- ------------- --------------- ---------------


<C>          <C>              <C>          <C>           <C>              <C>          <C>              <C>             <C>      
$110,439     $  85,937        $  53,356    $92,610       $  47,997        $ 33,025     $   118,875      $  79,394       $  56,729
 244,144        72,211           25,558          -               -               -         745,903        293,683          54,291
- -------- ---------------- --------------  ---------- --------------- ---------------- ------------- --------------- ---------------
- -------- ---------------- --------------  ---------- --------------- ---------------- ------------- --------------- ---------------
 354,583       158,148           78,914     92,610          47,997          33,025         864,778        373,077         111,020

  25,360        17,258           12,058      8,256           5,384           3,207          36,169         22,976          14,428
- -------- ---------------- --------------  ---------- --------------- ---------------- ------------- --------------- ---------------
- -------- ---------------- --------------  ---------- --------------- ---------------- ------------- --------------- ---------------
 329,223       140,890           66,856     84,354          42,613          29,818         828,609        350,101          96,592



  20,387        28,104            6,900      2,798           4,064          (2,792)         36,486         49,320         (13,565)

  77,334       316,677         (120,904)   (53,168)         85,230         (40,136)        247,560        433,439         (87,735)
- -------- ---------------- --------------  ---------- --------------- ---------------- ------------- --------------- ---------------

$426,944      $485,671        $ (47,148)   $33,984        $131,907        $(13,110)     $1,112,655       $832,860       $  (4,708)
======== ================ ==============  ========== =============== ================ ============= =============== ===============
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                     Principal Mutual Life Insurance Company
                         Variable Life Separate Account

                      Statements of Operations (continued)




                                                                      Emerging Growth Division
                                                                       Year ended December 31
                                                       --------------------------------------------------------
                                                              1996                1995              1994
                                                       -------------------- ------------------ ----------------
                                                       -------------------- ------------------ ----------------
Investment income
Income:
<S>                                                         <C>                  <C>                <C>      
   Dividends                                                $     99,423         $     65,593       $  26,319
   Capital gains distributions                                   250,692               63,164         131,170
                                                       -------------------- ------------------ ----------------
                                                       -------------------- ------------------ ----------------
                                                                 350,115              128,757         157,489
Expenses:
   Mortality and expense risks                                    74,424               43,103          21,185
                                                       -------------------- ------------------ ----------------
                                                       -------------------- ------------------ ----------------
Net investment income                                            275,691               85,654         136,304

Realized and unrealized gains (losses) on investments
Net realized gains (losses) on investments                       136,928              172,414          42,332
Change in net unrealized appreciation/
   depreciation of investments                                 1,479,684            1,127,081        (174,867)
                                                       -------------------- ------------------ ----------------
                                                       ==================== ================== ================
Net increase in net assets resulting from operations
                                                              $1,892,303           $1,385,149      $    3,769
                                                       ==================== ================== ================

See accompanying notes.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                     High Yield Division                                             Money Market Division
- --------------------------------------------------------------    ------------------------------------------------------------
                   Year ended December 31                                           Year ended December 31
        1996                 1995                1994                    1996                1995                 1994
- --------------------- ------------------- --------------------    ------------------- -------------------- -------------------
- --------------------- ------------------- --------------------    ------------------- -------------------- -------------------


<S>                          <C>                 <C>                       <C>               <C>                  <C>    
        $107,701             $72,460             $21,527                   $47,021           $24,633              $14,894
               -                   -                   -                         -                 -                    -
- --------------------- ------------------- --------------------    ------------------- -------------------- -------------------
- --------------------- ------------------- --------------------    ------------------- -------------------- -------------------
         107,701              72,460              21,527                    47,021            24,633               14,894

           7,858               3,702               1,585                     8,008             3,167                3,050
- --------------------- ------------------- --------------------    ------------------- -------------------- -------------------
- --------------------- ------------------- --------------------    ------------------- -------------------- -------------------
          99,843              68,758              19,942                    39,013            21,466               11,844



              70                 683              (1,293)                        -                 -                    -

          34,507              (5,654)            (18,588)                        -                 -                    -
- --------------------- ------------------- --------------------    ------------------- -------------------- -------------------

        $134,420             $63,787          $       61                   $39,013           $21,466              $11,844
===================== =================== ====================    =================== ==================== ===================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                     Principal Mutual Life Insurance Company
                         Variable Life Separate Account

                       Statements of Changes in Net Assets

                  Years ended December 31, 1996, 1995 and 1994



                                                                                                             Combined
                                                                                                        -------------------
                                                                                                        -------------------

<S>                                                                                                          <C>         
Net assets at January 1, 1994                                                                                $  5,802,494

Increase (decrease) in net assets
Operations:
   Net investment income                                                                                          361,356
   Net realized gains (losses) on investments                                                                      31,582
   Change in net unrealized appreciation/depreciation of investments                                             (442,230)
                                                                                                        -------------------
                                                                                                        -------------------
Net increase (decrease) in net assets resulting from operations                                                   (49,292)

Policy related transactions:
   Net premium payments, less sales charges and applicable premium taxes                                        7,030,808
   Contract terminations and surrenders                                                                          (200,983)
   Death benefit payments                                                                                          (4,614)
   Policy loan transfers                                                                                         (131,130)
   Transfers to other contracts                                                                                (2,149,666)
   Cost of insurance and administration charges                                                                (1,002,937)
   Surrender charges                                                                                              (41,439)
                                                                                                        -------------------
                                                                                                        -------------------
Increase in net assets from policy related transactions                                                         3,500,039
                                                                                                        -------------------
                                                                                                        -------------------
Total increase                                                                                                  3,450,747
                                                                                                        -------------------
                                                                                                        -------------------
Net assets at December 31, 1994                                                                                 9,253,241

Increase (decrease) in net assets
Operations:
   Net investment income                                                                                          709,482
   Net realized gains on investments                                                                              254,585
   Change in net unrealized appreciation/depreciation of investments                                            1,956,773
                                                                                                        -------------------
Net increase in net assets resulting from operations                                                            2,920,840

Policy related transactions:
   Net premium payments, less sales charges and applicable premium taxes                                        9,511,939
   Contract terminations and surrenders                                                                          (514,344)
   Death benefit payments                                                                                          (9,358)
   Policy loan transfers                                                                                         (275,660)
   Transfers to other contracts                                                                                (2,602,796)
   Cost of insurance and administration charges                                                                (1,539,242)
   Surrender charges                                                                                              (66,485)
                                                                                                        -------------------
Increase (decrease) in net assets from policy related transactions                                              4,504,054
                                                                                                        -------------------
Total increase (decrease)                                                                                       7,424,894
                                                                                                        -------------------
Net assets at December 31, 1995                                                                                16,678,135
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                               Capital              Emerging               High                Money
      Balanced              Bond            Accumulation             Growth               Yield               Market
      Division            Division            Division              Division             Division            Division
- --------------------- ----------------- ---------------------- -------------------- ------------------- --------------------
- --------------------- ----------------- ---------------------- -------------------- ------------------- --------------------

<S>                           <C>             <C>                    <C>                  <C>                   <C>     
      $1,481,045              $395,806        $1,663,662             $1,874,487           $179,298              $208,196



          66,856                29,818            96,592                136,304             19,942                11,844
           6,900                (2,792)          (13,565)                42,332             (1,293)                    -
        (120,904)              (40,136)          (87,735)              (174,867)           (18,588)                    -
- --------------------- ----------------- ---------------------- -------------------- ------------------- --------------------
- --------------------- ----------------- ---------------------- -------------------- ------------------- --------------------
         (47,148)              (13,110)           (4,708)                 3,769                 61                11,844



         805,108               288,736         1,149,226              2,765,121            120,265             1,902,352
         (61,360)               (4,871)          (39,008)               (83,480)            (9,690)               (2,574)
               -                     -            (3,319)                (1,295)                 -                     -
         (25,740)               (3,819)          (42,994)               (59,784)            (3,260)                4,467
        (155,607)              (92,188)         (226,938)              (284,168)            (7,501)           (1,383,264)
        (178,431)              (59,452)         (218,560)              (396,646)           (32,323)             (117,525)
         (12,651)               (1,004)           (8,043)               (17,212)            (1,998)                 (531)
- --------------------- ----------------- ---------------------- -------------------- ------------------- --------------------
         371,319               127,402           610,364              1,922,536             65,493               402,925
- --------------------- ----------------- ---------------------- -------------------- ------------------- --------------------
         324,171               114,292           605,656              1,926,305             65,554               414,769
- --------------------- ----------------- ---------------------- -------------------- ------------------- --------------------
       1,805,216               510,098         2,269,318              3,800,792            244,852               622,965



         140,890                42,613           350,101                 85,654             68,758                21,466
          28,104                 4,064            49,320                172,414                683                     -
         316,677                85,230           433,439              1,127,081             (5,654)                    -
- --------------------- ----------------- ---------------------- -------------------- ------------------- --------------------
- --------------------- ----------------- ---------------------- -------------------- ------------------- --------------------
         485,671               131,907           832,860              1,385,149             63,787                21,466



       1,036,158               444,236         1,633,021              4,022,336            673,413             1,702,775
         (89,520)              (24,317)         (149,990)              (238,336)           (10,016)               (2,165)
               -                     -            (2,336)                (4,755)                 -                (2,267)
         (52,264)               (4,770)          (56,174)              (159,532)            (3,158)                  238
        (145,034)              (52,638)         (218,351)              (338,865)           (52,617)           (1,795,291)
        (233,775)              (78,861)         (313,935)              (707,162)           (60,938)             (144,571)
         (11,571)               (3,144)          (19,388)               (30,806)            (1,295)                 (281)
- --------------------- ----------------- ---------------------- -------------------- ------------------- --------------------
- --------------------- ----------------- ---------------------- -------------------- ------------------- --------------------
         503,994               280,506           872,847              2,542,880            545,389              (241,562)
- --------------------- ----------------- ---------------------- -------------------- ------------------- --------------------
         989,665               412,413         1,705,707              3,928,029            609,176              (220,096)
- --------------------- ----------------- ---------------------- -------------------- ------------------- --------------------
       2,794,881               922,511         3,975,025              7,728,821            854,028               402,869
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                     Principal Mutual Life Insurance Company
                         Variable Life Separate Account

                 Statements of Changes in Net Assets (continued)




                                                                                     Combined
                                                                                -------------------

<S>                                                                                   <C>        
Net assets at January 1, 1996                                                         $16,678,135

Increase (decrease) in net assets
Operations:
   Net investment income                                                                1,656,733
   Net realized gains on investments                                                      196,669
   Change in net unrealized appreciation/depreciation of investments                    1,785,917
                                                                                -------------------
                                                                                -------------------
Net increase in net assets resulting from operations                                    3,639,319

Policy related transactions:
   Net premium payments, less sales charges and applicable premium taxes
                                                                                       18,395,810
   Contract terminations and surrenders                                                  (722,867)
   Death benefit payments                                                                 (37,233)
   Policy loan transfers                                                                 (473,677)
   Transfers to other contracts                                                        (5,580,579)
   Cost of insurance and administration charges                                        (2,456,536)
   Surrender charges                                                                      (97,354)
                                                                                -------------------
                                                                                -------------------
Increase in net assets from policy related transactions                                 9,027,564
                                                                                -------------------
                                                                                -------------------
Total increase                                                                         12,666,883
                                                                                -------------------
                                                                                ===================
Net assets at December 31, 1996                                                       $29,345,018
                                                                                ===================

See accompanying notes.
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                               Capital              Emerging               High                Money
     Balanced              Bond             Accumulation             Growth               Yield               Market
     Division            Division             Division              Division             Division            Division
- ------------------- ------------------- ---------------------- -------------------- ------------------- --------------------
- ------------------- ------------------- ---------------------- -------------------- ------------------- --------------------

<S>                       <C>                  <C>                  <C>                   <C>                 <C>        
       $2,794,881         $   922,511          $3,975,025           $  7,728,821          $   854,028         $   402,869



          329,223              84,354             828,609                275,691               99,843              39,013
           20,387               2,798              36,486                136,928                   70                   -
           77,334             (53,168)            247,560              1,479,684               34,507                   -
- ------------------- ------------------- ---------------------- -------------------- ------------------- --------------------
- ------------------- ------------------- ---------------------- -------------------- ------------------- --------------------
          426,944              33,984           1,112,655              1,892,303              134,420              39,013



        1,743,079             953,519           2,993,788              6,727,306              507,382           5,470,736
          (98,967)            (23,277)           (167,257)              (390,394)             (15,620)            (27,352)
          (11,941)                (81)            (17,425)                (7,786)                   -                   -
           (9,028)            (21,841)           (153,962)              (276,069)               3,597             (16,374)
         (161,403)           (115,001)           (217,253)              (785,468)             (56,488)         (4,244,966)
         (325,580)           (103,879)           (481,237)            (1,131,138)             (99,942)           (314,760)
          (13,328)             (3,135)            (22,526)               (52,577)              (2,104)             (3,684)
- ------------------- ------------------- ---------------------- -------------------- ------------------- --------------------
- ------------------- ------------------- ---------------------- -------------------- ------------------- --------------------
        1,122,832             686,305           1,934,128              4,083,874              336,825             863,600
- ------------------- ------------------- ---------------------- -------------------- ------------------- --------------------
- ------------------- ------------------- ---------------------- -------------------- ------------------- --------------------
        1,549,776             720,289           3,046,783              5,976,177              471,245             902,613
- ------------------- ------------------- ---------------------- -------------------- ------------------- --------------------
=================== =================== ====================== ==================== =================== ====================
       $4,344,657          $1,642,800          $7,021,808           $13,704,998            $1,325,273          $1,305,482
=================== =================== ====================== ==================== =================== ====================
</TABLE>
<PAGE>
                     Principal Mutual Life Insurance Company
                         Variable Life Separate Account

                          Notes to Financial Statements

                                December 31, 1996



1.  Investment and Accounting Policies

Principal  Mutual Life  Insurance  Company  Variable Life Separate  Account is a
segregated  investment  account  of  Principal  Mutual  Life  Insurance  Company
(Principal Mutual) and is registered under the Investment Company Act of 1940 as
a unit investment trust, with no stated  limitations on the number of authorized
units. As directed by eligible policyowners, the Separate Account invests solely
in shares of Principal Balanced Fund, Inc., Principal Bond Fund, Inc., Principal
Capital Accumulation Fund, Inc., Principal Emerging Growth Fund, Inc., Principal
High Yield Fund,  Inc.,  and  Principal  Money  Market Fund,  Inc.,  diversified
open-end  management   investment   companies  organized  by  Principal  Mutual.
Investments are stated at the closing net asset values per share on December 31,
1996.

The  average  cost  method is used to  determine  realized  gains and  losses on
investments.  Dividends  are taken  into  income on an  accrual  basis as of the
ex-dividend date.


2.  Expenses and Policy Charges

Principal Mutual is compensated for the following expenses and charges:

   Mortality and expense risks assumed by Principal  Mutual are  compensated for
   by a charge  equivalent  to an annual rate of .75% of the asset value of each
   policy. An annual  administration charge of $57 for each policy and a cost of
   insurance charge,  which is based on the Company's  expected future mortality
   experience,  is deducted as  compensation  for  administrative  and insurance
   expenses,    respectively.   The   mortality   and   expense   risk,   annual
   administration,  and insurance  charges amounted to $160,075,  $231,648,  and
   $2,224,888,   respectively,  in  1996;  $95,590,  $166,464,  and  $1,372,778,
   respectively,  in 1995; $55,513,  $119,268,  and $883,669,  respectively,  in
   1994. A sales charge of 5.0% is deducted  from each payment made on behalf of
   each participant. The sales charge is deducted from the payments by Principal
   Mutual prior to their  transfer to the Variable  Life  Separate  Account.  In
   addition, a surrender charge up to a maximum of 25% of the minimum first year
   premium may be imposed upon total  surrender or  termination  of a policy for
   insufficient value.


3.  Federal Income Taxes

Operations  of the Separate  Account are a part of the  operations  of Principal
Mutual.  Under  current  practice,  no federal  income  taxes are  allocated  by
Principal  Mutual to the operations of Principal  Mutual Life Insurance  Company
Variable Life Separate Account.


