PRINCIPAL MUTUAL LIFE INSURANCE COMPANY SEPARATE ACCOUNT B
N-4/A, 2000-11-15
Previous: BALL CORP, 10-Q, EX-99.1, 2000-11-15
Next: PRINCIPAL MUTUAL LIFE INSURANCE COMPANY SEPARATE ACCOUNT B, N-4/A, EX-99.B.3A, 2000-11-15



                                                      Registration No. 333-40254


                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                    FORM N-4


             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                      Pre-Effective Amendment No. _____ __2__

                     Post-Effective Amendment No. _____ _____


                                     and/or


         REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940

                             Amendment No. ___ _____

                        (Check appropriate box or boxes)

               Principal Life Insurance Company Separate Account B
--------------------------------------------------------------------------------
                           (Exact Name of Registrant)


                        Principal Life Insurance Company
--------------------------------------------------------------------------------
                               (Name of Depositor)

          The Principal Financial Group, Des Moines, Iowa              50392
--------------------------------------------------------------------------------
  (Address of Depositor's Principal Executive Offices)               (Zip Code)


Depositor's Telephone Number, including Area Code   (515) 248-3842


  M. D. Roughton, The Principal Financial Group, Des Moines, Iowa  50392
--------------------------------------------------------------------------------
                     (Name and Address of Agent for Service)

     Approximate Date of Proposed Public Offering:  As soon as practicable
     after the effective date of the Registration Statement


     Title of Securities Being Registered: Principal Flexible Variable Annuity
     Contract with Purchase Payment Credit
<PAGE>

               PRINCIPAL LIFE INSURANCE COMPANY SEPARATE ACCOUNT B
                  PRINCIPAL FLEXIBLE VARIABLE ANNUITY CONTRACT
                          WITH PURCHASE PAYMENT CREDIT

                       Registration Statement on Form N-4
                              Cross Reference Sheet

Form N-4 Item                                    Caption in Prospectus

Part A

  1.   Cover Page                                Principal Flexible Variable
                                                 Annuity Contract with
                                                 Purchase Payment Credit

  2.   Definitions                               Glossary

  3.   Synopsis                                  Summary of Expense Information
       Summary

  4.   Condensed Financial                       Performance Calculation,
       Information                               Independent Auditors,
                                                 Financial Statements

  5.   General Description of                    Summary, The Company, The
       Registrant                                Separate Account, Fixed
                                                 Account and DCA Plus Accounts,
                                                 Voting Rights

  6.   Deductions                                Summary, Charges and
                                                 Deductions, Annual Fee,
                                                 Mortality and Expense Risks
                                                 Charge, Purchase Payment Credit
                                                 Rider Charge, Premium Taxes,
                                                 Surrender Charge,
                                                 Administrative Charge, Special
                                                 Provisions for Group or
                                                 Sponsored Arrangements,
                                                 Distribution of the
                                                 Contract

  7.   General Description of                    Summary, Investment Limita-
       Variable Annuity Contract                 tions, Separate Account Invest-
                                                 ment Options, Transfers,
                                                 Surrenders, Charges and
                                                 Deductions, Annuity Payments,
                                                 Death Benefit, Free-Look
                                                 Period, The Separate Account,
                                                 The Contract,To Buy a Contract,
                                                 The Accumulation Period,
                                                 General Provisions, Rights
                                                 Reserved By The Company,

  8.   Annuity Period                            The Accumulation Period, The
                                                 Annuity Payment Period

  9.   Death Benefit                             Death Benefit, The
                                                 Accumulation Period, The
                                                 Annuity Payment Period,
                                                 Mortality and Expense Risks
                                                 Charge,  Delay of Payments,
                                                 Non-Qualified Contracts,
                                                 Required Distributions for Non-
                                                 Qualified Contracts, IRA, SEP
                                                 and Simple-IRA, Rollover IRAs

 10.   Purchase and Contract Value               Summary, Free-Look Period,
                                                 The Contract, To Buy a
                                                 Contract, The Accumulation
                                                 Period, The Annuity Payment
                                                 Period, Exchange Credit,
                                                 Purchase Payment Credit Rider,
                                                 Delay of Payments, Distribution
                                                 of the Contract

 11.   Redemptions                               Summary, Annuity Payments,
                                                 The Accumulation Period,
                                                 Charges and Deductions,
                                                 Annual Fee, Purchase Payment
                                                 Credit Rider Charge,  Delay of
                                                 Payments, Contract Termination

 12.   Taxes                                     Summary, Annuity Payments,
                                                 Federal Tax Matters,
                                                 Non-Qualified Contracts,
                                                 Required Distributions for
                                                 Non-Qualified Contracts, IRA,
                                                 SEP & Simple-IRA, Rollover
                                                 IRAs, Withholding, Mutual Fund
                                                 Diversification

 13.   Legal Proceedings                         Legal Proceedings

 14.   Table of Contents of the                  Table of Contents of the
       Statement of Additional                   Statement of Additional
       Information                               Information

Part B                                           Statement of Additional
                                                 Information

                                                 Caption**

 15.   Cover Page                                Principal Flexible
                                                 Variable Annuity Contract with
                                                 Purchase Payment Credit

 16.   Table of Contents                         Table of Contents

 17.   General Information and                   General Information and
       History                                   History

 18.   Services                                  Independent Auditors**,
                                                 Independent Auditors

 19.   Purchase of Securities                    Summary**, To Buy a Contract**
       Being Offered                             Distribution of the Contract**

 20.   Underwriters                              Summary**, Distribution of the
                                                 Contract**

 21.   Calculation of Performance                Calculation of Yield and
       Data                                      Total Return

 22.   Annuity Payments                          Annuity Payments**,
                                                 Delay of Payments**

 23.   Financial Statements                      Financial Statements

** Prospectus caption given where appropriate.


<PAGE>

                       SUPPLEMENT DATED NOVEMBER 15, 2000
                              TO THE PROSPECTUS FOR
                       PRINCIPAL FLEXIBLE VARIABLE ANNUITY
                             DATED NOVEMBER 15, 2000

This document is a supplement to the prospectus  dated November 15, 2000 for the
Principal Flexible Variable Annuity.  This supplement must be accompanied by the
prospectus.

As described in the  prospectus,  if you purchase the Contract with the purchase
payment  credit rider,  we will add a credit to each  purchase  payment that you
make during the first Contract year. We have sought an order from the Securities
and  Exchange  Commission  (the "SEC") that will permit us, as  described in the
prospectus,  to take back all of the credit if you return your  Contract  during
the  examination  period.  Once the SEC grants the order,  we will take back the
credit as  described  in the  prospectus.  We expect that the SEC will grant the
order on November 28, 2000, although we cannot be sure that the SEC will do so.

Until the SEC grants the order,  the special  rules  described  below will apply
regarding  the amount you will  receive  if you  return  the  Contract  with the
purchase payment credit rider during the examination period.  These rules do not
apply to a Contract without the purchase payment credit rider.

         If your Contract accumulated value has increased or stayed the same, we
         will refund your Contract  accumulated  value minus any credit but plus
         any purchase  payment credit rider charge that we deducted on or before
         the date we receive your Contract.

         If your Contract  accumulated value has decreased,  we will refund your
         Contract  accumulated  value  minus any  credit  but plus any  purchase
         payment credit rider charge and plus any investment loss (including any
         charges  made  by  the  Mutual  Funds  in  which  you  have   invested)
         attributable to the credit as of the date we receive your Contract.

         This means you receive any gains, and we bear any losses,  attributable
to the credit during the examination period.

         In those states that require it, we will refund the full amount of your
         purchase payment if it is more than the amount specified above.

         We will not assess a surrender  charge or an annual Contract fee if you
return the Contract during the examination period.


<PAGE>

                            Flexible Variable Annuity

           Issued by Principal Life Insurance Company (the "Company")

                     This prospectus is dated November 15, 2000.

The  individual  deferred  annuity  contract  ("Contract")   described  in  this
prospectus is funded with the Principal Life Insurance  Company Separate Account
B  ("Separate  Account"),  dollar  cost  averaging  fixed  accounts  ("DCA  Plus
Accounts")  and a fixed account  ("Fixed  Account").  The assets of the Separate
Account Divisions  ("Divisions") are invested in a corresponding  Account of the
Principal  Variable  Contracts Fund, Inc., AIM V.I. Growth Fund, AIM V.I. Growth
and Income Fund, AIM V.I. Value Fund,  Fidelity Variable Insurance Products Fund
II  Contrafund  Portfolio,  Fidelity  Variable  Insurance  Products  Fund Growth
Portfolio and Janus Aspen Series - Service Shares  Aggressive  Growth  Portfolio
(the  "Funds").  The DCA Plus  Accounts and the Fixed  Account are a part of the
General Account of the Company.