<PAGE>
                     Principal Mutual Life Insurance Company
                         Variable Life Separate Account

                    Notes to Financial Statements (continued)


4.  Purchases and Sales of Investment Securities

The aggregate units and cost of purchases and proceeds from sales of investments
were as follows:

<TABLE>
<CAPTION>
                                                                                                      Capital Accumulation
                                               Balanced Division             Bond Division                  Division
                                          ---------------------------- -------------------------- -----------------------------
                                             Units         Amount        Units        Amount         Units         Amount
                                          ------------ --------------- ----------- -------------- ------------ ----------------
                                          ------------ --------------- ----------- -------------- ------------ ----------------
Year ended December 31, 1996
Units purchased and reinvested
<S>                                          <C>           <C>            <C>         <C>           <C>             <C>       
   dividends and capital gains               82,222        $2,097,662     48,357      $1,046,130    126,497         $3,858,566
Units redeemed                               29,319           645,607     13,728         275,471     44,900          1,095,829
                                          ------------ --------------- ----------- -------------- ------------ ----------------
                                          ============ =============== =========== ============== ============ ================
Net increase                                 52,903        $1,452,055     34,629     $   770,659     81,597         $2,762,737
                                          ============ =============== =========== ============== ============ ================
                                          ============ =============== =========== ============== ============ ================

Year ended December 31, 1995
Units purchased and reinvested
   dividends and capital gains               56,758        $1,194,305     24,137     $   492,234     87,030         $2,006,098
Units redeemed                               29,073           549,421      8,980         169,115     40,420            783,150
                                          ------------ --------------- ----------- -------------- ------------ ----------------
                                          ============ =============== =========== ============== ============ ================
Net increase                                 27,685       $   644,884     15,157     $   323,119     46,610         $1,222,948
                                          ============ =============== =========== ============== ============ ================

Year ended December 31, 1994
Units purchased and reinvested
   dividends and capital gains               48,225       $   884,022     17,428     $   321,761     69,938       $1,260,246
Units redeemed                              (25,949)         (445,847)    (9,652)       (164,541)   (32,805)        (553,290)
                                          ------------ --------------- ----------- -------------- ------------ ----------------
                                          ============ =============== =========== ============== ============ ================
Net increase                                 22,276       $   438,175      7,776     $   157,220     37,133      $   706,956
                                          ============ =============== =========== ============== ============ ================
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                           Emerging Growth Division                                  Money Market Division
                                                                          High Yield Division
                                          ---------------------------- -------------------------- -----------------------------
                                             Units         Amount        Units        Amount         Units          Amount
                                          ------------ --------------- ----------- -------------- ------------- ---------------
                                          ------------ --------------- ----------- -------------- ------------- ---------------
Year ended December 31, 1996
Units purchased and reinvested
<S>                                           <C>         <C>             <C>          <C>            <C>           <C>       
   dividends and capital gains                224,022     $7,077,421      28,126       $615,083       370,523       $5,517,757
Units redeemed                                 89,178      2,717,856       9,553        178,415       311,613        4,615,144
                                          ------------ --------------- ----------- -------------- ------------- ---------------
                                          ============ =============== =========== ============== ============= ===============
Net increase                                  134,844     $4,359,565      18,573       $436,668        58,910      $   902,613
                                          ============ =============== =========== ============== ============= ===============
                                          ============ =============== =========== ============== ============= ===============

Year ended December 31, 1995
Units purchased and reinvested
   dividends and capital gains                165,606     $4,151,094      40,295       $745,873       120,838       $1,727,408
Units redeemed                                 60,516      1,522,560       7,739        131,726       138,209        1,947,504
                                          ------------ --------------- ----------- -------------- ------------- ---------------
                                          ============ =============== =========== ============== ============= ===============
Net increase (decrease)                       105,090     $2,628,534      32,556       $614,147       (17,371)     $  (220,096)
                                          ============ =============== =========== ============== ============= ===============
                                          ============ =============== =========== ============== ============= ===============

Year ended December 31, 1994
Units purchased and reinvested
   dividends and capital gains                129,908     $2,922,610       7,938       $141,792       140,805       $1,917,246
Units redeemed                                (39,368)      (863,770)     (3,624)       (56,357)     (111,080)      (1,502,477)
                                          ------------ --------------- ----------- -------------- ------------- ---------------
                                          ============ =============== =========== ============== ============= ===============
Net increase                                   90,540     $2,058,840       4,314      $  85,435        29,725      $   414,769
                                          ============ =============== =========== ============== ============= ===============
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                     Principal Mutual Life Insurance Company
                         Variable Life Separate Account

                    Notes to Financial Statements (continued)

5.  Net Assets

Net assets at December 31, 1996 consisted of the following:

                                                                                                                 Net Unrealized
                                                                                        Accumulated Net           Appreciation
                                                                Unit Transactions      Investment Income        (Depreciation) of
                                               Combined                                                            Investments
                                          -------------------- --------------------- ----------------------- ----------------------
                                          -------------------- --------------------- ----------------------- ----------------------

<S>                                             <C>                  <C>                    <C>                     <C>        
   Balanced Division                            $  4,344,657         $  3,496,263           $   533,396             $   314,998
   Bond Division                                   1,642,800            1,516,750               135,437                  (9,387)
   Capital Accumulation Division
                                                   7,021,808            5,317,787             1,137,621                 566,400
   Emerging Growth Division
                                                  13,704,998           10,647,072               425,133               2,632,793
   High Yield Division                             1,325,273            1,155,112               163,961                   6,200
   Money Market Division                           1,305,482            1,295,906                 9,576                       -
                                          -------------------- --------------------- ----------------------- ----------------------
                                          ==================== ===================== ======================= ======================
                                                 $29,345,018          $23,428,890            $2,405,124              $3,511,004
                                          ==================== ===================== ======================= ======================
</TABLE>

                        Report of Independent Auditors

The Board of Directors
Principal Mutual Life Insurance Company

We have audited the accompanying  consolidated  statements of financial position
of The  Principal  Financial  Group (the  Company) as of December 31, 1996 and
1995, and the related  consolidated  statements of  operations,  equity and cash
flows  for  the  years  then  ended.   These   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  consolidated  financial  position of The Principal
Financial Group at December 31, 1996 and 1995, and the consolidated results of
its  operations  and its cash flows for the years then ended in conformity  with
generally accepted accounting principles.

As discussed in Note 1 to the  consolidated  financial  statements,  in 1996 the
Company adopted certain  accounting  changes to conform with generally  accepted
accounting principles for mutual life insurance  enterprises,  and retroactively
restated the 1995 financial statements for the change.

/s/ Ernst & Young

Des Moines, Iowa
February 7, 1997
<PAGE>
                          The Principal Financial Group
                      Consolidated Statements of Operations

                                                   Year ended December 31
                                                     1996          1995*
                                                 ----------------------------
                                                 ----------------------------
                                                        (In Millions)
Revenue
Premiums and annuity and other considerations        $5,121        $5,243
Policy and contract charges                             655           580
Net investment income                                 2,780         2,693
Net realized capital gains                              436           122
Commissions and other income                            150           143
                                                 ----------------------------
Total revenue                                         9,142         8,781

Expenses
Benefits, claims and settlement expenses              6,087         6,142
Dividends to policyowners                               299           307
Operating expenses                                    1,926         1,781
                                                 ----------------------------
                                                 ----------------------------
Total expenses                                        8,312         8,230
                                                 ----------------------------

Income before income taxes                              830           551

Income taxes                                            304           207
                                                 ----------------------------
                                                 ============================
Net income                                          $   526       $   344
                                                 ============================

* As restated.  See Note 1.

See accompanying notes.
<PAGE>
                          The Principal Financial Group
                  Consolidated Statements of Financial Position

                                                               December 31
                                                            1996         1995*
                                                        ------------------------
                                                        ------------------------
                                                              (In Millions)

Assets
Debt securities, available-for-sale                        $21,974      $21,837
Equity securities, available-for-sale                        1,023        1,446
Mortgage loans                                              12,409       11,380
Real estate                                                  2,474        2,263
Policy loans                                                   736          711
Other investments                                               68           79
Cash and cash equivalents                                      271          295
Accrued investment income                                      464          479
Deferred acquisition costs                                   1,058          938
Property held for Company use                                  222          210
Separate account assets                                     17,218       12,957
Other assets                                                 1,225        1,369
                                                        ------------------------
                                                        ========================
Total assets                                               $59,142      $53,964
                                                        ========================
                                                        ========================

Liabilities
Contractholder funds                                       $23,194      $22,465
Future policy benefits and claims                           10,575       10,058
Other policyowner funds                                        454          476
Policyowner dividends payable                                  447          455
Debt                                                           399          361
Income taxes currently payable                                 283          214
Deferred income taxes                                          623          930
Separate account liabilities                                17,166       12,891
Other liabilities                                            1,347        1,508
                                                        ------------------------
                                                        ------------------------
Total liabilities                                           54,488       49,358

Equity
Surplus                                                      3,803        3,277
Net unrealized gains on available- securities          860        1,336
Foreign currency translation adjustment, net                    (9)          (7)
                                                        ------------------------
                                                        ------------------------
Total equity                                                 4,654        4,606
                                                        ------------------------
                                                        ========================
Total liabilities and equity                               $59,142      $53,964
                                                        ========================

* As restated.  See Note 1.

See accompanying notes.
<PAGE>
<TABLE>
<CAPTION>
                          The Principal Financial Group
                        Consolidated Statements of Equity

                                                                Net Unrealized
                                                                   Gains on       Foreign Currency
                                                              Available-for-Sale    Translation
                                                    Surplus       Securities      Adjustment, net   Total Equity
                                                  ---------------------------------------------------------------
                                                                          (In Millions)

<S>                                                 <C>           <C>                    <C>           <C>   
   Balances at January 1, 1995*                     $2,933        $     48               $(6)          $2,975

   Net income                                          344               -                 -              344
   Increase in unrealized appreciation on debt
     securities available-for-sale                       -           1,834                 -            1,834
   Increase in unrealized appreciation on equity
     securities available-for-sale                       -             411                 -              411
   Adjustments for assumed changes in
     amortization pattern:
     Deferred acquisition costs                          -            (315)                -             (315)
     Unearned revenue reserves                           -              52                 -               52
   Provision for deferred income taxes                   -            (694)                -             (694)
   Change in foreign currency translation
     adjustment, net                                     -               -                (1)              (1)
                                                  ---------------------------------------------------------------
   Balances at December 31, 1995                     3,277           1,336                (7)           4,606

   Net income                                          526               -                 -              526
   Decrease in unrealized appreciation on debt
     securities available-for-sale                       -            (543)                -             (543)
   Decrease in unrealized appreciation on equity
     securities available-for-sale                       -            (262)                -             (262)
   Adjustments for assumed changes in
     amortization pattern:
     Deferred acquisition costs                          -              83                 -               83
     Unearned revenue reserves                           -             (11)                -              (11)
   Provision for deferred income tax benefit             -             257                 -              257
   Change in foreign currency translation
     adjustment, net                                     -               -                (2)              (2)
                                                  ---------------------------------------------------------------
                                                  ===============================================================
   Balances at December 31, 1996                    $3,803         $   860               $(9)          $4,654
                                                  ===============================================================

* As restated.  See Note 1.

See accompanying notes.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                          The Principal Financial Group
                      Consolidated Statements of Cash Flows


                                                                                 Year ended December 31
                                                                                  1996          1995*
                                                                              -----------------------------
                                                                              -----------------------------
                                                                                     (In Millions)
Operating activities
<S>                                                                              <C>           <C> 
Net income                                                                           $526          $344
Adjustments to reconcile net income to net cash provided by operating
   activities:
   Amortization of deferred acquisition costs                                         178           145
   Additions to deferred acquisition costs                                           (215)         (206)
   Accrued investment income                                                           15             6
   Contractholder and policyowner liabilities and dividends                           240           523
   Current and deferred income taxes                                                   20            93
   Net realized capital gains                                                        (436)         (122)
   Depreciation and amortization expense                                              112            97
   Other                                                                             (230)          437
                                                                              -----------------------------
                                                                              -----------------------------
Net adjustments                                                                      (316)          973
                                                                              -----------------------------
Net cash provided by operating activities                                             210         1,317

Investing activities 
Available-for-sale securities:
   Purchases                                                                      (11,762)      (13,195)
   Sales                                                                            8,949         9,333
   Maturities                                                                       2,796         2,485
Mortgage loans acquired or originated                                              (2,955)       (2,837)
Mortgage loans sold or repaid                                                       1,619         1,702
Real estate acquired                                                                 (166)         (143)
Real estate sold                                                                      253            38
Net change in policy loans                                                            (25)          (28)
Net change in property held for company use                                           (18)          (44)
Net change in other investments                                                       (74)          (11)
                                                                              -----------------------------
Net cash used in  investment activities                                            (1,383)       (2,700)

Financing activities
Issuance of debt                                                                       43            21
Principal repayments of debt                                                          (29)          (71)
Proceeds of short-term borrowings                                                   1,451           990
Repayment of short-term-borrowings                                                 (1,282)         (990)
Investment contract deposits                                                        7,496         6,756
Investment contract withdrawals                                                    (6,530)       (5,310)
                                                                              -----------------------------
Net cash provided by financing activities                                           1,149         1,396
                                                                              -----------------------------

Net increase (decrease) in cash and cash equivalents                                  (24)           13

Cash and cash equivalents at beginning of year                                        295           282
                                                                              -----------------------------
                                                                              =============================
Cash and cash equivalents at end of year                                        $     271     $     295
                                                                              =============================

* As restated.  See Note 1.

See accompanying notes.
</TABLE>
<PAGE>
                          The Principal Financial Group
                   Notes to Consolidated Financial Statements

                                December 31, 1996

1.  Nature of Operations and Significant Accounting Policies

Description of Business

The Principal  Financial  Group (the Company),  comprised of Principal  Mutual
Life Insurance Company (Principal Mutual) and its subsidiaries, is a diversified
financial services  organization engaged in the marketing and management of life
insurance,  annuity,  health, pension and other financial products and services,
primarily in the United States.

Basis of Presentation

The  accompanying  consolidated  financial  statements  of the  Company  and its
majority-owned  subsidiaries  have been  prepared in conformity  with  generally
accepted  accounting  principles (GAAP).  Less than  majority-owned  entities in
which the Company has at least a 20%  interest  are reported on the equity basis
in the consolidated  statements of financial position as other investments.  All
significant intercompany accounts and transactions have been eliminated.

Total assets of the unconsolidated entities amounted to $1.5 billion at December
31, 1996 and $1.7  billion at December 31, 1995,  and total  revenues  were $349
million in 1996 and $320  million in 1995.  During  1996 and 1995,  the  Company
included $(3) million and $(9) million,  respectively,  in net investment income
representing   the   Company's   share  of  current   year  net  losses  of  the
unconsolidated entities.

Accounting Changes

Prior to 1996, the Company prepared its financial  statements in conformity with
reporting  practices  prescribed or permitted by the  Insurance  Division of the
Department of Commerce of the State of Iowa. Such practices were considered GAAP
for mutual life insurance companies through 1995. Financial Accounting Standards
Board (FASB)  Interpretation  (FIN) No. 40,  Applicability of Generally Accepted
Accounting  Principles  to  Mutual  Life  Insurance  and Other  Enterprises,  as
amended,  which is effective  for 1996 annual  financial  statements,  no longer
permits  statutory-basis  financial statements to be described as being prepared
in conformity with GAAP.

Accordingly,   the  Company  has  adopted  GAAP,  including  various  accounting
pronouncements but primarily Statement of Financial  Accounting Standards (SFAS)
No. 120,  Accounting and Reporting by Mutual Life Insurance  Enterprises  and by
Insurance  Enterprises  for Certain  Long-Duration  Participating  Contracts and
Statement of Position (SOP) 95-1, Accounting for Certain Insurance Activities of
Mutual  Life   Insurance   Enterprises,   which  address  the   accounting   for
long-duration and short-duration insurance and reinsurance contracts,  including
all participating business.

<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

1.  Nature of Operations and Significant Accounting Policies (continued)

Pursuant  to the  requirements  of FIN No. 40,  SFAS No.  120 and SOP 95-1,  the
effect of the changes  from the  statutory  basis to GAAP  accounting  have been
applied  retroactively and the previously issued 1995 financial  statements have
been  restated  for the change.  The effect of the changes  applicable  to years
prior to January 1,  1995,  has been  presented  as a  restatement  of equity as
follows (in millions):

   Equity at January 1, 1995, as previously reported             $1,927
   Adjustment for the cumulative effect on prior years of
     retroactively adopting GAAP                                  1,048
                                                             ---------------
                                                             ===============
   Equity at January 1, 1995, as restated                        $2,975
                                                             ===============

The adoption of GAAP had the effect of  increasing  net income for 1996 and 1995
by approximately $111 million and $81 million, respectively.