This prospectus provides information about the Contract and the Separate Account
that you, as owner, should know before investing. It should be read and retained
for future reference.  Additional  information about the Contract is included in
the Statement of Additional  Information ("SAI"), dated November 15, 2000, which
has been filed with the Securities and Exchange  Commission (the "SEC"). The SAI
is a part of this prospectus.  The table of contents of the SAI is on page 46 of
this  prospectus.  You  may  obtain  a free  copy  of  the  SAI  by  writing  or
telephoning:

                       Principal Flexible Variable Annuity
                       Principal Financial Group
                       P. O. Box 9382
                       Des Moines, Iowa 50306-9382
                       Telephone: 1-800-852-4450

An  investment in the Contract is not a deposit or obligation of any bank and is
not insured or guaranteed by any bank, the Federal Deposit Insurance Corporation
or any other government agency.


   As the owner of this Contract,  you may elect a purchase payment credit rider
   with an additional  charge and an associated  9-year surrender charge period.
   The  purchase  payment  credit rider is only  available  when the Contract is
   issued. The portions of this prospectus that specifically pertain to election
   of the purchase payment credit rider are shown by gray boxes.


   The charges used to recoup our expense of paying the purchase  payment credit
   include the surrender charge and the purchase payment credit rider charge.


   The Contract is available with or without the purchase  payment credit rider.
   There may be  circumstances  where electing the purchase payment credit rider
   is not to your advantage. In certain circumstances,  the amount of the credit
   may be more than  offset by the  charges  associated  with it.  The  Contract
   without the purchase  payment  credit rider has  surrender  charges and total
   Separate  Account annual  expenses that may be lower than the charges for the
   Contract with the purchase payment credit rider. You should consult with your
   sales  representative  to  decide if the  purchase  payment  credit  rider is
   suitable.  In making this  determination,  you and your sales  representative
   should consider the following  factors:
o    the length of time you plan to own the Contract;
o    the frequency, amount and timing of any partial surrenders; and
o    the amount and timing of your purchase payment(s).
Additionally,  if you  decide to return  the  Contract  during  the  examination
period,  we will recover the  original  purchase  payment  credit  amount.  As a
result,  if the value of the purchase  payment  credit has  declined  during the
examination  period,  then we still  recover  the full  amount  of the  purchase
payment credit.


The  Contract  provides  an  exchange  credit  that  is  available  to  eligible
purchasers (see Replacement Contracts - Exchange Credit). The exchange credit is
paid for by a  reduction  in  sales  commissions  for  Contracts  sold  with the
exchange credit.  Sales commissions are paid by Contract charges and deductions.
The charges and deductions are neither  proportionally reduced nor increased for
Contracts sold with the exchange credit.

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.

This prospectus is valid only when  accompanied by the current  prospectuses for
the Funds. These prospectuses should be kept for future reference.

                                TABLE OF CONTENTS

              GLOSSARY ....................................................    4
              SUMMARY OF EXPENSE INFORMATION...............................    6
              SUMMARY  ....................................................   10
                  Investment Limitations...................................   10
                  Separate Account Investment Options......................   10
                  Transfers................................................   11
                  Surrenders...............................................   11
                  Charges and Deductions...................................   11
                  Annuity Payments.........................................   12
                  Death Benefit............................................   12
                  Examination Period (Free-Look)...........................   12
              CONDENSED FINANCIAL INFORMATION..............................   13
              THE PRINCIPAL FLEXIBLE VARIABLE ANNUITY......................   16
              THE COMPANY..................................................   16
              THE SEPARATE ACCOUNT.........................................   16
              THE UNDERLYING MUTUAL FUNDS..................................   16
              SURPLUS DISTRIBUTIONS........................................   21
              THE CONTRACT.................................................   21
                  To Buy a Contract........................................   21
              Purchase Payments............................................   21
                  Right to Examine the Contract (Free-Look)................   22
                  Replacement Contracts....................................   22
                  Purchase Payment Credit Rider............................   23
                  The Accumulation Period..................................   25
                  Automatic Portfolio Rebalancing (APR)....................   27
                  Telephone Services.......................................   27
                  Direct Dial..............................................   27
                  Internet.................................................   28
                  Surrenders...............................................   28
                  Death Benefit............................................   29
                  The Annuity Payment Period...............................   30
              CHARGES AND DEDUCTIONS.......................................   32
                  Annual Fee...............................................   32
                  Mortality and Expense Risks Charge.......................   33
                  Purchase Payment Credit..................................   33
                  Transaction Fee..........................................   33
                  Premium Taxes............................................   33
                  Surrender Charge.........................................   34
                  Free Surrender Privilege.................................   35
                  Administration Charge....................................   36
                  Special Provisions for Group or Sponsored Arrangements...   36
              FIXED ACCOUNT AND DCA PLUS ACCOUNTS..........................   36
                  Fixed Account............................................   36
              Fixed Account Accumulated Value..............................   37
                  Fixed Account Transfers, Total and Partial Surrenders....   37
                  Dollar Cost Averaging Plus Program (DCA Plus Program)....   38
              GENERAL PROVISIONS...........................................   39
                  The Contract.............................................   39
                  Delay of Payments........................................   39
                  Misstatement of Age or Gender............................   39
                  Assignment...............................................   39
                  Change of Owner..........................................   39
                  Beneficiary..............................................   40
                  Contract Termination.....................................   40
                  Reinstatement............................................   40
                  Reports..................................................   40
              RIGHTS RESERVED BY THE COMPANY...............................   40
              DISTRIBUTION OF THE CONTRACT.................................   41
              PERFORMANCE CALCULATION......................................   41
              VOTING RIGHTS................................................   41
              FEDERAL TAX MATTERS..........................................   42
                  Non-Qualified Contracts..................................   42
                  Required Distributions for Non-Qualified Contracts.......   43
                  IRA, SEP and SIMPLE-IRA..................................   43
                  Rollover IRAs............................................   44
                  Withholding..............................................   44
              MUTUAL FUND DIVERSIFICATION..................................   44
              STATE REGULATION.............................................   45
              LEGAL OPINIONS...............................................   45
              LEGAL PROCEEDINGS............................................   45
              REGISTRATION STATEMENT.......................................   45
              OTHER VARIABLE ANNUITY CONTRACTS.............................   45
              INDEPENDENT AUDITORS.........................................   45
              FINANCIAL STATEMENTS.........................................   45
              CUSTOMER INQUIRIES...........................................   46
              TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION.   46

              The Contract  offered by this  prospectus  may not be available in
              all  states.   This  prospectus  is  not  an  offer  to  sell,  or
              solicitation  of an offer to buy,  the Contract in states in which
              the offer or  solicitation  may not be lawfully made. No person is
              authorized to give any  information or to make any  representation
              in  connection  with this Contract  other than those  contained in
              this prospectus.

GLOSSARY

Accumulated  value - an amount equal to the DCA Plus  Account(s)  value plus the
Fixed Account value plus the Separate Account value.

Anniversary - the same date and month of each year following the Contract date.

Annuitant - the person, including any joint annuitant, on whose life the annuity
payment is based. This person may or may not be the owner.

Annuity payment date - the date the owner's accumulated value is applied,  under
an annuity payment option, to make income payments. (Referred to in the Contract
as "Retirement Date.")

Contract  date - the date  that the  Contract  is  issued  and  which is used to
determine Contract years.

Contract  year - the one-year  period  beginning on the Contract date and ending
one day before the  Contract  anniversary  and any  subsequent  one-year  period
beginning on a Contract anniversary. (e.g. If the contract date is June 5, 2000,
the first Contract year ends on June 4, 2001, and the first Contract anniversary
falls on June 5, 2001.)

Dollar  Cost  Averaging  Plus  (DCA  Plus)  Account  - an  account  which  earns
guaranteed interest for a specific amount of time.  (Referred to in the Contract
as "Fixed DCA Account.")

Dollar Cost  Averaging  Plus (DCA Plus)  accumulated  value - the amount of your
accumulated value which is in the DCA Plus Account(s).

Dollar Cost Averaging Plus (DCA Plus) Program - a program through which purchase
payments are  transferred  from a DCA Plus Account to the  Divisions  and/or the
Fixed Account over a specified  period of time.  (Referred to in the Contract as
"Fixed DCA Account.")

Fixed Account - an account which earns guaranteed interest.

Fixed Account  accumulated value - the amount of your accumulated value which is
in the Fixed Account.

Investment  Options - the DCA Plus Accounts,  Fixed Account and Separate Account
Divisions.

Joint  annuitant - additional  annuitant.  Joint  annuitants must be husband and
wife and must be named as owner and joint owner.

Joint  owner  - an  owner  who has an  undivided  interest  with  the  right  of
survivorship  in this Contract with another owner.  Joint owners must be husband
and wife and must be named as annuitant and joint annuitant.

Mutual Fund - a registered open-end  investment  company,  including a series or
portfolio thereof, in which a Division invests.


Non-Qualified  Contract - a Contract  which does not qualify for  favorable  tax
treatment as a Qualified Plan, Individual Retirement Annuity, Roth IRA, SEP IRA,
Simple-IRA or Tax Sheltered Annuity.