Future Application of Accounting Standards

In June 1996,  the FASB  issued  SFAS No.  125,  Accounting  for  Transfers  and
Servicing of Financial Assets and  Extinguishments of Liabilities.  SFAS No. 125
provides consistent accounting standards for securitizations and other transfers
of financial assets,  determines when financial assets  (liabilities)  should be
considered sold (settled) and removed from the statement of financial  position,
and determines when related revenues and expenses should be recognized. SFAS No.
125 is generally  effective for transfers and servicing of financial  assets and
extinguishments of liabilities occurring after December 31, 1996.

SFAS No. 125 was subsequently amended in December 1996 by SFAS No. 127, Deferral
of the Effective Date of Certain  Provisions of FASB Statement No. 125. SFAS No.
127 deferred for one year the  effective  date for  transfers  and  servicing of
repurchase agreements,  dollar rolls, securities lending, secured borrowings and
collateral and similar transactions.  These Statements will be applicable to the
Company. Management believes that they will not have a significant impact on the
Company's consolidated financial statements.

Use of Estimates in the Preparation of Financial Statements

The  preparation  of  the  Company's   consolidated   financial  statements  and
accompanying  notes requires  management to make estimates and assumptions  that
affect the amounts reported and disclosed. These estimates and assumptions could
change in the future as more information  becomes known,  which could impact the
amounts  reported and disclosed in the  consolidated  financial  statements  and
accompanying notes.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)




1.  Nature of Operations and Significant Accounting Policies (continued)

Significant Risks

The following is a description of the most significant risks facing  diversified
financial service organizations and how the Company mitigates those risks:

Legal or  regulatory  risk is the risk that  changes in the legal or  regulatory
environment  in which an insurer  operates will create  additional  expenses not
anticipated by the insurer in pricing its products.  The Company  mitigates this
risk by offering a wide range of products and  operating  throughout  the United
States  and the world,  thus  reducing  its  exposure  to any single  product or
jurisdiction,  and also by employing  underwriting  practices which identify and
minimize the adverse impact of this risk.

Credit  risk is the risk that  issuers  of  securities  owned by the  Company or
borrowers on mortgage  loans on real estate will  default or that other  parties
that owe the Company  money,  will not pay. The Company  minimizes  this risk by
adhering to a conservative  investment strategy, by maintaining sound credit and
collection policies and by providing for any amounts deemed uncollectible.

Interest  rate risk is the risk that  interest  rates  will  change  and cause a
decrease  in the value of the  Company's  investments.  This change in rates may
cause certain  interest-sensitive  products to become uncompetitive or may cause
disintermediation.  The  Company  mitigates  this  risk  by  charging  fees  for
policyowners'  contract  terminations,  by offering  products that transfer this
risk to the purchaser   and by attempting to match the maturity  schedule of its
assets  with  the  expected  payout  of  its  liabilities.  To the  extent  that
liabilities  come due more quickly than assets mature,  an insurer would have to
borrow funds or sell assets prior to maturity and  potentially  recognize a gain
or loss.

Cash and Cash Equivalents

Cash and cash  equivalents  include cash on hand,  money market  instruments and
other debt issues with a maturity date of three months or less when purchased.

Investments

Investments in debt and equity  securities are classified as  available-for-sale
and,  accordingly,  are carried at fair value. (See Note 10 for policies related
to the determination of fair value.) The cost of debt securities is adjusted for
amortization  of premiums  and accrual of  discounts,  both  computed  using the
interest method. The cost of debt and equity securities is adjusted for declines
in value that are other  than  temporary.  For the  loan-backed  and  structured
securities included in the bond portfolio, the Company recognizes income using a
constant  effective  yield  based  on  currently   anticipated   prepayments  as
determined  by  broker-dealer  surveys or internal  estimates  and the estimated
lives of the securities.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

1.  Nature of Operations and Significant Accounting Policies (continued)

Investment real estate is reported at cost less accumulated  depreciation.  Such
real estate is carried net of valuation allowances when indicators of impairment
are present and the  undiscounted  cash flows to be generated by the real estate
exceed carrying  amounts.  Properties  acquired  through loan  foreclosures  are
recorded at fair market value at the time of  foreclosure  or receipt of deed in
lieu of  foreclosure.  This becomes the new cost basis of the real estate and is
subject  to  further  potential  carrying  amount  reductions  as  a  result  of
depreciation and quarterly  valuation  determinations.  Changes in the valuation
allowance  are charged or credited to income.  Depreciation  expense is computed
primarily  on the  basis  of  accelerated  and  straight-line  methods  over the
estimated  useful  lives of the assets.  Real estate  expected to be disposed is
carried at the lower of cost or fair value, less cost to sell.

Commercial  and  residential  mortgage  loans are reported at cost  adjusted for
amortization  of premiums and accrual of discounts,  computed using the interest
method, and net of valuation allowances. Any changes in the valuation allowances
are reported as realized gains  (losses) on  investments.  The Company  measures
impairment based upon the present value of expected cash flows discounted at the
loan's effective  interest rate. If foreclosure is probable,  the measurement of
impairment is based upon the fair value of the collateral.

Net realized  capital gains and losses on investments  are determined  using the
specific identification basis.

Policy loans and other investments are primarily reported at cost.

Futures and Forward Contracts and Interest Rate and Equity Swaps (Derivatives)

The Company uses financial futures contracts,  forward purchase  commitments and
interest rate swaps to hedge risks  associated  with interest rate  fluctuations
and uses equity  swaps to hedge risks  associated  with market  fluctuations  of
certain  unaffiliated  common stocks.  Realized capital gains and losses on both
those contracts that hedge risks associated with interest rate  fluctuations and
equity swaps are recognized in the period incurred.

Contractholder and Policyowner Liabilities

Contractholder and policyowner liabilities  (contractholder funds, future policy
benefits and claims and other policyowner funds) include reserves for investment
contracts and reserves for universal life,  limited payment,  participating  and
traditional life insurance policies.  Investment  contracts are contractholders'
funds left with the  Company  and  generally  include  reserves  for pension and
annuity contracts.  Reserves on investment contracts are equal to the cumulative
deposits less any applicable charges plus credited interest.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

1.  Nature of Operations and Significant Accounting Policies (continued)

Reserves for universal life insurance contracts are equal to cumulative premiums
less charges plus credited  interest which  represents the account balances that
accrue to the benefit of the policyowners, excluding surrender charges. Reserves
for  non-participating  term life insurance contracts are computed on a basis of
assumed  investment  yield,  mortality,  morbidity  and  expenses,  including  a
provision for adverse deviation, which generally vary by plan, year of issue and
policy  duration.  Investment  yield  is  based  on  the  Company's  experience.
Mortality,  morbidity and withdrawal rate assumptions are based on experience of
the Company and are periodically  reviewed  against both industry  standards and
experience.

Reserves for participating  life insurance  contracts are based on the net level
premium reserve for death and endowment policy benefits.  This net level premium
reserve is calculated  based on dividend fund interest rate and mortality  rates
guaranteed in calculating the cash surrender values described in the contract.

Some of the Company's  policies and contracts require payment of fees in advance
for services that will be rendered over the estimated  lives of the policies and
contracts.  These  payments are  established as unearned  revenue  reserves upon
receipt and included in other policyowner  funds in the consolidated  statements
of  financial  position.  These  unearned  revenue  reserves  are  amortized  to
operations over the estimated lives of these policies and contracts.

The  liability  for unpaid  accident  and health  claims is an  estimate  of the
ultimate  net cost of  reported  and  unreported  losses not yet  settled.  This
liability  is estimated  using  actuarial  analyses and case basis  evaluations.
Although  considerable  variability is inherent in such  estimates,  the Company
believes that the liability for unpaid claims is adequate.  These  estimates are
continually  reviewed and, as adjustments to this  liability  become  necessary,
such adjustments are reflected in current operations.

Recognition of Premiums, Fees and Benefits

Traditional individual life and health insurance products include those products
with fixed and  guaranteed  premiums and benefits,  and consist  principally  of
whole life and term life insurance policies and certain immediate annuities with
life  contingencies.  Life insurance premiums and immediate annuity premiums are
recognized as premium revenue when due.

Group life and health  insurance  premiums  are  generally  recorded  as premium
revenue over the term of the coverage.  Some group  contracts allow for premiums
to be  adjusted to reflect  emerging  experience.  Such  adjusted  premiums  are
recognized in the period that the related experience emerges. Fees for contracts
providing claim  processing or other  administrative  services are recorded over
the period the service is provided.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

1.  Nature of Operations and Significant Accounting Policies (continued)

Related  policy  benefits and expenses for  individual and group life and health
insurance  products  are  associated  with  earned  premiums  and  result in the
recognition of profits over the expected lives of the policies and contracts.

Universal  life-type  policies are insurance  contracts  with terms that are not
fixed and  guaranteed.  Amounts  received as payments for such contracts are not
reported  as  premium  revenues.  Revenues  for  universal  life-type  insurance
contracts consist of policy charges for the cost of insurance, policy initiation
and  administration,  surrender  charges and other fees that have been  assessed
against policy account  values.  Policy  benefits and claims that are charged to
expense  include  interest  credited to contracts and benefit claims incurred in
the period in excess of related policy account balances.

Investment   contracts  do  not  subject  the  Company  to  risks  arising  from
policyowner  mortality  or  morbidity,   and  consist  primarily  of  Guaranteed
Investment Contracts (GICs) and certain deferred annuities.  Amounts received as
payments  for  investment  contracts  are  established  as  investment  contract
liability  balances  and are not  reported  as premium  revenues.  Revenues  for
investment  contracts  consist of  investment  income and policy  administration
charges.  Investment  contract  benefits  that are  charged to  expense  include
benefit claims incurred in the period in excess of related  investment  contract
liability  balances  and  interest  credited to  investment  contract  liability
balances.

Deferred Acquisition Costs

Commissions and other costs  (underwriting,  issuance and agency  expenses) that
vary  with and are  primarily  related  to the  acquisition  of new and  renewal
insurance  policies and  investment  contract  business are  capitalized  to the
extent  recoverable.  Acquisition  costs that are not deferrable and maintenance
costs are charged to operations as incurred.

Deferred  acquisition  costs for  universal  life-type  insurance  contracts and
participating  life  insurance  policies  and  investment  contracts  are  being
amortized  over the lives of the  policies  and  contracts  in  relation  to the
emergence  of estimated  gross profit  margins.  This  amortization  is adjusted
retrospectively when estimates of current or future gross profits and margins to
be realized  from a group of products and  contracts  are revised.  The deferred
acquisition costs of  non-participating  term life insurance  policies are being
amortized  over  the  premium-paying   period  of  the  related  policies  using
assumptions consistent with those used in computing policyowner liabilities.

Deferred acquisition costs are subject to recoverability  testing at the time of
policy issue and loss recognition  testing at the end of each accounting period.
Deferred  acquisition  costs  would  be  written  off to the  extent  that it is
determined  that future policy  premiums and  investment  income or gross profit
margins would not be adequate to cover related losses and expenses.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

1.  Nature of Operations and Significant Accounting Policies (continued)

Reinsurance

The Company  enters into  reinsurance  agreements  with other  companies  in the
normal  course of  business.  The  Company may assume  reinsurance  from or cede
reinsurance to other companies.  Reinsurance premiums, expenses,  recoveries and
reserves  related to reinsured  business are accounted  for on bases  consistent
with those used in accounting for the original  policies issued and the terms of
the  reinsurance   contracts,   reported  on  a  gross  basis.  The  Company  is
contingently  liable with respect to reinsurance ceded to other companies in the
event the reinsurer is unable to meet the obligations it has assumed.

Separate Accounts

The  separate  account  assets and  liabilities  presented  in the  consolidated
financial  statements  represent  the  fair  market  value  of  funds  that  are
separately  administered  by the Company for contracts with equity,  real estate
and fixed-income  investments.  The separate account contract owner, rather than
the Company,  bears the  investment  risk of these funds.  The separate  account
assets are  legally  segregated  and are not subject to claims that arise out of
any  other   business  of  the   Company.   The  Company   receives  a  fee  for
administrative, maintenance and investment advisory services that is included in
the consolidated  statements of operations.  Deposits, net investment income and
realized and  unrealized  capital gains and losses on the separate  accounts are
not reflected in the consolidated statements of operations.

Income Taxes

The Company  files a  consolidated  income tax return that  includes  all of its
qualifying  subsidiaries and has a policy of allocating  income tax expenses and
benefits to companies in the group based upon pro rata  contribution  of taxable
income or operating  losses.  The Company is taxed at corporate rates on taxable
income based on existing tax laws.  Current income taxes are charged or credited
to operations  based upon amounts  estimated to be payable or  recoverable  as a
result of taxable  operations  for the current year.  Deferred  income taxes are
provided for the tax effect of differences in the financial reporting and income
tax bases of assets and  liabilities  and net  operating  losses  using  enacted
income tax rates and laws.  The effect on deferred  tax assets and  deferred tax
liabilities  of a change in tax rates is  recognized in operations in the period
in which the change is enacted.

Foreign Exchange

The  Company's  foreign  subsidiaries'  statements  of  financial  position  and
operations  are translated at the current  exchange  rates and average  exchange
rates for the year, respectively. Resulting translation adjustments are reported
as a component of equity.  Other  translation  adjustments for foreign  currency
transactions that affect cash flows are reported in current operations.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

1.  Nature of Operations and Significant Accounting Policies (continued)

Pension and Postretirement Benefits

The Company accounts for its pension benefits and postretirement  benefits other
than pension (medical, life insurance and long-term care) using the full accrual
method.

Property Held for Company Use

Property  held for  Company use  includes  home  office  properties  and related
leasehold  improvements.   Property  held  for  Company  use  is  shown  in  the
consolidated  statements  of  financial  position  at cost less  allowances  for
accumulated  depreciation.  Provisions  for  depreciation  of property  held for
Company  use are  computed  principally  on the  straight-line  method  over the
estimated useful lives of the assets.  Property held for Company use and related
accumulated depreciation are as follows (in millions):

                                                December 31
                                            1996           1995
                                        -----------------------------

   Property held for Company use              $285          $266
   Accumulated depreciation                    (63)          (56)
                                        =============================
   Property held for Company use, net         $222          $210
                                        =============================

Other Assets

Intangible assets are included in other assets in the consolidated statements of
financial  position.  The cost of  acquired  subsidiaries  in excess of the fair
value of the net assets (i.e.,  goodwill) and other intangible assets (primarily
customer lists and institutional  customer  relationships) have been recorded in
connection  with  acquisitions.  These assets are  amortized on a  straight-line
basis  primarily over 40 years with the exception of assets  acquired after 1995
which are amortized  over ten years.  The carrying  amount of goodwill and other
intangible  assets is reviewed  periodically  for  indicators  of  impairment in
value. Intangible assets and related accumulated amortization are as follows (in
millions):

                                            December 31
                                        1996           1995
                                    -----------------------------

   Goodwill                               $135          $113
   Accumulated amortization                (22)          (31)
                                    -----------------------------
   Goodwill, net                           113            82

   Other intangible assets, net             34            56
                                    -----------------------------

   Total intangible assets                $147          $138
                                    =============================
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

1.  Nature of Operations and Significant Accounting Policies (continued)

Mortgage  servicing rights of $272 million and $176 million at December 31, 1996
and  1995,  respectively,  are  included  in other  assets  in the  consolidated
statements  of  financial  position  and  represent  the cost of  purchasing  or
originating the right to service mortgage loans. These costs are capitalized and
amortized to operations  over the estimated  remaining  lives of the  underlying
loans using the interest method and taking into account  appropriate  prepayment
assumptions. Capitalized mortgage servicing rights are periodically assessed for
impairment,  which is  recognized in the  consolidated  statements of operations
during the period in which  impairment  occurs by  establishing a  corresponding
valuation allowance.

Other assets are reported primarily at cost.

Reclassifications

Certain  reclassifications  have been made to the 1995  financial  statements to
conform to the 1996 consolidated presentation.