Notice  - any form of  written  communication  received  by us,  at the  annuity
service office, P.O. Box 9382, Des Moines,  Iowa 50306-9382,  or in another form
approved by us in advance.

Owner  - the  person,  including  joint  owner,  who  owns  all the  rights  and
privileges of this Contract.

Purchase payments - the gross amount contributed to the Contract.

Qualified Plans - retirement  plans which receive  favorable tax treatment under
Section 401 or 403(a) of the Internal Revenue Code (the "Code").

Separate Account  Division  (Division(s) )- a part of the Separate Account which
invests in shares of a Mutual Fund.  (Referred to in the marketing  materials as
"sub-accounts.")

Separate Account accumulated value - the amount of your accumulated value in all
Divisions.

Surrender  charge - the charge  deducted upon certain partial or total surrender
of the Contract before the annuity payment date.

Surrender value - accumulated value less any applicable surrender charge, annual
fee, transaction fee and any premium or other taxes.


Unit - the accounting measure used to calculate the value of a Division prior to
annuity payment date.


Unit  value - a  measure  used to  determine  the  value of an  investment  in a
Division.

Valuation date - each day the New York Stock Exchange ("NYSE") is open.

Valuation  period - the period of time from one  determination of the value of a
unit of a Division to the next.  Each  valuation  period  begins at the close of
normal  trading on the NYSE,  generally  4:00 p.m. E.T. (3:00 p.m. C.T.) on each
valuation  date and ends at the close of normal  trading of the NYSE on the next
valuation date.

You, Your - the owner of this Contract, including any joint owner.

SUMMARY OF EXPENSE INFORMATION

The purpose of these tables is to assist you in understanding  the various costs
and expenses of the Contract. This information includes expenses of the Contract
as well as the Mutual  Funds but does not  include  any  premium  taxes that may
apply. For a more complete  description of the Contract expenses see CHARGES AND
DEDUCTIONS.

Contract owner transaction expenses:
     o    There is no sales charge imposed on purchase payments.
     o    Surrender  charge  without the  purchase  payment  credit  rider (as a
          percentage of amounts surrendered):

      Table of surrender charges without the purchase payment credit rider

    Number of completed Contract years        Surrender charge applied to all
       since each purchase payment             purchase payments received in
               was made                            that Contract year

       0 (year of purchase payment)                       6%
       1                                                  6%
       2                                                  6%
       3                                                  5%
       4                                                  4%
       5                                                  3%
       6                                                  2%
       7 and later                                        0%


     o    Surrender  charge  with  the  purchase  payment  credit  rider  (as  a
          percentage of amounts surrendered):

       Table of surrender charges with the purchase payment credit rider

    Number of completed  Contract  years      Surrender charge applied to all
       since each purchase payment             purchase payments received in
               was made                            that Contract year

       0 (year of purchase payment)                       8%
       1                                                  8%
       2                                                  8%
       3                                                  8%
       4                                                  7%
       5                                                  6%
       6                                                  5%
       7                                                  4%
       8                                                  3%
       9 and later                                        0%


     o    Annual  Contract  fee--  the  lesser  of $30 or 2% of the  accumulated
          value.
     o    Transaction  fee  (currently  not  assessed)  -- a $30  fee  for  each
          unscheduled  partial  surrender  after  the 12th  unscheduled  partial
          surrender in a Contract year.
     o    Transaction  fee  (currently  not  assessed)  -- a $30  fee  for  each
          unscheduled transfer after the 12th unscheduled transfer in a Contract
          year.


Separate Account  annual expenses (as a  percentage  of average  account  value)
               mortality and expense risks charge              1.25%
               other Separate  Account expenses                 .00
                    total Separate Account annual expenses     1.25%*

               optional purchase payment credit rider charge   0.60%
                    total Separate Account annual expenses
                    with the purchase payment credit rider     1.85%*


               *    Currently,   the  administrative  charge  is  not  assessed.
                    However, if the entire  administrative  charge were imposed,
                    then the total Separate  Account  expenses would increase by
                    0.15% (1.40% and 2.00%, respectively).


Annual  expenses of the Mutual Funds (as a percentage  of average net assets) as
of December 31, 1999:

<TABLE>
<CAPTION>
                                                            Management       Other      Rule 12(b)1   Total Annual Expenses
                          Mutual Fund                          Fees        Expenses        Fees         After Reimbursement


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

         Principal Variable Contracts Fund, Inc.
<S>                                                            <C>            <C>       <C>                    <C>
           Aggressive Growth                                   0.75%          0.02%         N/A                0.77%
           Asset Allocation                                    0.80           0.05          N/A                0.85
           Balanced                                            0.57           0.01          N/A                0.58
           Bond                                                0.49           0.01          N/A                0.50
           Capital Value                                       0.43(1)        0.00          N/A                0.43
           Government Securities                               0.49           0.01          N/A                0.50
           Growth                                              0.45(1)        0.00          N/A                0.45
           International                                       0.73(1)        0.05          N/A                0.78
           International Emerging Markets                      0.97           0.38          N/A                1.35(2)
           International SmallCap                              1.20           0.12          N/A                1.32
           LargeCap Growth                                     1.07           0.13          N/A                1.20(2)
           LargeCap Growth Equity                              0.78           0.32          N/A                1.10(2)
           LargeCap Stock Index                                0.35           0.14          N/A                0.40(2)
           MicroCap                                            1.00           0.28          N/A                1.06(2)
           MidCap                                              0.61           0.00          N/A                0.61
           MidCap Growth                                       0.90           0.19          N/A                0.96(2)
           MidCap Growth Equity                                0.78           0.32          N/A                1.10(2)
           Money Market                                        0.50           0.02          N/A                0.52
           Real Estate                                         0.90           0.09          N/A                0.99
           SmallCap                                            0.85           0.06          N/A                0.91
           SmallCap Growth                                     1.00           0.07          N/A                1.06(2)
           SmallCap Value                                      1.10           0.34          N/A                1.16(2)
           Utilities                                           0.60           0.04          N/A                0.64

         AIM V.I. Growth Fund                                  0.63           0.10          N/A                0.73
         AIM V.I. Growth and Income Fund                       0.61           0.16          N/A                0.77
         AIM V.I. Value Fund                                   0.61           0.15          N/A                0.76
         Fidelity Variable Insurance Products Fund II
           Fidelity VIP II Contrafund Portfolio-Service Class  0.58           0.10       0.10%(3)              0.78(4)
         Fidelity Variable Insurance Products Fund
           Fidelity VIP Growth Portfolio-Service Class         0.58           0.09       0.10(3)               0.77(4)
         Janus Aspen Series - Service Shares Aggressive
           Growth Portfolio                                    0.65           0.02       0.25(3)               0.92

<FN>
          (1)  As a result of a shareholder meeting the Account's management fee
               was modified effective 1/1/2000.

          (2)  If total annual  expenses  exceed the amount stated on the chart,
               then the Manager has  voluntarily  agreed to reimburse  expenses.
               Without the  reimbursement,  the total  annual  expenses for 2000
               would be:
                    International  Emerging  Markets   1.63%
                    LargeCap Growth                    1.23%
                    LargeCap  Growth Equity            1.32%
                    LargeCap  Stock Index              0.49%
                    MicroCap                           1.28%
                    MidCap  Growth  Equity             1.32%
                    MidCap  Growth                     1.09%
                    SmallCap Growth                    1.07%
                    SmallCap Value                     1.44%

          (3)  The  Company  and  Princor  Financial  Services  Corporation  may
               receive  a  portion  of  the  Mutual  Fund  Annual  Expenses  for
               recordkeeping, marketing and distribution services.

          (4)  Without  third party  payments  or  reductions  the Total  Annual
               Expenses would have been:

                    Fidelity VIP II Contrafund Portfolio-Service Class     0.81%
                    Fidelity VIP Growth Portfolio-Service Class            0.79%
</FN>
</TABLE>

Example:

The  purpose of the  following  examples is to assist you in  understanding  the
various  costs and  expenses  that you, as a Contract  owner,  bear  directly or
indirectly. They reflect expenses of the Division as well as the expenses of the
Mutual  Fund in which the  Division  invests.  In certain  circumstances,  state
premium taxes also apply.

The  examples  should  not be  considered  representations  of  past  or  future
expenses. Actual expenses may be more or less than those shown.

If you surrender  your Contract at the end of the  applicable  time period,  you
would pay the following  expenses on a $1,000  investment.  The examples  assume
that your  investment has a 5% return each year and that current  expense levels
(and waivers and reimbursements, if any) continue.