2.  Investments

Under  SFAS No.  115,  Accounting  for  Certain  Investments  in Debt and Equity
Securities,   securities   are  generally   classified  as   available-for-sale,
held-to-maturity,  or  trading.  The  Company  has  classified  its entire  debt
securities  portfolio  as  available-for-sale,  although  it  is  generally  the
Company's  intent to hold these  securities  to  maturity.  The Company has also
classified all equity securities as available-for-sale. Securities classified as
available-for-sale are reported at fair value in the consolidated  statements of
financial  position with the related unrealized holding gains and losses on such
available-for-sale  securities  reported as a separate component of equity after
adjustments for related changes in deferred acquisition costs,  unearned revenue
reserves and deferred income taxes.

<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

2.  Investments (continued)

The cost,  gross  unrealized  gains and losses and fair value of debt and equity
securities  available-for-sale  as of December 31, 1996 and 1995, are as follows
(in millions):

<TABLE>
<CAPTION>
                                                                   Gross           Gross
                                                                Unrealized      Unrealized         Fair
                                                   Cost            Gains          Losses          Value
                                              ---------------------------------------------------------------
                                              ---------------------------------------------------------------
   December 31, 1996
   Bonds:
<S>                                              <C>           <C>                  <C>          <C>      
     United States Government and agencies       $     246     $       1            $  1         $     246
     States and political subdivisions                 303            13               -               316
     Corporate - public                              4,487           200              15             4,672
     Corporate - private                            12,876           737              25            13,588
     Mortgage-backed securities                      3,112            60              27             3,145
                                              ---------------------------------------------------------------
                                              ---------------------------------------------------------------
                                                    21,024         1,011              68            21,967
   Redeemable preferred stocks                           5             2               -                 7
                                              ===============================================================
     Total debt securities                         $21,029        $1,013             $68           $21,974
                                              ===============================================================
     Total equity securities                     $     502       $   536             $15          $  1,023
                                              ===============================================================

   December 31, 1995
   Bonds:
     United States Government and agencies        $    294     $       4           $   -          $    298
     States and political subdivisions                 281            19               -               300
     Corporate - public                              4,467           328              16             4,779
     Corporate - private                            12,211         1,081              57            13,235
     Mortgage-backed securities                      3,085           134               4             3,215
                                              ---------------------------------------------------------------
                                              ---------------------------------------------------------------
                                                    20,338         1,566              77            21,827
   Redeemable preferred stocks                          11             1               2                10
                                              ===============================================================
     Total debt securities                         $20,349        $1,567             $79           $21,837
                                              ===============================================================
     Total equity securities                     $     663       $   794             $11          $  1,446
                                              ===============================================================
</TABLE>
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

2.  Investments (continued)

The cost and fair value of debt  securities  available-for-sale  at December 31,
1996, by expected maturity, are as follows (in millions):

                                                Cost      Fair Value
                                               ----------------------
                                               ----------------------

   Due in one year or less                      $  1,290   $  1,314
   Due after one year through five years           6,486      6,720
   Due after five years through ten years          6,271      6,590
   Due after ten years                             3,865      4,198
                                               ----------------------
                                               ----------------------
                                                  17,912     18,822
   Mortgage-backed and other securities without
     a single maturity date                        3,117      3,152
                                               ----------------------
                                               ======================
   Total                                         $21,029    $21,974
                                               ======================

The above summarized activity is based on expected maturities. Actual maturities
may differ because borrowers may have the right to call or pre-pay obligations.

Major  categories  of net  investment  income  are  summarized  as  follows  (in
millions):

                                                  Year ended December 31
                                                   1996           1995
                                               -----------------------------

   Debt securities available-for-sale              $1,608        $1,603
   Equity securities available-for-sale                33            41
   Mortgage loans                                     922         1,008
   Real estate                                        338           162
   Policy loans                                        49            48
   Cash and cash equivalents                           15             8
   Other                                               60            24
                                               -----------------------------
                                               -----------------------------
                                                    3,025         2,894

   Less investment expenses                          (245)         (201)
                                               -----------------------------
                                               =============================
   Net investment income                           $2,780        $2,693
                                               =============================
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

2.  Investments (continued)

The major  components of realized  capital  gains  (losses) on  investments  are
summarized as follows (in millions):

                                                  Year ended December 31
                                                   1996           1995
                                               -----------------------------

   Debt securities, available-for-sale:
     Gross gains                                    $121           $144
     Gross losses                                    (73)           (40)
   Equity securities, available-for-sale:
     Gross gains                                     451             40
     Gross losses                                     (5)            (9)
   Mortgage loans                                     (4)             3
   Real estate                                        14              6
   Other                                             (68)           (22)
                                               =============================
   Net realized capital gains                       $436           $122
                                               =============================

Proceeds  from  sales  of  investments  (excluding  maturity  proceeds)  in debt
securities  were $7.8 billion and $6.5  billion in 1996 and 1995,  respectively.
Gross gains of $76  million and $93 million and gross  losses of $69 million and
$54 million in 1996 and 1995, respectively, were realized on those sales. Of the
1996 and 1995 proceeds, $7.2 billion and $6.1 billion, respectively,  relates to
sales of mortgage-backed securities.

The Company actively manages its mortgage-backed securities portfolio to control
prepayment  risk. Gross gains of $64 million and $66 million and gross losses of
$53  million and $17 million in 1996 and 1995,  respectively,  were  realized on
sales of  mortgage-backed  securities.  At December  31,  1996,  the Company had
security  purchases  payable  totaling $331 million relating to the purchases of
mortgage-backed securities at forward dates.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

2.  Investments (continued)

The  unrealized  appreciation  on  investments  in debt  and  equity  securities
available-for-sale  is reported as a separate  component  of equity,  reduced by
adjustments to deferred  acquisition  costs and unearned  revenue  reserves that
would have been  required as a charge or credit to  operations  had such amounts
been  realized and a provision  for  deferred  income  taxes.  The amount of net
unrealized gains on available-for-sale securities is as follows (in millions):

<TABLE>
<CAPTION>
                                                                                      December 31
                                                                                  1996           1995
                                                                              -----------------------------

<S>                                                                                <C>          <C>   
   Unrealized appreciation on debt  securities, available-for-sale                 $945         $1,488
   Unrealized appreciation  on equity  securities, available-for-sale               521            783
   Adjustments for assumed changes in amortization pattern:
     Deferred acquisition costs                                                    (160)          (243)
     Unearned revenue reserves                                                       17             28
   Provision for deferred income taxes                                             (463)          (720)
                                                                              =============================
   Net unrealized gains on available-for-sale securities                           $860         $1,336
                                                                              =============================
</TABLE>

Commercial  mortgage loans and corporate  private  placement bonds originated or
acquired by the Company represent its primary areas of credit risk exposure.  At
December 31, 1996 and 1995, the commercial  mortgage portfolio is diversified by
geographic region and specific collateral property type as follows:

                Geographic Distribution              Property Type Distribution
                      December 31                           December 31
                -----------------------               -----------------------
                    1996        1995                      1996       1995
                -----------------------               -----------------------
                -----------------------               -----------------------

Pacific              30%         33%       Industrial      35%        38%
South Atlantic       22          21        Retail          34         30
North Central        17          16        Office          28         29
Mid Atlantic         15          16        Other            3          3
South Central         7           6
New England           5           5
Mountain              4           3
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

2.  Investments (continued)

Mortgage  loans on real estate are considered  impaired  when,  based on current
information  and  events,  it is  probable  that the  Company  will be unable to
collect all amounts due according to  contractual  terms of the loan  agreement.
When the Company  determines  that a loan is impaired,  a provision  for loss is
established for the difference  between the carrying amount of the mortgage loan
and the estimated value. Estimated value is based on either the present value of
the expected future cash flows discounted at the loan's effective interest rate,
the  loan's  observable  market  price  or fair  value  of the  collateral.  The
provision for losses is reported as realized gains (losses) on investments.

Mortgage loans deemed to be uncollectible  are charged against the allowance for
losses and subsequent  recoveries are credited to the allowance for losses.  The
allowance for losses is maintained at a level believed adequate by management to
absorb estimated probable credit losses. Management's periodic evaluation of the
adequacy of the allowance  for losses is based on the  Company's  past loan loss
experience,  known and inherent risks in the portfolio,  adverse situations that
may  affect  the  borrower's  ability  to  repay,  the  estimated  value  of the
underlying  collateral,  composition  of the loan  portfolio,  current  economic
conditions and other relevant factors.  The evaluation is inherently  subjective
as it requires  estimating  the amounts and timing of future cash flows expected
to be received on impaired loans that may change.

A summary of the changes in the mortgage loan allowance for losses is as follows
(in millions):

                                                              December 31
                                                          1996           1995
                                                      --------------------------

Balance at beginning of year                               $115           $127
Provision for losses                                         16             16
Releases due to write-downs, sales and foreclosures         (10)           (28)
                                                      ==========================
Balance at end of year                                     $121           $115
                                                         =======================

The corporate  private  placement  bond  portfolio is  diversified by issuer and
industry.  Restrictive  bond  covenants are monitored by the Company to regulate
the activities of issuers and control their leveraging capabilities.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

2.  Investments (continued)

The Company was servicing approximately 328,000 and 286,000 loans with aggregate
principal balances of approximately $24.4 and $19.9 billion at December 31, 1996
and 1995, respectively.  In connection with these mortgage servicing activities,
the Company held funds in trust for others totaling  approximately  $175 million
and $145 million at December 31, 1996 and 1995, respectively. In connection with
its loan  administration  activities,  the Company advances payments of property
taxes and insurance  premiums and also advances  principal and interest payments
to  investors  in  advance of  collecting  funds from  specific  mortgagors.  In
addition,  the Company makes  certain  payments of attorney fees and other costs
related to loans in foreclosure. These amounts receivable are recorded, at cost,
as advances on serviced loans.  Amounts  advanced are considered in management's
evaluation of the adequacy of the allowance for loan loss.

Real estate includes properties directly owned by the Company that are generally
held for  investment  purposes.  Real estate  holdings  and related  accumulated
depreciation are as follows (in millions):

                                              December 31
                                          1996           1995
                                      -----------------------------

   Real estate                            $2,743        $2,481
   Accumulated depreciation                 (269)         (218)
                                      =============================
   Real estate, net                       $2,474        $2,263
                                      =============================

Other  investments  include  properties  owned jointly with venture partners and
operated by the  partners.  Joint  ventures in which the Company has an interest
have  mortgage  loans  with the  Company  of $1.4  billion  and $1.5  billion at
December 31, 1996 and 1995, respectively.  The Company is committed to providing
additional  mortgage financing for such joint ventures  aggregating $146 million
at December 31, 1996.

Effective  December 29, 1995, the Company  entered into  short-term  equity swap
agreements  to mitigate its exposure to declines in the value of about  one-half
of its marketable  common stock portfolio.  Under the agreements,  the return on
that portion of the Company's  marketable common stock portfolio was swapped for
a fixed short-term  interest rate. The equity swaps were terminated  during 1996
and a realized  loss of $81  million  recorded.  Common  stocks of $633  million
associated  with these  equity  swaps were sold  during  1996 and a gain of $402
million recorded, resulting in a net realized gain of $321 million.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

3.  Derivatives Held or Issued for Purposes Other Than Trading

The Company uses exchange-traded  interest rate futures and forward contracts to
hedge against  interest rate risks.  The Company attempts to match the timing of
when interest rates are committed on insurance  products and on new investments.
However,  timing  differences do occur and can expose the Company to fluctuating
interest rates. Interest rate futures and forward contracts are used to minimize
these  risks.  In these  contracts,  the Company is subject to the risk that the
counterparties  will fail to perform and to the risks associated with changes in
the value of the underlying securities; however, such changes in value generally
are  offset by  opposite  changes  in the  value of the  hedged  items.  Futures
contracts  are  marked  to  market  and  settled  daily,   which  minimizes  the
counterparty  risk. The notional amounts of futures and forward  contracts ($148
million at December 31, 1996,  and $303 million at December 31, 1995)  represent
the extent of the Company's involvement but not the risk of loss.

The  Company  enters  into  interest  rate swaps to  minimize  its  exposure  to
fluctuations in interest rates. The most common use is to modify the duration of
an asset or  portfolio,  a less  common use is to convert a floating  rate asset
into a fixed rate asset. The notional principal amounts of the swaps outstanding
at December 31, 1996 and 1995, were $970 million and $599 million, respectively,
and the credit  exposure  at  December  31, 1996 and 1995 was $15 million and $8
million,  respectively.  The  Company is exposed to credit  loss in the event of
nonperformance  of  the  counterparties.   This  credit  risk  is  minimized  by
purchasing such agreements from financial institutions with superior performance
records.  The Company's current credit exposure on swaps is limited to the value
of interest  rate swaps that have become  favorable to the Company.  The average
unexpired terms of the swaps were approximately three years at both December 31,
1996 and 1995, respectively.  The net amount payable or receivable from interest
rate  swaps is  accrued as an  adjustment  to  interest  income.  The  Company's
interest rate swap agreements include cross-default  provisions when two or more
swaps are transacted with a given counterparty.

The Company  enters into currency  exchange swap  agreements to convert  certain
foreign  denominated  fixed rate assets into U.S. dollar  denominated fixed rate
assets  and  eliminate  the  exposure  to future  currency  volatility  on those
securities.  At December  31,  1996,  the Company had various  foreign  currency
exchange agreements with maturities ranging from 1997 to 2018, with an aggregate
notional amount involved of  approximately  $373 million and the credit exposure
was $9 million.  The average unexpired term of the swaps was approximately seven
years at December 31, 1996.

The Company uses  interest  rate floors in hedging a portion of its portfolio of
mortgage  servicing  rights from  prepayment  risk  associated  with  changes in
interest rates. At December 31, 1996, the Company had entered into interest rate
floors with a notional value of $1.3 billion. The floors provide for the receipt
of payments when interest  rates are below  predetermined  interest rate levels.
The  premiums  paid for floors are  included  in other  assets on the  Company's
consolidated statements of financial position.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

4.  Accident and Health Reserves

Activity  in the  liability  for unpaid  accident  and health  claims,  which is
included with future policy benefits and claims in the  consolidated  statements
of financial position, is summarized as follows (in millions):

                                              Year ended December 31
                                               1996           1995
                                           -----------------------------

   Balance at beginning of year               $   810       $   824

   Incurred:
     Current year                               3,051         3,179
     Prior years                                  (29)           (5)
                                           -----------------------------
                                           -----------------------------
   Total incurred                               3,022         3,174

   Payments:
     Current year                               2,535         2,654
     Prior years                                  497           534
                                           -----------------------------
   Total payments                               3,032         3,188
                                           -----------------------------

   Balance at end of year:
     Current year                                 516           525
     Prior years                                  284           285
                                           -----------------------------
                                           =============================
   Total balance at end of year               $   800       $   810
                                           =============================

The activity  summary in the  liability  for unpaid  accident and health  claims
shows a decrease of $29 million and $5 million to the December 31, 1995 and 1994
liability for unpaid accident and health claims, respectively,  arising in prior
years. Such liability adjustments, which affected current operations during 1996
and 1995,  respectively,  resulted from  developed  claims for prior years being
different than were  anticipated  when the  liabilities  for unpaid accident and
health claims were originally estimated. These favorable development trends have
been considered in  establishing  the current year liability for unpaid accident
and health claims.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

5.  Debt

The  components  of debt as of December  31, 1996 and  December  31, 1995 are as
follows (in millions):

                                                      December 31
                                                 1996           1995
                                             ------------------------------

      7.875% notes payable, due 2024              $199          $199
      8% notes payable, due 2044                    99            99
      Mortgages and other notes payable            101            63
                                             ==============================
      Total debt                                  $399          $361
                                             ==============================

On March 10,  1994,  Principal  Mutual  issued  $300  million of surplus  notes,
including  $200 million due March 1, 2024 at a 7.875%  annual  interest rate and
the remaining  $100 million due March 1, 2044 at an 8% annual  interest rate. No
affiliates of the Company hold any portion of the notes. The discount and direct
costs  associated  with issuing these notes are being  amortized to expense over
their respective  terms using the interest method.  Each payment of interest and
principal on the notes, however, may be made only with the prior approval of the
Commissioner  of Insurance of the State of Iowa (the  Commissioner)  and only to
the extent that Principal  Mutual has sufficient  surplus  earnings to make such
payments.  For both of the years ended  December 31, 1996 and 1995,  interest of
$24 million was approved by the Commissioner, paid and charged to expense.

Subject to  Commissioner  approval,  the surplus  notes due March 1, 2024 may be
redeemed at Principal Mutual's election on or after March 1, 2004 in whole or in
part at a redemption price of approximately  103.6% of par. The approximate 3.6%
premium is scheduled to gradually  diminish over the following ten years.  These
surplus  notes may then be redeemed on or after March 1, 2014,  at a  redemption
price of 100% of the  principal  amount  plus  interest  accrued  to the date of
redemption.

In addition,  subject to Commissioner  approval, the notes due March 1, 2044 may
be redeemed at Principal  Mutual's  election on or after March 1, 2014, in whole
or in part at a redemption price of approximately 102.3% of par. The approximate
2.3% premium is scheduled to gradually  diminish  over the  following ten years.
These notes may be redeemed on or after March 1, 2024, at a redemption  price of
100% of the principal amount plus interest accrued to the date of redemption.

The  other   mortgages  and  notes  payable  are   financings  for  real  estate
developments.  The Company has obtained  loans with  various  lenders to finance
these developments. Outstanding principal balances as of December 31, 1996 range
from $1 million to $9 million with interest rates generally ranging from 5.9% to
7.7%.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

5.  Debt (continued)

At  December  31,  1996,  future  annual  maturities  of debt are as follows (in
millions):

   1997                                    $  29
   1998                                       17
   1999                                        2
   2000                                        2
   2001                                        2
   Thereafter                                347
                                         ----------
                                         ==========
   Total future maturities of debt          $399
                                         ==========

Cash  paid for  interest  for 1996 and  1995 was $52  million  and $50  million,
respectively.

The  Company  issues  commercial  paper  periodically  to  meet  its  short-term
financing needs and also has credit  facilities with various banks.  The Company
had outstanding  credit borrowings of $15 million at December 31, 1996 and other
outstanding  borrowings of $154 million at December 31, 1996. These  outstanding
borrowings are included in other  liabilities in the consolidated  statements of
financial position. There were no outstanding borrowings at December 31, 1995.


6.  Income Taxes

The Company's income tax expense (benefit) is as follows (in millions):

                                     Year ended December 31
                                      1996           1995
                                  -----------------------------

   Current income taxes:
     Federal                           $145           $104
     State and foreign                   (1)             5
     Realized capital gains             210             41
                                  -----------------------------
   Total current income taxes           354            150
   Deferred income taxes                (50)            57
                                  =============================
   Total income taxes                  $304           $207
                                  =============================

Due to the inherent  differences between income for financial reporting purposes
and income for tax purposes,  the Company's  provision for income taxes does not
have the customary  relationship of taxes to income. This difference between the
prevailing  corporate  income tax rate of 35% times the  pre-tax  income and the
Company's  effective tax rate on pre-tax  income is generally due to the Company
making  adequate  provisions  for  any  challenges  of the tax  filings  and tax
payments to the various taxing jurisdictions.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

6.  Income Taxes (continued)

The Internal  Revenue  Service (the  Service) has completed  examination  of the
consolidated  federal  income tax  returns of  Principal  Mutual and  affiliated
companies  through 1992. The Service has commenced its examination for the years
1993 and 1994. The Company believes that there are adequate  defenses against or
sufficient provisions for any challenges.

The  Company's  deferred  income tax  liabilities  and assets are as follows (in
millions):

                                                  December 31
                                              1996           1995
                                          -----------------------------

   Deferred income tax liabilities            $1,110        $1,319
   Deferred income tax assets                    487           389
                                          =============================
   Deferred income taxes, net                $   623       $   930
                                          =============================

The Company's  significant  deferred income tax liabilities and assets relate to
unrealized  gains on  available-for-sale  debt and equity  securities,  deferred
acquisition  costs,  unrealized  joint venture  losses,  policy  liabilities and
accruals and contractholder  funds and claims,  policyowner  dividend liability,
prepaid  postretirement  benefits other than pension,  other investment  related
items and  premiums  and fees  receivable.  No  valuation  allowances  have been
recognized against deferred tax assets.

The Company  has not  recognized  deferred  taxes  related to the  undistributed
earnings of certain foreign  subsidiaries that are considered to be indefinitely
reinvested  because the Company does not expect to repatriate these earnings.  A
tax liability will be recognized when the Company expects  distribution of those
earnings in the form of dividends, sale of the investment or otherwise.

Cash paid for income  taxes in 1996 and 1995 was $285  million and $99  million,
respectively.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

7.  Employee and Agent Benefits

The Company has defined benefit pension plans covering  substantially all of its
employees and certain  agents.  The  employees  and agents are  generally  first
eligible for the pension plans when they reach age 21. The pension  benefits are
based on the years of service and  generally the  employee's or agent's  average
annual  compensation  during the last five years of employment.  Partial benefit
accrual  of  pension  benefits  is  recognized  from  first   eligibility  until
retirement based on attained service divided by potential service to age 65 with
a minimum of 35 years of potential service.  The Company's policy is to fund the
cost of providing  pension  benefits in the years that the  employees and agents
are providing service to the Company. The Company's funding policy is to deposit
the actuarial  normal cost and any change in unfunded  accrued  liability over a
30-year period as a percentage of compensation.

The pension plans' combined funded status,  reconciled to amounts  recognized in
the consolidated statements of financial position and consolidated statements of
operations  as of and for the years  ended  December  31,  1996 and 1995,  is as
follows (in millions):

                                                                  December 31
                                                                 1996    1995
                                                                 ------------
                                                                 ------------
Actuarial present value of benefit obligations:
   Vested benefit obligation                                      $482   $439
                                                                 ============
                                                                 ============
   Accumulated benefit obligation                                 $495   $464
                                                                 ============
                                                                 ============

Plan assets at fair value, primarily affiliated mutual funds
   and investment contracts of the Company                        $841   $723
Projected benefit obligation                                       732    670
                                                                 ------------
Plan assets in excess of projected benefit obligation              109     53

Unrecognized net (gains) losses and funding different from 
   that assumed and from changes in assumptions                    (29)    41
Unrecognized prior service cost                                     17      1
Unrecognized net transition asset                                  (60)   (70)
                                                                 ------------
                                                                 ============
Prepaid pension asset                                            $  37  $  25
                                                                 ============
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

7.  Employee and Agent Benefits (continued)

Net periodic  pension  expense  (income)  included the following  components (in
millions):

                                                            Year ended
                                                            December 31
                                                       1996           1995
                                                    -------------------------

      Service cost                                     $  38         $  25
      Interest cost on projected benefit obligation       46            39
      Actual return on plan assets                      (118)         (144)
      Net amortization and deferral                       42            79
                                                    -------------------------
                                                    =========================
      Total net periodic pension expense (income)     $    8        $   (1)
                                                    =========================

The  weighted-average  assumed  discount rate used in determining  the projected
benefit obligation was 7.25% and 7% at December 31, 1996 and 1995, respectively.
Some of the trusts  holding the plan assets are subject to income taxes at a 35%
tax rate while others are not subject to income  taxes.  For both 1996 and 1995,
the  expected  long-term  rates of return on plan assets were  approximately  6%
(after  estimated  income  taxes) for those  trusts  subject to income taxes and
approximately 10% for those trusts not subject to income taxes. The assumed rate
of increase in future  compensation  levels varies by age for both the qualified
and non-qualified pension plans.

In  addition,  the  Company has defined  contribution  plans that are  generally
available to all employees and agents who are age 21 or older and have completed
one year of service.  Eligible  participants  may  contribute up to 15% of their
compensation  or up to $ 9,500 in 1996 and $9,240 in 1995 annually to the plans.
The Company matches the participant's contribution with a 50% contribution up to
a maximum  contribution  of 2% of the  participant's  compensation.  The Company
contributed  $13  million  in 1996  and $11  million  in 1995 to  these  defined
contribution plans.

The Company also provides certain health care, life insurance and long-term care
benefits for retired  employees.  Substantially all employees are first eligible
for these postretirement  benefits when they reach age 57 and have completed ten
years of service with the Company. Partial benefit accrual of these health, life
and  long-term  care  benefits  is  recognized  from  first   eligibility  until
retirement based on attained service divided by potential service to age 65 with
a minimum of 35 years of potential service.  The Company's policy is to fund the
cost of providing retiree benefits in the years that the employees are providing
service to the Company. The Company's funding policy is to deposit the actuarial
normal cost and an accrued  liability  over a 30-year  period as a percentage of
compensation.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

7.  Employee and Agent Benefits (continued)

The  postretirement  plans'  combined  funded  status,   reconciled  to  amounts
recognized in the consolidated statements of financial position and consolidated
statements  of  operations  as of and for the years ended  December 31, 1996 and
1995, is as follows (in millions):

<TABLE>
<CAPTION>
                                                                                     December 31
                                                                                 1996            1995
                                                                            -------------------------------
   Plan assets at fair value, primarily affiliated mutual funds and
<S>                                                                              <C>             <C> 
     investment contracts of the Company                                         $247            $208
   Accumulated postretirement benefit obligation:
     Retirees                                                                     (87)            (84)
     Eligible employees                                                           (38)            (39)
     Active employees not eligible to retire                                      (93)            (89)
                                                                            -------------------------------
                                                                            -------------------------------
   Total accumulated postretirement benefit obligation                           (218)           (212)
                                                                            -------------------------------
                                                                            -------------------------------
   Excess (deficiency) of plan assets over (under) accumulated
     postretirement benefit obligation                                             29              (4)

   Unrecognized net losses and funding different from that assumed and
     from changes in assumptions                                                  (10)             20
   Unrecognized net transition obligation                                          17              21
                                                                            -------------------------------
                                                                            ===============================
   Postretirement benefit asset                                                 $  36           $  37
                                                                            ===============================
</TABLE>

The net periodic  postretirement  benefit cost included the following components
(in millions):

<TABLE>
<CAPTION>
                                                                                      Year ended
                                                                                     December 31
                                                                                 1996            1995
                                                                            -------------------------------
                                                                            -------------------------------

<S>                                                                               <C>            <C> 
   Service cost                                                                   $12            $  7
   Interest cost on accumulated postretirement benefit cost                        15              14
   Actual return on plan assets                                                   (32)            (43)
   Amortization of transition obligation                                            4               4
   Net amortization of gains and losses                                            19              34
                                                                            ===============================
   Total net periodic postretirement benefit cost                                 $18             $16
                                                                            ===============================
</TABLE>
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

7.  Employee and Agent Benefits (continued)

The  weighted-average  assumed discount rate used in determining the accumulated
postretirement  benefit  obligation  was 7.25% and 7% at  December  31, 1996 and
1995,  respectively.  Some of the trusts  holding the plan assets are subject to
income taxes at a 35% tax rate while others are not subject to income taxes. For
both 1996 and 1995, the expected  long-term  rates of return on plan assets were
approximately  6% (after  estimated  income  taxes) for those trusts  subject to
income taxes and  approximately 9% for those trusts not subject to income taxes.
These rates of return on plan assets vary by benefit type and employee group.

The  assumed  health  care cost trend  rate used in  measuring  the  accumulated
postretirement  benefit obligations starts at 11.5% in 1996, declines to 9.5% in
2001 and then  declines to an ultimate  rate of 6.5% in 2032. If the health care
cost trend rate  assumptions  were increased by 1% in each year, the accumulated
postretirement  benefits  obligation  for health  plans as of December  31, 1996
would increase by 19.5% ($33 million). The effect of this 1% increase would also
increase the aggregate of the service cost and interest  cost  components of the
net  periodic  postretirement  benefit  cost of health  plans for the year ended
December 31, 1996 by 24.5% ($6 million).

8.  Reinsurance

Reinsurance  contracts  do not  relieve  the  Company  from its  obligations  to
policyowners.  Failure of reinsurers to honor their  obligations could result in
losses to the Company. The Company evaluates the financial strength of potential
reinsurers  and  continually   monitors  the  financial   condition  of  present
reinsurers. The Company also monitors concentrations of credit risk arising from
similar  geographic  regions,  activities  or  economic  characteristics  of the
reinsurers  to minimize  its  exposure  to  significant  losses  from  reinsurer
insolvencies.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

8.  Reinsurance (continued)

The effect of reinsurance on premiums and annuity and other  considerations  and
benefits, claims and settlement expenses is as follows (in millions):

                                                        Year ended
                                                       December 31
                                                   1996            1995
                                                 -------------------------
                                                 -------------------------

Premiums and annuity and other considerations:
  Direct                                          $5,034          $5,171
  Assumed                                            116              99
  Ceded                                              (29)            (27)
                                                 =========================
Net premiums and annuity and other considerations $5,121          $5,243
                                                 =========================
                                                 =========================

Benefits, claims and settlement expenses:
  Direct                                          $6,003          $6,070
  Assumed                                            109              99
  Ceded                                              (25)            (27)
                                                 =========================
Net benefits, claims and settlement expenses      $6,087          $6,142
                                                 =========================

9.  Other Commitments and Contingencies

The Company,  as a lessor,  leases industrial,  office,  retail and other wholly
owned investment real estate properties under various  operating leases.  Rental
income for all operating leases totaled $310 million in 1996 and $260 million in
1995. At December 31, 1996, future minimum annual rental commitments under these
noncancelable operating leases are as follows (in millions):

   1997                                     $   273
   1998                                         240
   1999                                         200
   2000                                         161
   2001                                         116
   Thereafter                                   444
                                          -------------
                                          =============
   Total future minimum lease receipts       $1,434
                                          =============
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

9.  Other Commitments and Contingencies (continued)

The Company,  as a lessee,  leases office space,  data processing  equipment and
office furniture and equipment under various  operating  leases.  Rental expense
for all operating leases totaled $73 million in 1996 and $69 million in 1995. At
December  31,  1996,  future  minimum  annual  rental  commitments  under  these
noncancelable operating leases are as follows (in millions):

   1997                                         $  58
   1998                                            42
   1999                                            32
   2000                                            21
   2001                                            14
   Thereafter                                      28
                                             -----------
                                                  195
   Less future sublease rental income               4
                                             -----------
   Total future minimum lease payments           $191
                                             ===========

The Company is a defendant in various legal actions arising in the normal course
of its investment and insurance  operations.  In the opinion of management,  any
losses  resulting  from the resolution of such actions would not have a material
effect on the Company's consolidated financial statements.

The Company is also subject to insurance  guarantee  laws in the states in which
it writes  business.  These  laws  provide  for  assessments  against  insurance
companies  for the  benefit  of  policyowners  and  claimants  in the  event  of
insolvency  of other  insurance  companies.  The  assessments  may be  partially
recovered  through a reduction in future  premium taxes in some states.  At both
December  31,  1996 and 1995,  approximately  $15  million is  reserved in other
liabilities in the  consolidated  statements of financial  position for possible
guarantee  fund  assessments  for which  notices have not been  received and the
Company does not anticipate receiving a premium tax credit.

10.  Fair Value of Financial Instruments

The following  discussion  describes the methods and assumptions utilized by the
Company in estimating  its fair value  disclosures  for  financial  instruments.
Certain financial instruments,  particularly  policyowner liabilities other than
investment   contracts,   are   excluded   from  these  fair  value   disclosure
requirements. The techniques utilized in estimating the fair values of financial
instruments are affected by the assumptions used,  including  discount rates and
estimates  of the  amount  and  timing  of future  cash  flows.  Care  should be
exercised in deriving  conclusions  about the Company's  business,  its value or
financial position based on the fair value information of financial  instruments
presented  below.  The  estimates  shown are not  necessarily  indicative of the
amounts that would be realized in a one-time,  current market exchange of all of
the Company's financial instruments.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

10.  Fair Value of Financial Instruments (continued)

The Company defines fair value as the quoted market prices for those instruments
that are actively  traded in  financial  markets.  In cases where quoted  market
prices are not available, fair values are estimated using present value or other
valuation  techniques.  The fair value estimates are made at a specific point in
time,  based on available  market  information and judgments about the financial
instrument,  including estimates of timing, amount of expected future cash flows
and the credit standing of counterparts.  Such estimates do not consider the tax
impact of the realization of unrealized gains or losses. In many cases, the fair
value estimates cannot be substantiated by comparison to independent markets. In
addition,  the  disclosed  fair  value  may  not be  realized  in the  immediate
settlement of the financial instrument.

Fair values of public debt and equity  securities  have been  determined  by the
Company from public quotations, when available. Private placement securities and
other debt and equity  securities are valued by  discounting  the expected total
cash flows.  Market rates used are  applicable to the yield,  credit quality and
average maturity of each security.

Fair values of  commercial  mortgage  loans are  determined by  discounting  the
expected  total cash flows using market rates that are  applicable to the yield,
credit quality and maturity of each loan.  Fair values of  residential  mortgage
loans are  determined by a pricing and  servicing  model using market rates that
are applicable to the yield, rate structure,  credit quality,  size and maturity
of each loan.