<TABLE>
<CAPTION>
         Separate Account Division             1 Year     1 Year     3 Years    3 Years    5 Years    5 Years   10 years   10 Years

<S>       <C>                                   <C>        <C>       <C>          <C>       <C>        <C>        <C>        <C>
          Aggressive Growth                     $83        $109      $119         $168      $145       $208       $238       $299
          Asset Allocation                       83         109       121          170       149        212        247        307
          Balanced                               81         107       113          163       136        199        218        280
          Bond                                   80         106       111          161       132        196        210        272
          Capital Value                          79         106       109          159       128        192        202        265
          Government Securities                  80         106       111          161       132        196        210        272
          Growth                                 80         106       110          159       129        193        205        267
          International                          83         109       119          169       146        209        239        300
          International Emerging Markets         91         117       143          191       187        247        324        379
          International SmallCap                 88         114       135          183       172        233        294        351
          LargeCap Growth                        87         113       132          181       168        229        285        342
          LargeCap Growth Equity                 88         114       135          183       172        233        294        351
          LargeCap Stock Index*                  85         111       125          174       156        218        261        320
          MicroCap*                              87         113       134          182       170        231        290        347
          MidCap                                 81         107       114          164       137        201        222        283
          MidCap Growth*                         86         112       128          177       161        223        271        329
          MidCap Growth Equity                   88         114       135          183       172        233        294        351
          Money Market                           80         106       112          161       133        196        212        274
          Real Estate                            85         111       125          174       156        218        261        320
          SmallCap                               84         110       123          172       152        215        253        312
          SmallCap Growth*                       85         111       128          176       160        222        269        328
          SmallCap Value*                        89         115       138          186       178        239        306        362
          Utilities                              81         108       115          165       139        202        225        286
          AIM V.I. Growth                        82         108       118          167       143        206        234        295
          AIM V.I. Growth and Income             83         109       119          168       145        208        238        299
          AIM V.I. Value                         83         109       119          168       145        208        237        298
          Fidelity VIP II Contrafund             83         109       119          169       146        209        239        300
          Fidelity VIP Growth                    83         109       119          168       145        208        238        299
          Janus Aspen Aggressive Growth          84         110       123          172       153        215        254        313
<FN>
          *   After expense reimbursement
</FN>
</TABLE>

If you elect to receive payments under an annuity payment option (referred to in
the Contract as "Benefit Option") at the end of the applicable time period or do
not surrender  your Contract,  you would pay the following  expenses on a $1,000
investment. The examples assume that your investment has a 5% annual return each
year and that current  expense levels (and waivers and  reimbursements,  if any)
continue.
<TABLE>
<CAPTION>
         Separate Account Division             1 Year     1 Year     3 Years    3 Years    5 Years    5 Years   10 years   10 Years

<S>       <C>                                   <C>         <C>        <C>       <C>        <C>         <C>        <C>       <C>
          Aggressive Growth                     $21         $27        $64        $82       $111        $141       $238      $299
          Asset Allocation                       22          28         67         85        115         145        247       307
          Balanced                               19          25         59         77        101         131        218       280
          Bond                                   18          24         56         74         97         127        210       272
          Capital Value                          17          23         54         72         93         124        202       265
          Government Securities                  18          24         56         74         97         127        210       272
          Growth                                 18          24         55         73         94         125        205       267
          International                          21          27         65         83        111         141        239       300
          International Emerging Markets         29          35         90        108        154         182        324       379
          International SmallCap                 26          32         81         99        138         168        294       351
          LargeCap Growth                        25          31         78         96        134         163        285       342
          LargeCap Growth Equity                 26          32         81         99        138         168        294       351
          LargeCap Stock Index*                  23          29         71         89        122         152        261       320
          MicroCap*                              26          32         80         98        136         166        290       347
          MidCap                                 19          25         60         78        102         133        222       283
          MidCap Growth*                         24          30         74         92        127         156        271       329
          MidCap Growth Equity                   26          32         81         99        138         168        294       351
          Money Market                           18          24         57         75         98         128        212       274
          Real Estate                            23          29         71         89        122         152        261       320
          SmallCap                               22          28         69         87        118         148        253       312
          SmallCap Growth*                       24          30         73         91        126         155        269       328
          SmallCap Value*                        28          34         85        102        144         173        306       362
          Utilities                              20          26         60         79        104         134        225       286
          AIM V.I. Growth                        20          26         63         81        109         139        234       295
          AIM V.I. Growth and Income             21          27         64         82        111         141        238       299
          AIM V.I. Value                         21          27         64         82        110         140        237       298
          Fidelity VIP II Contrafund             21          27         65         83        111         141        239       300
          Fidelity VIP Growth                    21          27         64         82        111         141        238       299
          Janus Aspen Aggressive Growth          22          28         69         87        118         148        254       313
<FN>
          *   After expense reimbursement
</FN>
</TABLE>

SUMMARY

This prospectus  describes a flexible  variable  annuity offered by the Company.
The  Contract is  designed  to provide  individuals  with  retirement  benefits,
including (1)  Individual  Retirement  Annuity plans ("IRA  Plans"),  Simplified
Employee  Pension plans ("SEPs") and Savings  Incentive Match Plan for Employees
("SIMPLE")  IRAs adopted  according to Section 408 of the Internal  Revenue Code
(the "Code") and (2) non-qualified retirement programs.

This is a brief summary of the Contract's  features.  More detailed  information
follows later in this prospectus.

Investment Limitations
o    Initial  purchase  payment  must  be  $2,500  or  more  for   non-qualified
     retirement programs.
o    Initial purchase payment must be $1,000 for all other contracts.
o    Each subsequent payment must be at least $100.
o    If you are a member of a retirement plan covering three or more persons and
     payments are made through an automatic investment program, then the initial
     and  subsequent  purchase  payments for the Contract  must average at least
     $100 and not be less than $50.

If purchase payments are not paid during two consecutive  calendar years and the
accumulated  value  or total  purchase  payments  less  partial  surrenders  and
applicable  surrender charges is less than $2,000,  then we reserve the right to
terminate a Contract and distribute the accumulated  value,  less any applicable
charges.

Separate Account Investment Options (see THE UNDERLYING MUTUAL FUNDS):

<TABLE>
<CAPTION>
               Division                                                       invests in:
<S>  <C>                                                          <C>
                                                                  Principal Variable Contracts Fund, Inc.
     Aggressive Growth                                               Aggressive Growth Account
     Asset Allocation                                                Asset Allocation Account
     Balanced                                                        Balanced Account
     Bond                                                            Bond Account
     Capital Value                                                   Capital Value Account
     Government Securities                                           Government Securities Account
     Growth                                                          Growth Account
     International                                                   International Account
     International Emerging Markets                                  International Emerging Markets Account
     International SmallCap                                          International SmallCap Account
     LargeCap Growth                                                 LargeCap Growth Account
     LargeCap Growth Equity                                          LargeCap Growth Equity Account
     LargeCap Stock Index                                            LargeCap Stock Index Account
     MicroCap                                                        MicroCap Account
     MidCap                                                          MidCap Account
     MidCap Growth                                                   MidCap Growth Account
     MidCap Growth Equity                                            MidCap Growth Equity Account
     Money Market                                                    Money Market Account
     Real Estate                                                     Real Estate Account
     SmallCap                                                        SmallCap Account
     SmallCap Growth                                                 SmallCap Growth Account
     SmallCap Value                                                  SmallCap Value Account
     Utilities                                                       Utilities Account
     AIM V.I. Growth                                              AIM V.I. Growth Fund
     AIM V.I. Growth and Income                                   AIM V.I. Growth and Income Fund
     AIM V.I. Value                                               AIM V.I. Value Fund
                                                                  Fidelity Variable Insurance Products Fund II
     Fidelity VIP II Contrafund                                      Fidelity VIP II Contrafund Portfolio Service Class
                                                                  Fidelity Variable Insurance Products Fund
     Fidelity VIP Growth                                             Fidelity VIP Growth Portfolio Service Class
                                                                  Janus Aspen Series -
     Janus Aspen Aggressive Growth                                   Service Shares Aggressive Growth Portfolio
</TABLE>

You may allocate your net premium  payments to Divisions,  the DCA Plus Accounts
and/or  the  Fixed  Account.  Not all  Divisions  or the DCA Plus  Accounts  are
available in all states. A current list of Divisions available in your state may
be obtained from a sales representative or our annuity service office.

Each  Division  invests in shares of an  underlying  Mutual Fund.  More detailed
information  about  the  underlying  Mutual  Funds  may be found in the  current
prospectus for each underlying Mutual Fund.

The underlying  Mutual Funds are NOT available to the general  public  directly.
The underlying Mutual Funds are available only as investment options in variable
life insurance  policies or variable annuity  contracts issued by life insurance
companies.  Some  of the  underlying  Mutual  Funds  have  been  established  by
investment  advisers that manage  publicly  traded  mutual funds having  similar
names and investment  objectives.  While some of the underlying Mutual Funds may
be similar to, and may in fact be modeled  after  publicly  traded mutual funds,
you  should  understand  that the  underlying  Mutual  Funds  are not  otherwise
directly  related  to  any  publicly  traded  mutual  fund.  Consequently,   the
investment  performance  of publicly  traded mutual funds and of any  underlying
Mutual Fund may differ substantially.