The fair values for assets  classified as policy loans,  other  investments  and
cash  and  cash  equivalents  in the  accompanying  consolidated  statements  of
financial position approximates their carrying amounts.

The fair values of the Company's  reserves and liabilities  for  investment-type
insurance contracts  (insurance,  annuity and other policy contracts that do not
involve  significant  mortality or morbidity risk and that are only a portion of
the  policyowner   liabilities  appearing  in  the  consolidated  statements  of
financial  position) are estimated using discounted cash flow analyses (based on
current  interest  rates being  offered for similar  contracts  with  maturities
consistent with those remaining for the investment-type contracts being valued).
The fair values for the Company's  insurance contracts  (insurance,  annuity and
other policy contracts that do involve significant mortality or morbidity risk),
other than  investment-type  contracts,  are not required to be  disclosed.  The
Company does consider,  however,  the various  insurance and investment risks in
choosing investments for both insurance and investment-type contracts.

Fair values for debt issues are estimated  using  discounted  cash flow analysis
based  on  the  Company's  incremental  borrowing  rate  for  similar  borrowing
arrangements.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

10.  Fair Value of Financial Instruments (continued)

The  carrying  amounts  and  estimated  fair values of the  Company's  financial
instruments at December 31, 1996 and 1995, are as follows (in millions):

<TABLE>
<CAPTION>
                                                             1996                         1995
                                                  ---------------------------  ----------------------------
                                                     Carrying       Fair         Carrying        Fair
                                                      Amount        Value         Amount         Value
                                                  ---------------------------  ----------------------------
                                                  ---------------------------  ----------------------------

 Assets (liabilities)

<S>                                                   <C>           <C>            <C>           <C>    
   Debt securities (see Note 2)                       $21,974       $21,974        $21,837       $21,837
   Equity securities (see Note 2)                       1,023         1,023          1,446         1,446
   Mortgage loans                                      12,409        12,823         11,380        11,965
   Policy loans                                           736           736            711           711
   Other investments                                       68            68             79            79
   Cash and cash equivalents                              271           271            295           295
   Investment-type insurance contracts                (22,196)      (22,158)       (21,538)      (21,960)
   Debt                                                  (399)         (427)          (361)         (401)
</TABLE>

11.  Statutory Insurance Financial Information

Principal  Mutual,  the  largest  member  of The  Principal  Financial  Group,
prepares  statutory  financial  statements  in  accordance  with the  accounting
practices prescribed or permitted by the Insurance Division of the Department of
Commerce of the State of Iowa. Prescribed statutory accounting practices include
a variety of publications of the National Association of Insurance Commissioners
as well as state laws,  regulations and general  administrative rules. Permitted
statutory  accounting  practices  encompass  all  accounting  practices  not  so
prescribed.  The  impact of any  permitted  accounting  practices  on  statutory
surplus is not material.  The  accounting  practices  used to prepare  statutory
financial  statements  for regulatory  filings differ in certain  instances from
GAAP.  Prescribed or permitted statutory  accounting practices are used by state
insurance departments to regulate the Company.
<PAGE>
                          The Principal Financial Group
             Notes to Consolidated Financial Statements (continued)

11.  Statutory Insurance Financial Information (continued)

The following summary  reconciles the assets and equity at December 31, 1996 and
1995,  and net  income  for the years  ended  December  31,  1996 and  1995,  in
accordance  with statutory  reporting  practices  prescribed or permitted by the
Insurance Division of the Department of Commerce of the State of Iowa (Principal
Mutual only) with that reported in these consolidated GAAP financial  statements
(in millions):

<TABLE>
<CAPTION>
                                                                     Assets       Equity     Net Income
                                                                  -----------------------------------------
                                                                  -----------------------------------------
   December 31, 1996
   As reported in accordance with statutory accounting practices
<S>                                                                 <C>           <C>           <C> 
     - unconsolidated                                               $56,837       $2,504        $415
   Additions (deductions):
     Unrealized gain on debt securities available-for-sale              964          964           -
     Consolidation and basis changes of certain subsidiaries           (259)         (10)          -
     Adjustment for cash and cash equivalents                          (152)           -           -
     Adjustment to record statutory non-admitted assets                  52           52           -
     Investment adjustments other than debt securities                  766          911          53
     Adjustments to insurance reserves                                 (156)        (238)        (40)
     Deferral of policy acquisition costs                             1,058        1,058          38
     Adjustments for pension and postretirement accounting               78           78         (17)
     Surplus note reclassification as debt                                -         (298)          -
     Adjustments to dividend liabilities                                  -          123          (1)
     Provision for deferred federal income taxes                         (6)        (493)         60
     Other - net                                                        (40)           3          18
                                                                  -----------------------------------------
                                                                  =========================================
   As reported in these consolidated GAAP financial statements      $59,142       $4,654        $526
                                                                  =========================================
   December 31, 1995
   As reported in accordance with statutory accounting practices
     - unconsolidated                                               $51,268       $2,208        $263
   Additions (deductions):
     Unrealized gain on debt securities available-for-sale            1,553        1,553           -
     Consolidation and basis changes of certain subsidiaries            (95)         (10)         64
     Adjustment for cash and cash equivalents                          (245)           4           -
     Adjustment to record statutory non-admitted assets                  73           73           -
     Investment adjustments other than debt securities                  568          917          (4)
     Adjustments to insurance reserves                                 (128)        (152)         (8)
     Deferral of policy acquisition costs                               937          937          61
     Adjustments for pension and postretirement accounting               66           66         (11)
     Surplus note reclassification as debt                                -         (298)          -
     Adjustments to dividend liabilities                                  -          124           1
     Provision for deferred federal income taxes                         (9)        (770)        (20)
     Other - net                                                        (24)         (46)         (2)
                                                                  -----------------------------------------
                                                                  =========================================
   As reported in these consolidated GAAP financial statements      $53,964       $4,606        $344
                                                                  =========================================
</TABLE>
                                  APPENDIX - A

   SAMPLE ILLUSTRATIONS OF POLICY VALUES, SURRENDER VALUES AND DEATH BENEFITS

     The  following  illustrations  have been  prepared  to help show how Policy
Values  and  Surrender   Values  under  the  Policies   change  with  investment
performance  and differing death benefit  options.  The  illustrations  show how
death  benefits  and values would vary over time if the return on assets held by
the Mutual  Funds were  uniform,  gross,  annual rates of 0%, 6% and 12% (or net
rates of -.65%, 5.35% and  11.35%, respectively). The death  benefits and values
would be different  from those shown if the return  averaged 0%, 6% and 12%, but
fluctuated above and below those averages during  individual  years.  Both Death
Benefit Option 1 and Death Benefit Option 2 are illustrated.

     The  four  illustrations  set out  show  hypothetical  Policies  issued  to
45-year-old  male  nonsmokers.  Illustrations  for females or for younger  males
would be more favorable;  illustrations  for older males or for smokers would be
less favorable than those  presented.  The Policies are illustrated on the basis
of $4,000 Target  Premium and a face amount at issue of $250,000.  The first and
third illustrations show the selection of Death Benefit Option 1; the second and
fourth, Death Benefit Option 2.

     The  illustrations  reflect all Policy charges  (including  deductions from
premiums for sales loads and state and federal taxes;  monthly  deductions  from
Policy Value of administration  charges, cost of insurance charges and mortality
and expense risk charges; and the contingent deferred  administration charge and
contingent  deferred  sales load that may be deducted  upon full  surrenders  or
lapse of a Policy) and the average  fees and expenses of the Mutual  Funds.  The
first two  illustrations  reflect current  administrative  and cost of insurance
charges.  The third and fourth  illustrations  reflect  the  guaranteed  maximum
administration and cost of insurance  charges.  The average fees and expenses of
the  Mutual  Funds may  decrease  or  increase  in the future  making  operating
expenses actually incurred by the Mutual Funds differ from the .69% average rate
shown in the illustrations.

     The four  illustrations  are based on the assumption that payments are made
in accordance with a $4,000 annual Target Premium  schedule,  that no values are
allocated  to the Fixed  Account,  no  changes in death  benefit  option or face
amount are made, no policy loans or partial surrenders occur, and that no riders
are in effect. Upon request, the Company will prepare a comparable  illustration
reflecting the proposed  insured's actual age, gender,  risk  classification and
desired policy features.

     From time to time, in  advertisements  or sales literature for the Policies
that quote performance data for one or more of the Mutual Funds, the Company may
include Policy Values, Surrender Values and death benefit figures computed using
the same methodology as that used in the following  illustrations,  but with the
average annual total return of the Fund for which  performance  data is shown in
the  advertisement  replacing  the  hypothetical  rates of  return  shown in the
following tables.  This information may be shown in the form of graphs,  charts,
tables and examples  and may include  data for periods  prior to the offering of
the Policies for which a Mutual Funds has had  performance  (with Policy charges
assumed to be equal to current  charges  for any periods  prior to offering  the
Policies).
 
<TABLE>
<CAPTION>
                                         PRINCIPAL MUTUAL LIFE INSURANCE COMPANY
                                                     PRINFLEX LIFE
PLANNED PREMIUM $4,000                          MALE AGE 45 NON-SMOKER                                 Initial Face Amount $250,000
                                               ASSUMING CURRENT CHARGES                                    Death Benefit Option 1
- -----------------------------------------------------------------------------------------------------------------------------------
                                Death Benefit (2)                  Accumulated Value (2)              Surrender Value (2)
                           Assuming Hypothetical Gross        Assuming Hypothetical Gross          Assuming Hypothetical Gross
                           Annual Investment Return of        Annual Investment Return of          Annual Investment Return of
                          ----------------------------      -------------------------------        ---------------------------
End of    Accumulated        0%        6%       12%              0%        6%       12%              0%         6%        12%
 Year     Premiums (1)  (.65% net)(5.35% net)(11.35% net)   (.65% net)(5.35% net)(11.35% net)    (.65% net)(5.35% net)(11.35% net)
<S>       <C>             <C>       <C>       <C>              <C>       <C>      <C>             <C>        <C>       <C>     
    1        4,200        250,000   250,000   250,000           2,929     3,127     3,325          1,081      1,279      1,477   
    2        8,610        250,000   250,000   250,000           5,791     6,368     6,970          3,437      4,014      4,616   
    3       13,241        250,000   250,000   250,000           8,556     9,698    10,937          4,425      5,567      6,806   
    4       18,103        250,000   250,000   250,000          11,251    13,149    15,288          7,121      9,018     11,157   
    5       23,208        250,000   250,000   250,000          13,875    16,721    20,061          9,744     12,591     15,930   
    6       28,568        250,000   250,000   250,000          16,423    20,419    25,299         12,489     16,485     21,364   
    7       34,196        250,000   250,000   250,000          18,894    24,244    31,047         15,354     20,703     27,507   
    8       40,106        250,000   250,000   250,000          21,271    28,186    37,347         18,321     25,236     34,396   
    9       46,312        250,000   250,000   250,000          23,541    32,238    44,244         21,377     30,074     42,080   
   10       52,827        250,000   250,000   250,000          25,863    36,631    52,130         24,682     35,451     50,950   
   11       59,669        250,000   250,000   250,000          28,184    41,287    60,954         28,184     41,287     60,954   
   12       66,852        250,000   250,000   250,000          30,449    46,155    70,756         30,449     46,155     70,756   
   13       74,395        250,000   250,000   250,000          32,662    51,257    81,658         32,662     51,257     81,658   
   14       82,314        250,000   250,000   250,000          34,848    56,628    93,812         34,848     56,628     93,812   
   15       90,630        250,000   250,000   250,000          36,932    62,215   107,309         36,932     62,215    107,309   
   16       99,361        250,000   250,000   250,000          38,892    68,014   122,302         38,892     68,014    122,302   
   17      108,530        250,000   250,000   250,000          40,714    74,031   138,975         40,714     74,031    138,975   
   18      118,156        250,000   250,000   250,000          42,384    80,270   157,542         42,384     80,270    157,542   
   19      128,264        250,000   250,000   250,000          43,892    86,744   178,249         43,892     86,744    178,249   
   20      138,877        250,000   250,000   250,000          45,243    93,481   201,390         45,243     93,481    201,390   
</TABLE>                                                                   
(1) Assumes net interest of 5% compounded annually.

(2) Assumes no policy loan has been made.

The death benefit, accumulated value and surrender value will differ if premiums
are  paid in  different  amounts  or  frequencies.  It is  emphasized  that  the
hypothetical investment results are illustrative only and should not be deemed a
representation of past or future investment  results.  Actual investment results
may be more or less than those shown. The death benefit,  accumulated  value and
surrender value for a policy would be different from those shown if actual rates
of  investment  return  applicable  to the policy  averaged 0%, 6% or 12% over a
period of years,  but also fluctuated above or below that average for individual
policy years.  The death benefit,  accumulated  value and surrender  value for a
policy would also be different  from those  shown,  depending on the  investment
allocations  made to the  investment  divisions of the separate  account and the
different  rates  of  return  of the Fund  portfolios,  if the  actual  rates of
investment  return  applicable to the policy  averaged 0%, 6% or 12%, but varied
above or below that average for individual divisions.  No representations can be
made that these hypothetical rates of return can be achieved for any one year or
sustained over any period of time.


<TABLE>
<CAPTION>
                                         PRINCIPAL MUTUAL LIFE INSURANCE COMPANY
                                                     PRINFLEX LIFE
PLANNED PREMIUM $4,000                          MALE AGE 45 NON-SMOKER                                 Initial Face Amount $250,000
                                             ASSUMING GUARANTEED CHARGES                                  Death Benefit Option 1
- -----------------------------------------------------------------------------------------------------------------------------------
                                Death Benefit (2)                  Accumulated Value (2)              Surrender Value (2)
                           Assuming Hypothetical Gross        Assuming Hypothetical Gross          Assuming Hypothetical Gross
                           Annual Investment Return of        Annual Investment Return of          Annual Investment Return of
                          ----------------------------      -------------------------------        ---------------------------
End of    Accumulated        0%        6%       12%              0%        6%       12%              0%         6%        12%
 Year     Premiums (1)  (.65% net)(5.35% net)(11.35% net)   (.65% net)(5.35% net)(11.35% net)    (.65% net)(5.35% net)(11.35% net) 
<S>         <C>           <C>       <C>       <C>             <C>       <C>       <C>            <C>        <C>       <C>    
  1           4,200       250,000   250,000   250,000          2,715     2,906      3,098           867      1,058      1,249  
  2           8,610       250,000   250,000   250,000          5,360     5,911      6,485         3,006      3,556      4,131  
  3          13,241       250,000   250,000   250,000          7,902     8,984     10,159         3,771      4,853      6,028  
  4          18,103       250,000   250,000   250,000         10,336    12,124     14,144         6,205      7,993     10,013  
  5          23,208       250,000   250,000   250,000         12,659    15,329     18,469         8,528     11,199     14,338  
  6          28,568       250,000   250,000   250,000         14,861    18,593     23,163        10,927     14,659     19,229  
  7          34,196       250,000   250,000   250,000         16,933    21,908     28,256        13,392     18,367     24,715  
  8          40,106       250,000   250,000   250,000         18,860    25,262     33,779        15,910     22,311     30,828  
  9          46,312       250,000   250,000   250,000         20,629    28,643     39,768        18,466     26,479     37,605  
 10          52,827       250,000   250,000   250,000         22,372    32,248     46,564        21,192     31,068     45,384  
 11          59,669       250,000   250,000   250,000         24,040    36,001     54,113        24,040     36,001     54,113  
 12          66,852       250,000   250,000   250,000         25,520    39,793     62,390        25,520     39,793     62,390  
 13          74,395       250,000   250,000   250,000         26,802    43,622     71,487        26,802     43,622     71,487  
 14          82,314       250,000   250,000   250,000         27,868    47,478     81,502        27,868     47,478     81,502  
 15          90,630       250,000   250,000   250,000         28,689    51,342     92,546        28,689     51,342     92,546  
 16          99,361       250,000   250,000   250,000         29,242    55,201    104,751        29,242     55,201    104,751  
 17         108,530       250,000   250,000   250,000         29,496    59,036    118,276        29,496     59,036    118,276  
 18         118,156       250,000   250,000   250,000         29,402    62,815    133,296        29,402     62,815    133,296  
 19         128,264       250,000   250,000   250,000         28,913    66,507    150,032        28,913     66,507    150,032  
 20         138,877       250,000   250,000   250,000         27,978    70,082    168,751        27,978     70,082    168,751  
</TABLE>

(1) Assumes net interest of 5% compounded annually.

(2) Assumes no policy loan has been made.

The death benefit, accumulated value and surrender value will differ if premiums
are  paid in  different  amounts  or  frequencies.  It is  emphasized  that  the
hypothetical investment results are illustrative only and should not be deemed a
representation of past or future investment  results.  Actual investment results
may be more or less than those shown. The death benefit,  accumulated  value and
surrender value for a policy would be different from those shown if actual rates
of  investment  return  applicable  to the policy  averaged 0%, 6% or 12% over a
period of years,  but also fluctuated above or below that average for individual
policy years.  The death benefit,  accumulated  value and surrender  value for a
policy would also be different  from those  shown,  depending on the  investment
allocations  made to the  investment  divisions of the separate  account and the
different  rates  of  return  of the Fund  portfolios,  if the  actual  rates of
investment  return  applicable to the policy  averaged 0%, 6% or 12%, but varied
above or below that average for individual divisions.  No representations can be
made that these hypothetical rates of return can be achieved for any one year or
sustained over any period of time.
                                               
<TABLE>
<CAPTION>
                                         PRINCIPAL MUTUAL LIFE INSURANCE COMPANY
                                                     PRINFLEX LIFE
PLANNED PREMIUM $4,000                          MALE AGE 45 NON-SMOKER                                 Initial Face Amount $250,000
                                               ASSUMING CURRENT CHARGES                                   Death Benefit Option 2
- -----------------------------------------------------------------------------------------------------------------------------------
                                Death Benefit (2)                Accumulated Value (2)                Surrender Value (2)
                           Assuming Hypothetical Gross        Assuming Hypothetical Gross          Assuming Hypothetical Gross
                           Annual Investment Return of        Annual Investment Return of          Annual Investment Return of
                          ----------------------------        ---------------------------          ---------------------------
End of    Accumulated        0%        6%       12%              0%        6%       12%              0%         6%        12%
 Year     Premiums (1)  (.65% net)(5.35% net)(11.35% net)   (.65% net)(5.35% net)(11.35% net)    (.65% net)(5.35% net)(11.35% net)
<S>         <C>           <C>       <C>       <C>              <C>       <C>      <C>              <C>        <C>       <C>  
   1          4,200       252,920   253,117   253,315           2,920     3,117     3,315           1,072      1,269      1,466
   2          8,610       255,763   256,337   256,936           5,763     6,337     6,936           2,816      3,391      3,989
   3         13,241       258,499   259,633   260,862           8,499     9,633    10,862           4,368      5,502      6,731
   4         18,103       261,155   263,034   265,152          11,155    13,034    15,152           7,024      8,903     11,021
   5         23,208       263,729   266,540   269,837          13,729    16,540    19,837           9,598     12,409     15,706
   6         28,568       266,215   270,150   274,954          16,215    20,150    24,954          12,281     16,216     21,020
   7         34,196       268,612   273,864   280,541          18,612    23,864    30,541          15,071     20,324     27,001
   8         40,106       270,900   277,667   286,626          20,900    27,667    36,626          17,949     24,717     33,676
   9         46,312       273,063   281,544   293,242          23,063    31,544    43,242          20,899     29,380     41,078
  10         52,827       275,256   285,715   300,753          25,256    35,715    50,753          24,076     34,535     49,573
  11         59,669       277,427   290,096   309,091          27,427    40,096    59,091          27,427     40,096     59,091
  12         66,852       279,521   294,640   318,284          29,521    44,640    68,284          29,521     44,640     68,284
  13         74,395       281,547   299,360   328,433          31,547    49,360    78,433          31,547     49,360     78,433
  14         82,314       283,532   304,295   339,671          33,532    54,295    89,671          33,532     54,295     89,671
  15         90,630       285,387   309,362   352,023          35,387    59,362   102,023          35,387     59,362    102,023
  16         99,361       287,084   314,539   365,580          37,084    64,539   115,580          37,084     64,539    115,580
  17        108,530       288,606   319,811   380,455          38,606    69,811   130,455          38,606     69,811    130,455
  18        118,156       289,935   325,163   396,770          39,935    75,163   146,770          39,935     75,163    146,770
  19        128,264       291,055   330,582   414,667          41,055    80,582   164,667          41,055     80,582    164,667
  20        138,877       291,974   336,076   434,323          41,974    86,076   184,323          41,974     86,076    184,323
</TABLE>

(1) Assumes net interest of 5% compounded annually.

(2) Assumes no policy loan has been made.

The death benefit, accumulated value and surrender value will differ if premiums
are  paid in  different  amounts  or  frequencies.  It is  emphasized  that  the
hypothetical investment results are illustrative only and should not be deemed a
representation of past or future investment  results.  Actual investment results
may be more or less than those shown. The death benefit,  accumulated  value and
surrender value for a policy would be different from those shown if actual rates
of  investment  return  applicable  to the policy  averaged 0%, 6% or 12% over a
period of years,  but also fluctuated above or below that average for individual
policy years.  The death benefit,  accumulated  value and surrender  value for a
policy would also be different  from those  shown,  depending on the  investment
allocations  made to the  investment  divisions of the separate  account and the
different  rates  of  return  of the Fund  portfolios,  if the  actual  rates of
investment  return  applicable to the policy  averaged 0%, 6% or 12%, but varied
above or below that average for individual divisions.  No representations can be
made that these hypothetical rates of return can be achieved for any one year or
sustained over any period of time.

<PAGE>
<TABLE>
<CAPTION>
                                         PRINCIPAL MUTUAL LIFE INSURANCE COMPANY
                                                     PRINFLEX LIFE
PLANNED PREMIUM $4,000                          MALE AGE 45 NON-SMOKER                                 Initial Face Amount $250,000
                                             ASSUMING GUARANTEED CHARGES                                  Death Benefit Option 2
- -----------------------------------------------------------------------------------------------------------------------------------
                                Death Benefit (2)                Accumulated Value (2)                Surrender Value (2)
                           Assuming Hypothetical Gross        Assuming Hypothetical Gross          Assuming Hypothetical Gross
                           Annual Investment Return of        Annual Investment Return of          Annual Investment Return of
                          ----------------------------        ---------------------------          ---------------------------
End of    Accumulated        0%        6%       12%              0%        6%       12%              0%         6%        12%
 Year     Premiums (1)  (.65% net)(5.35% net)(11.35% net)   (.65% net)(5.35% net)(11.35% net)    (.65% net)(5.35% net)(11.35% net)
<S>        <C>            <C>       <C>       <C>              <C>       <C>      <C>              <C>        <C>       <C>  
   1         4,200        252,704   252,894   253,085           2,704     2,894     3,085             856      1,046      1,237
   2         8,610        255,327   255,874   256,445           5,327     5,874     6,445           2,380      2,927      3,498
   3        13,241        257,835   258,907   260,071           7,835     8,907    10,071           3,704      4,777      5,940
   4        18,103        260,223   261,989   263,983          10,223    11,989    13,983           6,092      7,858      9,852
   5        23,208        262,485   265,113   268,201          12,485    15,113    18,201           8,354     10,982     14,071
   6        28,568        264,610   268,268   272,745          14,610    18,268    22,745          10,676     14,334     18,811
   7        34,196        266,586   271,441   277,633          16,586    21,441    27,633          13,046     17,901     24,092
   8        40,106        268,398   274,615   282,880          18,398    24,615    32,880          15,448     21,664     29,929
   9        46,312        270,029   277,769   288,503          20,029    27,769    38,503          17,866     25,605     36,339
  10        52,827        271,604   281,083   294,807          21,604    31,083    44,807          20,424     29,903     43,627
  11        59,669        273,073   284,473   301,711          23,073    34,473    51,711          23,073     34,473     51,711
  12        66,852        274,321   287,819   309,152          24,321    37,819    59,152          24,321     37,819     59,152
  13        74,395        275,336   291,104   317,173          25,336    41,104    67,173          25,336     41,104     67,173
  14        82,314        276,095   294,301   325,813          26,095    44,301    75,813          26,095     44,301     75,813
  15        90,630        276,570   297,371   335,104          26,570    47,371    85,104          26,570     47,371     85,104
  16        99,361        276,733   300,278   345,088          26,733    50,278    95,088          26,733     50,278     95,088
  17       108,530        276,551   302,978   355,803          26,551    52,978   105,803          26,551     52,978    105,803
  18       118,156        275,974   305,403   367,271          25,974    55,403   117,271          25,974     55,403    117,271
  19       128,264        274,956   307,489   379,522          24,956    57,489   129,522          24,956     57,489    129,522
  20       138,877        273,447   309,165   392,586          23,447    59,165   142,586          23,447     59,165    142,586
</TABLE>
                                               
(1) Assumes net interest of 5% compounded annually.

(2) Assumes no policy loan has been made.

The death benefit, accumulated value and surrender value will differ if premiums
are  paid in  different  amounts  or  frequencies.  It is  emphasized  that  the
hypothetical investment results are illustrative only and should not be deemed a
representation of past or future investment  results.  Actual investment results
may be more or less than those shown. The death benefit,  accumulated  value and
surrender value for a policy would be different from those shown if actual rates
of  investment  return  applicable  to the policy  averaged 0%, 6% or 12% over a
period of years,  but also fluctuated above or below that average for individual
policy years.  The death benefit,  accumulated  value and surrender  value for a
policy would also be different  from those  shown,  depending on the  investment
allocations  made to the  investment  divisions of the separate  account and the
different  rates  of  return  of the Fund  portfolios,  if the  actual  rates of
investment  return  applicable to the policy  averaged 0%, 6% or 12%, but varied
above or below that average for individual divisions.  No representations can be
made that these hypothetical rates of return can be achieved for any one year or
sustained over any period of time.
<PAGE>

Appendix B 
Target Premiums 
Annual per $1,000 Face Amount 
Nonsmoker and Smoker 

Age*     Male  Female    Unisex           Age*     Male     Female     Unisex

   0     3.50   2.83      3.41              43    12.91      10.82      12.64
   1     3.50   2.83      3.41              44    13.59      11.36      13.30
   2     3.50   2.83      3.41              45    14.31      11.93      14.00
   3     3.50   2.83      3.41              46    15.09      12.53      14.76
   4     3.50   2.83      3.41              47    15.90      13.16      15.54
   5     3.50   2.83      3.41              48    16.77      13.83      16.39
   6     3.50   2.83      3.41              49    17.70      14.54      17.29
   7     3.50   2.83      3.41              50    18.68      15.30      18.24
   8     3.50   2.83      3.41              51    19.74      16.10      19.27
   9     3.50   2.83      3.41              52    20.86      16.94      20.35
  10     3.50   2.83      3.41              53    22.05      17.85      21.50
  11     3.65   2.91      3.55              54    23.32      18.80      22.73
  12     3.80   3.00      3.70              55    24.67      19.82      24.04
  13     3.95   3.08      3.84              56    26.11      20.90      25.43
  14     4.10   3.17      3.98              57    27.65      22.05      26.92
  15     4.25   3.25      4.12              58    29.30      23.29      28.52
  16     4.62   3.63      4.49              59    31.05      24.62      30.21
  17     4.99   4.00      4.86              60    32.93      26.06      32.04
  18     5.36   4.38      5.23              61    34.94      27.60      33.99
  19     5.73   4.75      5.60              62    37.10      29.26      36.08
  20     6.10   5.13      5.97              63    39.40      31.06      38.32
  21     6.11   5.16      5.99              64    41.86      32.97      40.70
  22     6.12   5.20      6.00              65    44.48      35.02      43.25
  23     6.13   5.23      6.01              66    47.29      37.21      45.98
  24     6.14   5.27      6.03              67    50.30      39.58      48.91
  25     6.15   5.30      6.04              68    53.52      42.14      52.04
  26     6.29   5.42      6.18              69    56.98      44.93      55.41
  27     6.43   5.54      6.31              70    60.71      47.98      59.06
  28     6.57   5.65      6.45              71    64.73      51.30      62.98
  29     6.71   5.77      6.59              72    69.02      54.93      67.19
  30     6.85   5.89      6.73              73    73.62      58.86      71.70
  31     7.17   6.16      7.04              74    78.48      63.12      76.48
  32     7.51   6.44      7.37              75    83.65      67.71      81.58
  33     7.87   6.74      7.72              76    87.41      71.10      85.29
  34     8.26   7.06      8.10              77    91.34      74.66      89.17
  35     8.66   7.40      8.50              78    95.45      78.39      93.23
  36     9.10   7.76      8.93              79    99.75      82.31      97.48
  37     9.55   8.13      9.37              80   104.24      86.43     101.92
  38    10.03   8.53      9.84              81   112.06      94.21     109.74
  39    10.54   8.94     10.33              82   120.46     102.69     118.15
  40    11.09   9.38     10.87              83   129.49     111.93     127.21
  41    11.66   9.83     11.42              84   139.20     122.00     136.96
  42    12.26  10.32     12.01              85   149.64     132.98     147.47

* Last Birthday                                                         
<PAGE>
                            APPENDIX C EXCHANGE OFFER

     The  Company,   the  Separate  Account,   and  Princor  Financial  Services
Corporation  have received an order from the SEC permitting an offer to exchange
the policy described in this Prospectus (the "PrinFlex Life Policy") for certain
outstanding Flexible Variable Life Insurance policies issued by the Company (the
"FVLI  Policy").  The exchange offer is extended to owners of the FVLI policies.
The exchange  offer will remain open for at least one year after the date of the
order,  February  13,  1997.  Thereafter,  the Company may withdraw the exchange
offer at any  time.  The  exchange  offer is only  made in  states  in which the
PrinFlex Life Policy is available for sale. In considering whether to accept the
exchange  offer,  you should consult this  Prospectus and the prospectus for the
FVLI Policy  since the  provisions  and  charges of the FVLI Policy  differ from
those of the  PrinFlex  Life  Policy.  Owners  of the FVLI  Policy  may  request
personalized  policy  illustrations  for the FVLI Policy and the  PrinFlex  Life
Policy from the Company. These illustrations are available at no charge.

     The FVLI Policy will be exchanged at net asset value for the PrinFlex  Life
Policy. Because the exchange will be at net asset value, at the time of exchange
the  accumulated  value of the PrinFlex  Life Policy issued in the exchange will
equal the  accumulated  value of the FVLI Policy  surrendered  in the  exchange.
However,  because  the  surrender  charges of the two  policies  are  calculated
differently,  the  surrender  value of the  PrinFlex  Life Policy at the time of
exchange may be lower or higher than the surrender value of the FVLI Policy.  

     To effect an exchange,  the Company must receive from the policyowner (1) a
completed  application  for the PrinFlex Life Policy,  (2) a request and release
for the exchange on a form  supplied by the Company,  and (3) the FVLI Policy to
be exchanged  (or, if the FVLI Policy has been lost or destroyed,  an indication
to that effect on the request and release). The policyowner and the insured must
be the same  person(s)  under the  PrinFLex  Life  Policy  acquired as under the
exchanged FVLI Policy.  The PrinFlex Life Policy will be issued without evidence
of  insurability  for the same  amount  of  insurance  as the FVLI  Policy.  The
exchange will become  effective as of the close of the Valuation Period in which
all of these three items are  received  by the Company at its home  office.  The
accumulated  value  of the FVLI  Policy  will be  determined  as of the time the
exchange becomes  effective and will be transferred to the PrinFlex Life Policy.

     No surrender charge  otherwise  applicable to the FVLI Policy will apply to
the surrender in connection  with the exchange,  and no Premium  Expense  Charge
will be deducted  from the proceeds of that  surrender  when these  proceeds are
applied to the purchase of a PrinFlex Life Policy as part of an exchange. If the
Policy Date of the FVLI Policy  surrendered  in the  exchange is the same day of
the month as the Policy Date of the PrinFlex Life Policy issued in the exchange,
then surrender charges and front-end sales loads on subsequent  premium payments
for the  PrinFlex  Life Policy will be  calculated  using the Policy Date of the
FVLI Policy,  as if the Policy Date of the FVLI Policy were also the Policy Date
of the PrinFlex Life Policy.  (Example: If the Policy Date of the FVLI Policy is
December 1, 1990 and the FVLI  Policy is  exchanged  for a PrinFlex  Life Policy
with a Policy Date of April 1, 1997,  then  front-end  sales loads on subsequent
premium  payments and  surrender  charges for the  PrinFlex  Life Policy will be
calculated  as if the Policy Date of the PrinFlex  Life Policy were  December 1,
1990). 