Transfers (See SEPARATE ACCOUNT DIVISION  TRANSFERS and FIXED ACCOUNT TRANSFERS,
TOTAL AND PARTIAL SURRENDERS for additional restrictions.) This section does not
apply to transfers  under the DCA Plus Program (see SCHEDULED DCA PLUS TRANSFERS
and UNSCHEDULED DCA PLUS TRANSFERS).
During the accumulation period:
o    a dollar amount or percentage of transfer must be specified;
o    a transfer may occur on a scheduled or unscheduled basis; and
o    transfers into DCA Plus Accounts are not permitted.
During the annuity  payment  period,  transfers  are not permitted (no transfers
once payments have begun).

Surrenders  (see  SURRENDERS  and FIXED  ACCOUNT  TRANSFERS,  TOTAL AND  PARTIAL
SURRENDERS and DCA PLUS SURRENDERS)
During the accumulation  period:
o    a dollar amount must be specified;
o    surrendered amounts may be subject to surrender charge;
o    total surrenders may be subject to an annual Contract fee;
o    during a  Contract  year,  partial  surrenders  less  than  the  Contract's
     earnings or 10% of purchase payments are not subject to a surrender charge;
     and
o    withdrawals  before  age 59 1/2 may  involve  an income  tax  penalty  (see
     FEDERAL TAX MATTERS).


Charges and Deductions
o    No sales charge on purchase payments.
o    A  contingent  deferred  surrender  charge is imposed  on certain  total or
     partial surrenders.
o    A mortality  and expense risks daily charge equal to 1.25% per year applies
     to amounts in the Separate Account.
o    If elected, a purchase payment credit rider daily charge equal to 0.60% per
     year  applies to amounts in the  Separate  Account.  The  purchase  payment
     credit rider charge terminates upon completion of your 8th Contract year.
o    Daily  Separate  Account  administration  charge is  currently  zero but we
     reserve the right to assess a charge not to exceed 0.15% annually.
o    Contracts with an accumulated  value of less than $30,000 are subject to an
     annual  Contract fee of the lesser of $30 or 2% of the  accumulated  value.
     Currently  we do not charge the  annual  fee if your  accumulated  value is
     $30,000 or more. If you own more than one Contract,  then all the Contracts
     you own or jointly own are aggregated,  on each Contract's anniversary,  to
     determine if the $30,000 minimum has been met.
o    Certain  states and local  governments  impose a premium  tax.  The Company
     reserves the right to deduct the amount of the tax from  purchase  payments
     or accumulated values.


Annuity Payments
o    You may choose from several  fixed annuity  payment  options which start on
     your selected annuity payment date.
o    Payments  are made to the owner (or  beneficiary  depending  on the annuity
     payment  option   selected).   You  should   carefully   consider  the  tax
     implications  of each annuity  payment option (see ANNUITY  PAYMENT OPTIONS
     and FEDERAL TAX MATTERS).
o    Your Contract refers to annuity payments as "retirement benefit" payments.

Death Benefit
o    If the  annuitant  or owner dies before the annuity  payment  date,  then a
     death benefit is payable to the beneficiary of the Contract.
o    The death  benefit may be paid as either a single sum cash benefit or under
     an annuity payment option (see DEATH BENEFIT).
o    If the  annuitant  dies on or after  the  annuity  payment  date,  then the
     beneficiary will receive only any continuing payments which may be provided
     by the annuity payment option in effect.

Examination Period (Free-Look)
o    You may  return  the  Contract  during  the  examination  period  which  is
     generally 10 days from the date you receive the Contract.  The  examination
     period may be longer in certain states.
o    We return all  purchase  payments if required  by state law.  Otherwise  we
     return accumulated value.
o    We recover the full amount of any purchase payment credit.

CONDENSED FINANCIAL INFORMATION

Financial  statements  are included in the Statement of Additional  Information.
Following are unit values for the Contract for the periods ended December 31.
<TABLE>
<CAPTION>
                                                                                                      Number of
                                                    Accumulation Unit Value                      Accumulation Units
                                                                                                     Outstanding
                                    Beginning             End of       Percentage of Change         End of Period
                                    of Period             Period         from Prior Period         (in thousands)

Aggressive Growth Division
   Year Ended December 31
<S>  <C>                             <C>                 <C>                 <C>                      <C>
     1999                            $27.815             $38.363              37.92%                   9,018
     1998                             23.689              27.815              17.42                    7,486
     1997                             18.340              23.689              29.17                    6,077
     1996                             14.503              18.340              26.46                    3,971
     1995                             10.184              14.503              42.41                    1,324
   Period Ended December 31, 1994(1)  10.075              10.184               1.08                      362

Asset Allocation Division
   Year Ended December 31
     1999                             16.690              19.696              18.01                    3,913
     1998                             15.478              16.690               7.83                    3,762
     1997                             13.260              15.478              16.73                    3,134
     1996                             11.891              13.260              11.51                    2,264
     1995                              9.978              11.891              19.17                      912
   Period Ended December 31, 1994(1)  10.075               9.978              -0.96                      303

Balanced Division
   Year Ended December 31
     1999                             17.647              17.846               1.13                    9,103
     1998                             15.966              17.647              10.53                    8,903
     1997                             13.708              15.966              16.47                    6,717
     1996                             12.270              13.708              11.72                    4,661
     1995                              9.972              12.270              23.04                    1,373
   Period Ended December 31, 1994(1)  10.266               9.972              -2.86                      370

Bond Division
   Year Ended December 31
     1999                             14.260              13.718              -3.80                    7,677
     1998                             13.408              14.260               6.35                    7,499
     1997                             12.275              13.408               9.23                    5,017
     1996                             12.143              12.275               1.09                    3,872
     1995                             10.064              12.143              20.66                    1,401
   Period Ended December 31, 1994(1)  10.050              10.064               0.14                      301

Capital Value Division
   Year Ended December 31
     1999                             23.156              21.888              -5.48                   11,634
     1998                             20.642              23.156              12.18                   11,720
     1997                             16.261              20.642              26.94                    9,320
     1996                             13.333              16.261              21.96                    6,267
     1995                             10.234              13.333              30.28                    2,232
   Period Ended December 31, 1994(1)  10.328              10.234              -0.91                      699

Government Securities Division
   Year Ended December 31
     1999                             13.954              13.741              -1.53                    8,554
     1998                             13.049              13.954               6.94                    8,554
     1997                             11.969              13.049               9.02                    5,946
     1996                             11.728              11.969               2.06                    5,443
     1995                              9.973              11.728              17.60                    2,023
   Period Ended December 31, 1994(1)  10.133               9.973              -1.93                      572

Growth Division
   Year Ended December 31
     1999                            $21.657             $24.904              14.99%                  10,999
     1998                             18.070              21.657              19.85                    9,863
     1997                             14.411              18.070              25.39                    7,898
     1996                             12.970              14.411              11.11                    6,089
     1995                             10.454              12.970              24.07                    2,619
   Period Ended December 31, 1994(1)  10.336              10.454               1.14                      764

International Division
   Year Ended December 31
     1999                             16.071              19.987              24.37                    7,799
     1998                             14.795              16.071               8.62                    7,866
     1997                             13.347              14.795              10.85                    7,316
     1996                             10.804              13.347              23.54                    4,797
     1995                              9.582              10.804              12.75                    2,146
   Period Ended December 31, 1994(1)   9.624               9.582              -0.43                      936

International SmallCap Division
   Year Ended December 31
     1999                              8.978              17.184              91.40                    1,246
   Period Ended December 31, 1998(2)  10.000               8.978             -10.22                      419

LargeCap Stock Index Division(3)
   Period Ended December 31, 1999(4)  10.000              10.956               9.56                    2,314

MicroCap Division
   Year Ended December 31
     1999                              8.106               7.920              -2.30                      244
   Period Ended December 31, 1998(2)  10.000               8.106             -18.94                      141

MidCap Division
   Year Ended December 31
     1999                             19.125              21.351              11.64                    9,229
     1998                             18.676              19.125               2.40                   10,738
     1997                             15.405              18.676              21.23                    9,820
     1996                             12.880              15.405              19.60                    7,285
     1995                             10.108              12.880              27.42                    3,059
   Period Ended December 31, 1994(1)  10.157              10.108              -0.48                      973

MidCap Growth Division
   Year Ended December 31
     1999                              9.607              10.522               9.52                      746
   Period Ended December 31, 1998(2)  10.000               9.607              -3.93                      352

Money Market Division
   Year Ended December 31
     1999                             11.913              12.306               3.30                    7,145
     1998                             11.463              11.913               3.93                    4,905
     1997                             11.027              11.463               3.95                    2,752
     1996                             10.628              11.027               3.75                    2,929
     1995                             10.194              10.628               4.26                    1,370
   Period Ended December 31, 1994(1)  10.027              10.194               1.67                      702