     If the Policy Date of the FVLI Policy  surrendered  in the exchange is on a
day of the month  different  from the Policy  Date of the  PrinFlex  Life Policy
issued in the exchange, then surrender charges and front-end loads on subsequent
premium  payments  for the  PrinFlex  Life Policy will be  calculated  using the
hypothetical   Monthly  Date  of  the  PrinFlex  Life  Policy  that  would  have
immediately  preceded  the Policy  Date of the FVLI  Policy  surrendered  in the
exchange,  as if that  hypothetical  Monthly  Date were the  Policy  Date of the
PrinFlex  Life  Policy.  (Example:  If the  Policy  Date of the FVLI  Policy  is
December  15, 1990 and the FVLI Policy is exchanged  for a PrinFlex  Life Policy
with a Policy Date of April 1, 1997,  then  front-end  sales loads on subsequent
premium  payments and  surrender  charges for the  PrinFlex  Life Policy will be
calculated  as if the Policy Date of the PrinFlex  Life Policy were  December 1,
1990).  

If the FVLI Policy  includes one or more face amount  increases,  then surrender
charges and  front-end  sales  loads for the entire face amount of the  PrinFlex
Life Policy acquired in the exchange will be calculated using the same date that
would be used if no face  amount  increases  had  occurred.  (Example:  The FVLI
Policy was issued with a Policy Date of June 15, 1989 in an initial  face amount
of  $100,000.  On  September  15,  1994,  the face amount of the FVLI Policy was
increased  to  $150,000.  If the FVLI Policy is  exchanged  for a PrinFlex  Life
Policy with a Policy Date of August 1, 1997, the surrender charges and front-end
sales loads for the entire $150,000 face amount of the PrinFlex Life Policy will
be  calculated  as if the Policy  Date of the  PrinFlex  Life Policy were June 1
1989).

     All other  duration-related  charges under the PrinFlex Life Policy and the
time period  restrictions  associated  with certain policy  transactions  (e.g.,
death benefit option changes,  face amount  decreases,  and partial  surrenders)
will be calculated  based on the actual Policy Date of the PrinFlex Life Policy.
The Policy Date of the  PrinFlex  Life  Policy will be the date the  exchange is
effected,  unless that date falls on the 29th,  30th or 31st of a month. In that
event,  the PrinFlex Life Policy will be dated on the 28th of the  month.

Summary of Charges  Under  Policies 

     The charges  under the FVLI  Policy and the  PrinFlex  Life  Policy  differ
substantially,  as summarized below. There may be other differences important to
you and the prospectuses  for both policies should be reviewed  carefully before
you decide whether to exchange your FVLI Policy for a PrinFlex Life Policy.  The
table does not include  management  fees and other  expenses  of the  underlying
mutual funds in which the Divisions of the Separate Account invest. Please refer
to the prospectus  for both policies for  information  regardomg  these fees and
expenses. A table summarizing charges under the respective policies follows:

                            FVLI POLICY                     PRINFLEX LIFE POLICY
FRONT-END                5% of all premiums                2.75% of all premiums
SALES LOAD                                                 up to one Target
                                                           Premium in a Policy
                                                           Year during the first
                                                           ten Policy Years; 
                                                           0.75% of all premiums
                                                           in excess of Target
                                                           Premium during the
                                                           first ten Policy 
                                                           Years; and 0.00% of 
                                                           all premiums after 
                                                           ten policy years. 
                                                           (Credit is given for
                                                           time in the FVLI 
                                                           Policy in calculating
                                                           front-end sales loads
                                                           on the PrinFlex Life
                                                           Policy).  A new 10-
                                                           year period for 
                                                           imposition of fron-
                                                           end sales loads
                                                           commences with any 
                                                           face amount increase
                                                           for all premium
                                                           payments attributable
                                                           to the increase.

PREMIUM                   2% of all premiums for state     2.20% of all premiums
TAX CHARGE                premium taxes                    for state and local
                                                           premium taxes (this
                                                           charge is not 
                                                           deducted from amounts
                                                           transferred from the 
                                                           FVLI Policy to the
                                                           PrinFlex Life Policy)

CHARGE FOR FEDERAL        None                             1.25% of all premiums
TAXES                                                      (this charge is not
                                                           decucted from amounts
                                                           transferred from the
                                                           FVLI Policy to the
                                                           PrinFlex Life Policy)

MONTHLY                   Currently $4.75 per month        During the first 
ADMINISTRATIVE            (guaranteed never to exceed      Policy Year, an 
CHARGE                    $5.00 per month)                 amount equal to $.40
                                                           for each $1,000 of 
                                                           policy face amount
                                                           but not less than 
                                                           $6.00 per month and 
                                                           no greater than 
                                                           $16.67 per month 
                                                           (PrinFlex Life 
                                                           Policies issued in 
                                                           the exchange are
                                                           subject to first-year
                                                           administrative 
                                                           charges).  After the
                                                           first Policy Year, 
                                                           the monthly 
                                                           administrative charge
                                                           is currently $6.00
                                                           (guaranteed to be no
                                                           more than $10.00).

POLICY LOANS               Interest on policy loans        During the first ten
                           is charged at an effective      years, interest on 
                           annual rate of 8% and           policy loans is 
                           interest on amounts in the      charged at an 
                           loan account accrues at an      effective annual rate
                           annual rate of 6%               of 8% and interest on
                                                           amounts in the Loan
                                                           Account is credited
                                                           at an annual rate of
                                                           6%.  After the tenth
                                                           Policy Year, interest
                                                           on amounts in the 
                                                           Loan Account is
                                                           credited at an annual
                                                           rate of 7.75%.  (For
                                                           PrinFlex Life 
                                                           Policies issued in 
                                                           the exchange, 
                                                           interest crediting
                                                           rate on amounts in 
                                                           the Loan Account is
                                                           based on Policy Date
                                                           of PrinFlex Life
                                                           Policy).

PARTIAL                   Allowed after the first policy   Allowed after second
SURRENDERS                anniversary, but no more than    policy anniversary
                          two times per Policy Year.       (PrinFlex Life 
                          Minimum partial surrender is     Policies issued in 
                          $500 and maximum is 50% of       the exchange are 
                          Policy's net surrender value     subject to this 
                          at the time the written request  limitation), but not
                          for surrender is received in     more than two times
                          the home office.  A transaction  per Policy Year.  The
                          charge of the lesser of $25.00   minimum partial
                          or 2% of the amount of each      surrender is $500 and
                          partial surrender applies.       the maximum in any
                          (The transaction charge will be  Policy Year is 75% of
                          waived for partial surrenders    the PrinFlex Life
                          to pay off loans in connection   Policy's Net 
                          with the exchange).              Surrender Value as of
                                                           the date of the first
                                                           partial surrender
                                                           during the Policy
                                                           Year.  A transaction
                                                           charge of the lesser
                                                           of $25.00 or 2% of 
                                                           the amount 
                                                           surrendered is 
                                                           imposed on each 
                                                           partial surrender.

COST OF INSURANCE         COI charges each month are       COI charges are
("COI") CHARGES           based on attained age, sex       based on the same
                          (except where unisex values      factors as apply to
                          are mandated by law)             determine COI charges
                          smoking status, and risk         on the FVLI Policy 
                          class.  No "preferred"           and two additional
                          underwriting classification      factors:  issue age
                          is available.                    and duration since
                                                           issue.  (For PrinFlex
                                                           Life Policies issued
                                                           in the exchange, 
                                                           issue age and 
                                                           duration since issue
                                                           are calculated based
                                                           on the Policy Date of
                                                           the PrinFlex Life
                                                           Policy.  "Preferred"
                                                           underwriting 
                                                           classification is
                                                           available.

MORTALITY AND             Assessed daily on the assets     Deducted monthly from
EXPENSE RISKS             of each division at a current    the Policy Value
CHARGE                    annual rate of .75%              allocated to the
                          (guaranteed not to exceed .90%). Divisions at an 
                                                           annual rate of .90%
                                                           of the value of the
                                                           PrinFlex Life Policy
                                                           allocated to the
                                                           Divisions.  The 
                                                           charge is not
                                                           deducted from values
                                                           allocated to the
                                                           Fixed Account.  After
                                                           the ninth Policy 
                                                           Year, the charge is
                                                           reduced to a 0.27% 
                                                           annual rate.  (For
                                                           PrinFlex Life        
                                                           Policies issued in 
                                                           the exchange, the 
                                                           charge is calculated
                                                           based on the Policy
                                                           Date of the PrinFlex
                                                           Life Policy).

SURRENDER                 10-year surrender charge         10-year surrender
CHARGES                   period.  Surrender charge        charge period.  
                          consists of contingent           Surrender charge 
                          deferred sales load that never   consists of         
                          exceeds 25% of minimum           Contingent Deferred
                          required first year premium,     Sales Charge of up
                          and contingent deferred          to 47.25% of premium
                          administrative charge that       payments up to a 
                          varies with age and (where       maximum of two Target
                          allowed by law) sex of the       Premiums and a 
                          insured from $0.43 per           contingent deferred
                          $1,000 of face amount to         administration charge
                          $10.58 per $1,000 of face        of $3.00 per $1,000
                          amount.                          of face amount for
                                                           the first $500,000
                                                           of face amount.  
                                                           (Credit is given for
                                                           time in the FVLI
                                                           Policy in calculating
                                                           surrender charges on
                                                           the PrinFlex Life
                                                           Policy).  A new 10-
                                                           year surrender charge
                                                           period commences with
                                                           respect to face 
                                                           amount increases to 
                                                           the PrinFlex Life
                                                           Policy.

   Policy Free Look and Calculation of Certain Time Periods for PrinFlex Life
                         Policies Acquired by Exchange

     For  PrinFlex   Life  Policies   acquired  by  exchange,   the  free  look,
incontestability,  and suicide clause time periods shall be calculated as if the
Policy Date of the PrinFlex Life Policy were the Policy Date of the FVLI Policy.
Therefore,  any of these periods that had expired under the FVLI Policy will not
start anew,  and any that had not expired will  continue  until they  originally
were to expire.  For FVLI  Policies  with one or more face amount  increases  or
riders  added after  issue,  the new suicide  clause and  incontestability  time
periods for the  increases  in face amount or riders  carry over to the PrinFlex
Life Policy.

     Values  transferred from an FVLI Policy to a PrinFlex Life Policy issued in
an exchange,  and all additional net premium  payments made to the PrinFlex Life
Policy, will be allocated  immediately among the Divisions and the Fixed Account
in  accordance  with  the  policyowners  current  allocation  instructions.  (By
contrast,  for a PrinFlex  Life Policy not  acquired by exchange the initial Net
Premium Payment and any additional premiums received prior to the Effective Date
and during the first 20 days from the Effective  Date are allocated to the Money
Market  Division until the 21st day from the Effective Date of the PrinFlex Life
Policy).

Risk Class for PrinFlex Life Policies Acquired by Exchange 

     The risk class for a PrinFlex Life Policy  acquired by exchange will be the
one most similar to the risk class for the  exchanged  FVLI  Policy.  If an FVLI
Policy  includes a face amount increase at a risk class less favorable than that
for the FVLI Policy as originally issued,  then the PrinFlex Life Policy will be
issued at the risk class most similar to that for the FVLI Policy as  originally
issued.  New evidence of insurability will not be required as a condition of the
exchange unless (i) the owner requests one or more of certain optional insurance
riders under the  PrinFlex  Life Policy that were not a part of the FVLI Policy;
(ii) the owner applies to have the insureds  underwriting  class upgraded to the
preferred class that is offered under the PrinFlex Life Policy but not under the
FVLI Policy or (iii) the owner  requests a face  amount  increase at the time of
the exchange.  The PrinFlex Life Policys  $50,000  minimum face amount  increase
will be reduced to $25,000 for increases  requested at the time of the exchange.
If new underwriting is required as part of the exchange because of reason number
(ii)  above,  a charge of $100  normally  would be  imposed.  If the owner  also
requests a face amount  increase of $25,000 or more at the time of the exchange,
however,  this $100 charge for the new underwriting will be waived. Any increase
in face  amount,  upgrade  to a  preferred  rating  or any new  rider  added  in
connection  with an exchange will take effect on the next Monthly Date following
underwriting approval.

Minimum Required Premium

     Under the FVLI Policy,  payment of a minimum  required  premium is required
during the first  policy  year.  For a PrinFlex  Life  Policy  not  acquired  by
exchange, payment of a Minimum Required Premium is required during the first two
Policy Years. For a PrinFlex Life Policy acquired by exchange of an FVLI Policy,
there will be no Minimum Required Premium even if the FVLI Policy was within the
first policy year. 

     A PrinFlex  Life Policy  (other than one  acquired  by  exchange)  will not
terminate  during the first 24 months  following the Policy Date even if the Net
Surrender  Value of the PrinFlex  Life Policy on a Monthly Date is less than the
Monthly  Policy  Charge,  provided  that no policy loans have been taken and the
policyowner has paid at least the Minimum Required Premium.  Because the Minimum
Required  Premium does not apply to a PrinFlex Life Policy acquired by exchange,
such a policy will enter a grace period  during the first 24 Policy  Months (and
thereafter)  if the Net  Surrender  Value  on a  Monthly  Date is less  than the
Monthly  Policy  Charge,  even if no loans  have been  taken.  (However,  if the
PrinFlex Life Policy has a death benefit  guarantee  rider,  the Policy will not
enter a grace  period if the terms of the  rider  are  satisfied).

Policy  Riders

     Where  permitted by law, the following  riders are currently  available for
issue  with  the  FVLI  Policy:  Cost of  Living  Increase,  Waiver  of  Monthly
Deductions,  Guaranteed Increase Option, Accidental Death Benefit, Children Term
Insurance, Spouse Term Insurance, Change of Insured,  Accelerated Death Benefit,
and Death Benefit Guarantee.  The Guaranteed Increase Option is not available on
the PrinFlex Life Policy. With that exception,  the same or corresponding riders
are available on the PrinFlex  Life Policy.  There are  differences  between the
terms  of  some  riders  available  for  issue  with  the  FVLI  Policy  and the
corresponding  riders  available for issue with the PrinFlex Life Policy.  Where
permitted by law, the following  additional riders are available on the PrinFlex
Life Policy  that are not  available  on the FVLI  Policy:  Waiver of  Specified
Premium,  Salary Increase,  Extra Protection  Increase,  Extended Coverage,  and
Accounting  Benefit.  

     If an FVLI Policy with one or more policy riders is exchanged,  then except
as provided  below,  the  policyowner may elect to have the PrinFlex Life Policy
issued with the same riders (or, if the terms of the available  rider differ for
the PrinFlex Life Policy, the corresponding  rider) by applying for the rider on
the exchange offer application. However, if the FVLI Policy has a Cost of Living
Increase  Rider,  then the  PrinFlex  Life  Policy will be issued with a Cost of
Living  Increase Rider  automatically.  If a PrinFlex Life Policy with a Cost of
Living  Increase  Rider is issued  in the  exchange,  the  first  cost of living
increase  offer  under the  PrinFlex  Life  Policy will be three years after the
Policy Date of the PrinFlex Life Policy.  

     The death benefit guarantee rider is available for issue with both the FVLI
Policy and the PrinFlex Life Policy.  The terms of the rider differ  between the
FVLI Policy and the PrinFlex Life Policy.  The death benefit  guarantee rider is
included automatically on all FVLI Policies but, where permitted by law, is only
included  on a PrinFlex  Life Policy if the insured is under age 65 at issue and
if the  planned  periodic  premium  at issue is  equal  to or  greater  than the
guaranteed  death benefit premium amount specified for the PrinFlex Life Policy.
While  the  death  benefit  guarantee  rider  under  the FVLI  Policy  can apply
throughout  the insureds  life,  the  comparable  rider under the PrinFlex  Life
Policy  terminates on the later of the age 65 policy  anniversary  or five years
after the effective  date of the rider.  If an FVLI Policy has the death benefit
guarantee  rider,  the PrinFlex Policy will be issued with the comparable  death
benefit  guarantee  rider  only if the  insured  is under  age 65 on the date of
exchange and the planned  periodic premium is equal to or greater than the death
benefit  guarantee  premium. 

     Certain riders  available under the PrinFlex Life Policy may be applied for
in  connection  with the exchange  offer  application,  subject to  underwriting
approval.  Additional  information about riders and the differences between them
is available from the Company.



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