Real Estate Division
   Year Ended December 31
     1999                            $ 9.275             $ 8.750              -5.66%                     261
   Period Ended December 31, 1998(2)  10.000               9.275              -7.25                      195

SmallCap Division
   Year Ended December 31
     1999                              7.928              11.242              41.80                    1,208
   Period Ended December 31, 1998(2)  10.000               7.928             -20.72                      459

SmallCap Growth Division
   Year Ended December 31
     1999                             10.179              19.672              93.26                    1,388
   Period Ended December 31, 1998(2)  10.000              10.179               1.79                      314

SmallCap Value Division
   Year Ended December 31
     1999                              8.440              10.123              19.94                      536
   Period Ended December 31, 1998(2)  10.000               8.440             -15.60                      306

Utilities Division
   Year Ended December 31
     1999                             11.464              11.581               1.02                    1,670
   Period Ended December 31, 1998(2)  10.000              11.464              14.64                      639

AIM V.I. Growth Division
   Period Ended December 31, 1999(4)  10.000              12.256              22.56                      968

AIM V.I. Growth and Income Division
   Period Ended December 31, 1999(4)  10.000              12.101              21.01                    1,494

AIM V.I. Value Division
   Period Ended December 31, 1999(4)  10.000              11.553              15.53                    1,149

Fidelity VIP II Contrafund Division
   Period Ended December 31, 1999(4)  10.000              11.294              12.94                    1,436

Fidelity VIP Growth Division
   Period Ended December 31, 1999(4)  10.000              12.108              21.08                    1,441

<FN>
(1)  Commenced operations on June 16, 1994.
(2)  Commenced operations on May 1, 1998.
(3)  Formerly known as Stock Index 500 Division.
(4)  Commenced operations on July 30, 1999.
</FN>
</TABLE>

THE PRINCIPAL FLEXIBLE VARIABLE ANNUITY

The Principal Flexible Variable Annuity is significantly  different from a fixed
annuity.  As the owner of a variable annuity,  you assume the risk of investment
gain or loss (as to amounts in the Divisions) rather than the insurance company.
The Separate Account value under a variable annuity is not guaranteed and varies
with the investment performance of the underlying Mutual Funds.

Based on your  investment  objectives,  you direct the  allocation  of  purchase
payments and accumulated values.  There can be no assurance that your investment
objectives will be achieved.

THE COMPANY

The Company is a stock life insurance company with its home office at: Principal
Financial Group,  Des Moines,  Iowa 50306. It is authorized to transact life and
annuity  business in all of the United States and the District of Columbia.  The
Company is a wholly owned subsidiary of Principal Financial Services, Inc.

In 1879, the Company was incorporated  under Iowa law as a mutual life insurance
company  named  Bankers  Life  Association.  It changed its name to Bankers Life
Company in 1911 and then to Principal Mutual Life Insurance Company in 1986. The
name change to Principal Life Insurance Company and reorganization into a mutual
holding company structure took place in 1998.

THE SEPARATE ACCOUNT

Separate  Account B was  established  under Iowa law on January 12, 1970. It was
registered  as a unit  investment  trust  with  the SEC on July 17,  1970.  This
registration  does not involve SEC  supervision of the investments or investment
policies of the Separate Account.

The income, gains, and losses,  whether or not realized, of the Separate Account
are credited to or charged against the Separate  Account without regard to other
income, gains, or losses of the Company.  Obligations arising from the Contract,
including  the  promise  to  make  annuity   payments,   are  general  corporate
obligations of the Company.  However,  the Contract provides that the portion of
the Separate  Account's assets equal to the reserves and other liabilities under
the  Contract  are not  charged  with any  liabilities  arising out of any other
business of the Company.

The assets of each Division invest in a corresponding Mutual Fund. New Divisions
may be added  and made  available.  Divisions  may also be  eliminated  from the
Separate Account.

THE UNDERLYING MUTUAL FUNDS

The Principal  Variable  Contracts  Fund,  Inc., AIM V.I.  Growth Fund, AIM V.I.
Growth and Income Fund, AIM V.I. Value Fund, Fidelity Variable Insurance Product
Fund,  Fidelity  Variable  Insurance  Product Fund II and Janus Aspen Series are
Mutual Funds  registered  under the  Investment  Company Act of 1940 as open-end
investment  management  companies.  The  Mutual  Funds  provide  the  investment
vehicles for the Separate  Account.  A full description of the Mutual Funds, the
investment objectives, policies and restrictions, charges and expenses and other
operational  information are contained in the accompanying  prospectuses  (which
should be read  carefully  before  investing)  and the  Statement of  Additional
Information  ("SAI").  Additional copies of these documents are available from a
sales representative or our annuity service office.


Principal  Management  Corporation (the "Manager") serves as the manager for the
Principal  Variable  Contracts  Fund.  The  Manager is a  subsidiary  of Princor
Financial  Services  Corporation.  It has managed mutual funds since 1969. As of
June 30, 2000,  the funds it managed had assets of  approximately  $6.6 billion.
The Manager's address is Principal Financial Group, Des Moines, Iowa 50392-0200.


Some of the Principal  Variable  Contracts  Fund's Accounts are used to fund the
Company's  variable  life  insurance  contracts.  The  Board of  Directors  (the
"Board")  monitors  events  in order to  identify  any  material  irreconcilable
conflicts  between the  interests of the variable  annuity  contract  owners and
variable life insurance policyowners. The Board determines any responsive action
which may need to be taken. If it becomes  necessary for any Separate Account to
replace shares of any Division with an alternate  investment,  then the Division
may have to liquidate securities on a disadvantageous basis.

AIM Advisors,  Inc. (the advisor)  serves as the investment  advisor for the AIM
V.I.  Growth Fund, AIM V.I.  Growth and Income Fund and the AIM V.I. Value Fund.
The  advisor  is  located  at 11  Greenway  Plaza,  Suite  100,  Houston,  Texas
77046-1173.  The advisor  supervises  all aspects of the funds'  operations  and
provides  investment  advisory  services to the funds,  including  obtaining and
evaluating  economic,  statistical  and financial  information  to formulate and
implement investment programs for the funds.

Fidelity  Investments  Institutional  Services,  Inc.  is the  manager  for  the
Fidelity  Insurance Products Fund and Fidelity Insurance Products Fund II. As of
December 31,  1999,  Fidelity had  approximately  $863 billion in  discretionary
assets under management. The manager is located at 82 Devonshire Street, Boston,
Massachusetts  02109.  As the manager,  Fidelity is responsible for choosing the
account investments and handling their business affairs.

Janus Capital  ("Janus") is the  investment  advisor for the Janus Aspen Series.
Janus is located at 100 Fillmore Street, Denver,  Colorado 80206-4928.  Janus is
responsible  for the  day-to-day  management of  investment  portfolio and other
business affairs of the portfolio.

The Company  purchases and sells Mutual Fund shares for the Separate  Account at
their net asset value without any sales or redemption  charge.  Shares represent
interests in the Mutual Fund available for  investment by the Separate  Account.
Each  Mutual  Fund  corresponds  to one of the  Divisions.  The  assets  of each
Division are separate from the others. A Division's performance has no effect on
the investment performance of any other Division.

The following is a brief summary of the investment objectives of each Division:

<TABLE>
<CAPTION>
Division              Division Invests In             Investment Advisor*               Investment Objective
--------              -------------------             ------------------                --------------------
<S>                   <C>                             <C>                               <C>
Aggressive Growth     Principal Variable Contracts    Morgan Stanley Asset              to provide long-term capital appreciation
                      Fund, Inc. - Aggressive Growth  Management through a              by investing primarily in growth-oriented
                      Account                         sub-advisory agreement            common stocks of medium and large
                                                                                        capitalization U.S. corporations and, to a
                                                                                        limited extent, foreign corporations.

Asset Allocation      Principal Variable Contracts    Morgan Stanley Asset              to generate a total investment return
                      Fund, Inc. - Asset Allocation   Management through a              consistent with the preservation of capital.
                      Account                         sub-advisory agreement            The Account intends to pursue a flexible
                                                                                        investment policy in seeking to achieve
                                                                                        this investment objective.


Balanced              Principal Variable Contracts    Invista Capital Management, LLC   to generate a total return consisting of
                      Fund, Inc. - Balanced Account   through a sub-advisory agreement  current income and capital appreciation
                      (equity securities  portion)                                      while assuming reasonable risks in
                      Balanced Account (fixed         Principal Capital Income          furtherance of this objective.
                      securities portion)             Investors, LLC through a
                                                      sub-advisory agreement


Bond                  Principal Variable Contracts    Principal Management Corporation  to provide as high a level of income as is
                      Fund, Inc. - Bond Account                                         consistent with preservation of capital and
                                                                                        prudent investment risk.

Capital Value         Principal Variable Contracts    Invista Capital Management, LLC   to provide long-term capital appreciation
                      Fund, Inc. - Capital Value      through a sub-advisory agreement  and secondarily growth of investment
                      Account                                                           income. The Account seeks to achieve its
                                                                                        investment objectives through the purchase
                                                                                        primarily of common stocks, but the Account
                                                                                        may invest in other securities.


Government Securities Principal Variable Contracts    Principal Capital Income          to seek a high level of current income,
                      Fund, Inc. - Government         Investors, LLC through a          liquidity and safety of principal. The
                      Securities Account              sub-advisory agreement            Account seeks to achieve its objective
                                                                                        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"). Account shares
                                                                                        are not guaranteed by the United States
                                                                                        Government.


Growth                Principal Variable Contracts    Invista Capital Management, LLC   to seek growth of capital. The Account
                      Fund, Inc. - Growth Account     through a sub-advisory agreement  seeks to achieve its objective through the
                                                                                        purchase primarily of common stocks, but
                                                                                        the Account may invest in other securities.

International         Principal Variable Contracts    Invista Capital Management, LLC   to seek long-term growth of capital by
                      Fund, Inc. - International      through a sub-advisory agreement  investing in a portfolio of equity
                      Account                                                           securities domiciled in any of the nations
                                                                                        of the world.

International         Principal Variable Contracts    Invista Capital Management, LLC   seeks to achieve long-term growth of capital
Emerging Markets      Fund, Inc. - International      through a sub-advisory agreement  by investing primarily in equity securities
                      Emerging Account                                                  of issuers in emerging market countries.

International         Principal Variable Contracts    Invista Capital Management, LLC   seeks long-term growth of capital. The
SmallCap              Fund, Inc. - International      through a sub-advisory agreement  Account will attempt to achieve its
                      SmallCap Account                                                  objective by investing primarily in equity
                                                                                        securities of non-United States companies
                                                                                        with comparatively smaller market
                                                                                        capitalizations.

LargeCap Growth       Principal Variable Contracts    Janus Capital Management, LLC     seeks long-term growth of capital by
                      Fund, Inc. - LargeCap Growth    through a sub-advisory agreement  investing in equity securities of growth
                      Account                                                           companies with market capitalization of
                                                                                        greater than $10 billion.

LargeCap Growth       Principal Variable Contracts    Duncan-Hurst Capital              seeks to achieve long-term growth of capital
Equity                Fund, Inc. - LargeCap Growth    Management, Inc.                  investing primarily in common stocks
                      Equity Account                  through a sub-advisory agreement  of larger capitalization domestic companies.

LargeCap Stock Index  Principal Variable Contracts    Invista Capital Management, LLC   The Account attempts to mirror the
                      Fund, Inc. - LargeCap Stock     through a sub-advisory agreement  investment results of the Standard &
                      Index Account                                                     Poor's 500 Stock Index.

MicroCap              Principal Variable Contracts    Goldman Sachs Asset Management    seeks long-term growth of capital. The
                      Fund, Inc. - MicroCap Account   through a sub-advisory agreement  Account will attempt to achieve its
                                                                                        objective by investing primarily in value
                                                                                        and growth oriented companies with
                                                                                        small market capitalizations, generally
                                                                                        less than $700 million.

MidCap                Principal Variable Contracts    Invista Capital Management, LLC   to achieve capital appreciation by
                      Fund, Inc. - MidCap Account     through a sub-advisory agreement  investing primarily in securities of
                                                                                        emerging and other growth-oriented
                                                                                        companies.

MidCap Growth         Principal Variable Contracts    Dreyfus Corporation through       seeks long-term growth of capital. The
                      Fund, Inc. - MidCap Growth      a sub-advisory agreement          Account will attempt to achieve its
                      Account                                                           objective by investing primarily in growth
                                                                                        stocks of companies with market
                                                                                        capitalizations in the $1 billion to $10
                                                                                        billion range.

MidCap Growth         Principal Variable Contracts    Turner Investment Partners, Inc.  seeks to achieve long-term growth of
Equity                Fund, Inc. - MidCap Growth      through a sub-advisory agreement  capital by investing primarily in medium
Equity Account                                                                          capitalization of U.S. companies with
                                                                                        strong earnings growth potential.


Money Market          Principal Variable Contracts    Principal Management Corporation  to seek as high a level of current income
                      Fund, Inc. - Money Market                                         available from short-term securities as is
                      Account                                                           considered consistent with preservation of
                                                                                        principal and maintenance of liquidity by
                                                                                        investing all of its assets in a portfolio
                                                                                        of  money  market instruments.

Real Estate           Principal Variable Contracts    Principal Management Corporation  seeks to generate a high total return. The
                      Fund, Inc. - Real Estate                                          Account will attempt to achieve its
                      Account                                                           objective by investing primarily in equity
                                                                                        securities of companies principally
                                                                                        engaged in the real estate industry.


SmallCap              Principal Variable Contracts    Invista Capital Management, LLC   seeks long-term growth of capital. The
                      Fund, Inc. - SmallCap Account   through a sub-advisory agreement  Account will attempt to achieve its
                                                                                        objective by investing primarily in equity
                                                                                        securities of both growth and value
                                                                                        oriented companies with comparatively
                                                                                        smaller market capitalizations.

SmallCap Growth       Principal Variable Contracts    Berger LLC through                seeks long-term growth of capital. The
                      Fund, Inc. - SmallCap           a sub-advisory agreement          Account will attempt to achieve its
                      Growth Account                                                    objective by investing primarily in equity
                                                                                        securities of small growth companies with
                                                                                        market capitalization of less than
                                                                                        $1 billion.

SmallCap Value        Principal Variable Contracts    J.P. Morgan Investment            seeks long-term growth of capital. The
                      Fund, Inc. - SmallCap Value     Management Inc. through a         Account will attempt to achieve its
                      Account                         sub-advisory agreement            objective by investing primarily in equity
                                                                                        securities of small companies with value
                                                                                        characteristics and market capitalizations
                                                                                        of less than $1 billion.

Utilities             Principal Variable Contracts    Invista Capital Management, LLC   seeks to provide current income and long-
                      Fund, Inc. - Utilities Account  through a sub-advisory agreement  term growth of income and capital. The
                                                                                        Account will attempt to achieve its
                                                                                        objective by investing  primarily in equity
                                                                                        and fixed-income securities of companies
                                                                                        in the public utilities industry.

AIM V.I. Growth       AIM V.I. Growth Fund            AIM Advisors, Inc.                seeks growth of capital primarily by
                                                                                        investing in seasoned and better capitalized
                                                                                        companies considered to have strong earnings
                                                                                        momentum.

AIM V.I. Growth       AIM V.I. Growth                 AIM Advisors, Inc.                seeks growth of capital with a secondary
and Income            and Income Fund                                                   objective of current income.

AIM V.I. Value        AIM V.I. Value Fund             AIM Advisors, Inc.                seeks long-term growth of capital by
                                                                                        investing primarily in equity securities
                                                                                        judged by the fund's investment advisor to
                                                                                        be undervalued relative to the investment
                                                                                        advisor's appraisal of the current or
                                                                                        projected earnings of the companies
                                                                                        issuing the securities, or relative to
                                                                                        current market values of assets owned by the
                                                                                        companies issuing the securities or relative
                                                                                        to the equity market generally. Income is a
                                                                                        secondary objective.

Fidelity VIP II       Fidelity Variable Insurance     Fidelity Management               seeks long-term capital appreciation.
Contrafund            Products Fund II                and Research Company
                      Fidelity VIP II
                      Contrafund Portfolio
                      Service Class

Fidelity VIP Growth   Fidelity Variable Insurance     Fidelity Management               seeks to maximize total return by allocating
                      Products Fund                   and Research Company              its assets among stocks, bonds, short-term
                      Fidelity VIP Growth                                               instruments, and other investments.
                      Portfolio Service Class

Janus Aspen           Janus Aspen Series -            Janus Capital Corporation         seeks long-term growth of capital. It
Aggressive Growth     Service Shares                                                    pursues its objective by investing primarily
                      Aggressive Growth                                                 in common stocks selected for their growth
                      Portfolio                                                         potential, and normally invests at least 50%
                                                                                        of its equity assets in medium-sized
                                                                                        companies. Medium-sized companies are those
                                                                                        whose market capitalization falls within
                                                                                        the range of companies in the S&P MidCap
                                                                                        400 Index.

<FN>
*    An Investment Advisor agrees to provide investment  advisory services for a
     specific  underlying  Mutual Fund or underlying  Mutual Fund  Account.  For
     these services, each Investment Advisor is paid a fee.
</FN>
</TABLE>

SURPLUS DISTRIBUTIONS

Divisible surplus  distributions  are not anticipated  because the Contracts are
not  expected  to result  in a  contribution  to the  divisible  surplus  of the
Company. However, if any divisible surplus distribution is made, then it will be
made to the owners in the form of cash.

THE CONTRACT

The following  descriptions  are based on provisions of the Contract  offered by
this  prospectus.  You  should  refer to the actual  Contract  and the terms and
limitations  of any  qualified  plan  which  is to be  funded  by the  Contract.
Qualified plans are subject to several  requirements  and limitations  which may
affect  the  terms of any  particular  Contract  or the  advisability  of taking
certain action permitted by the Contract.

To Buy a Contract
If you  want to buy a  Contract,  you must  submit  an  application  and make an
initial purchase payment. If you are buying the Contract to fund a SIMPLE-IRA or
SEP,  an initial  purchase  payment is not  required at the time you send in the
application.  If the  application  is complete and the  Contract  applied for is
suitable,  the  Contract is issued  subject to  underwriting.  If the  completed
application  is  received  in proper  order,  the  initial  purchase  payment is
credited within two valuation days after the later of receipt of the application
or receipt of the initial purchase payment at the annuity service office. If the
initial  purchase  payment is not credited  within five  valuation  days,  it is
refunded unless we have received your permission to retain the purchase  payment
until we receive the information necessary to issue the Contract.

The date the Contract is issued is the Contract  date.  The Contract date is the
date used to  determine  Contract  years,  regardless  of when the  Contract  is
delivered.


Purchase Payments
o    The initial  purchase  payment  must be at least  $2,500 for  non-qualified
     retirement programs.
o    All other initial purchase payments must be at least $1,000.
o    If you are making  purchase  payments  through a payroll  deduction plan or
     through  a  bank  account  (or  similar  financial  institution)  under  an
     automated  investment  program,  then your initial and subsequent  purchase
     payments must be at least $100.
o    You may elect a purchase payment credit rider with an additional charge and
     an associated 9-year surrender charge period.
o    All purchase payments are subject to a surrender charge period that begins
     from the Contract year each payment is received.
     o    If you do not elect the purchase payment credit rider, each purchase
          payment is subject to a 7 year surrender charge period.
     o    If you elect the purchase payment credit rider, each purchase payment
          is subject to a 9 year surrender charge period.
o    Subsequent payments must be at least $100 and can be made until the annuity
     payment date.
o    If you are a member of a retirement  plan  covering  three or more persons,
     then the initial and  subsequent  purchase  payments for the Contract  must
     average at least $100 and cannot be less than $50.
o    The total of all  purchase  payments  may not be  greater  than  $2,000,000
     without our prior approval.
o    In New Jersey  after the first  Contract  year,  purchase  payments  cannot
     exceed $100,000 per Contract year.


The Company reserves the right to:
o    increase  the  minimum  amount for each  purchase  payment to not more than
     $1,000; and
o    terminate* a Contract and send you the accumulated value if no premiums are
     paid during two consecutive  calendar years and the  accumulated  value (or
     total purchase  payments less partial  surrenders and applicable  surrender
     charges) is less than $2,000.
     *    The Company will first notify you of its intent to exercise this right
          and give you 60 days to  increase  the  accumulated  value to at least
          $2,000.

Right to Examine the Contract (Free-Look)
Under state law, you have the right to return the Contract for any reason during
the examination  period. The examination period is 10 days after the Contract is
delivered to you in all states, unless your Contract is issued in:
     a. California and you are age 60 and over (30 day examination period);
     b. Colorado (15 day examination period); or
     c. Idaho or North Dakota (20 day examination period).

Some states require us to return the initial purchase payment.  If your Contract
is issued in one of those states,  your initial purchase  payments are allocated
to the Money Market Division for 15 days (20 days for Contracts issued in Idaho)
after the Contract  date.  After the 15-day period (20 days in Idaho),  the then
current  value of the Money  Market  Division is  reallocated  according to your
allocation instructions. The states in which purchase payments are returned are:
          Colorado              Kentucky             North Carolina
          Connecticut*          Louisiana            Oklahoma
          Georgia               Maryland             Rhode Island
          Hawaii                Michigan             South Carolina
          Idaho                 Missouri             Utah
          Indiana               Nebraska             Washington

     *    Purchase  payments are  refunded if the Contract is canceled  prior to
          its delivery, otherwise the accumulated value is refunded.

If your  Contract  is issued in a state not  listed  above and if you return the
Contract during the examination period, you will receive the accumulated value.

Additionally,  if you  decide to return  the  Contract  during  the  examination
period,  the amount  returned  is reduced  by any  credits.  If the value of the
purchase payment credit declines during the examination  period,  we recover the
full amount of the purchase payment credit.


If you are purchasing this Contract to fund an IRA, Roth IRA,  Simple-IRA or SEP
IRA and you return it on or before the seventh day of the free-look period, then
we will return the greater of:
     o    total purchase payments; or
     o    Contract accumulated value.


To  return a  Contract  you must send it and a written  request  to the  annuity
service  office or to the sales  representative  who sold it to you  before  the
close of business  on the last day of the  examination  period.  If you send the
request (properly  addressed and postage prepaid) to the annuity service office,
the date of the  postmark is used to  determine  if the  examination  period has
expired.

Replacement Contracts
If the purchase of this Contract is a replacement for another  annuity  contract
or a life insurance policy, different examination periods may apply. The Company
reserves  the right to keep the  initial  purchase  payment in the Money  Market
Division  longer  than 15 days to  correspond  to the  examination  periods of a
particular state's replacement requirements.

     Exchange Credit
     If you own a Single Premium  Deferred  Annuity ("SPDA") or a Single Premium
     Deferred  Annuity  Plus  ("SPDA+")  issued by us and are  within at least 8
     months of the 8th Contract  year,  then you may  transfer  the  accumulated
     value,  without  charge,  to the  Contract  described  in this  prospectus.
     Additionally,  we will add 1% of the current SPDA/SPDA+  surrender value to
     the  purchase  payment.  We reserve the right to change or  terminate  this
     program. Any changes or termination will follow at least 1 year notice.

     Both  SPDA  and  SPDA+  are  annuities   which  provide  a  fixed  rate  of
     accumulation.  This  Contract  varies with the  investment  experience  and
     objectives of the various  Divisions.  Thus, the value of your Contract may
     increase or decrease with the investment holdings of the Divisions.

     When making an exchange  decision,  the owner should  carefully  review the
     SPDA or  SPDA+  contract  and  this  prospectus  because  the  charges  and
     provisions of the contracts  differ. An existing SPDA or SPDA+ contract may
     be currently  eligible for waiver of surrender charge due to critical need,
     while similar riders may not be available under this Contract. Electing the
     exchange  credit does not result in additional  charges or deductions.  The
     charges and deductions  associated  with your Contract and any riders still
     apply.

    To complete a transfer to this Contract, send
    1) a Contract application,
    2) a SPDA/SPDA+ surrender form,
    3) a replacement form (based on state written), and
    4) an Annuity Exchange Request and Release Form.
    The exchange is effective when we receive the completed forms and accept the
    application. The transaction is valued at the end of the valuation period in
    which we receive the necessary documents.

    (This  "exchange  credit"  is not  available  in New  York  and  may  not be
    available in other states as well.  Specific  information  is available from
    your   registered    representative    or   the   annuity   service   office
    (1-800-852-4450)).

    The Exchange Credit is allocated among the Separate Account  Divisions,  the
    DCA Plus Account(s) or the Fixed Account in the same ratio as the allocation
    of the purchase payment. The credit is treated as earnings. The 1% credit is
    subject to a vesting  period.  Therefore,  the 1% credit is not  credited to
    your Contract until the examination period has expired. If you exercise your
    right to return the Contract during the examination  period, then the amount
    returned  is  the  original  amount  invested  (see  RIGHT  TO  EXAMINE  THE
    CONTRACT).

Purchase Payment Credit Rider
You may elect a purchase payment credit rider at the time the Contract is issued
(may not be available in all states;  consult your sales  representative  or the
annuity service office for  availability).  If the purchase payment credit rider
is elected, then the following provisions apply to the Contract:
o    A credit of 5% will be applied to purchase  payments  received  during your
     first Contract year. For example,  if you make purchase  payments  totaling
     $10,000 in your first  Contract year, a credit amount of $500 will be added
     to your  Contract  (5% x $10,000).  If an  additional  purchase  payment of
     $5,000 is made in your second  Contract year, then a credit is not added as
     a result of the $5,000 purchase payment.
o    The credit is allocated among the Fixed Account and the Divisions according
     to your then current purchase payment allocations.
o    If you exercise  your right to return the Contract  during the  examination
     period, the amount returned to you is reduced by any credits.
o    Credits are considered earnings under the Contract.
o    All purchase payments are subject to the 9-year surrender charge table (see
     Surrender Charge).
o    The purchase  payment  credit rider may not be cancelled and the associated
     9-year surrender charge period cannot be changed.
o    You may not participate in the DCA Plus Program.

The 0.60% purchase  payment  credit rider charge is assessed  against the entire
Separate  Account  accumulated  value for the first eight Contract years. If you
anticipate making additional purchase payments after the first Contract year you
should  carefully  examine the  purchase  payment  credit rider and consult your
sales representative regarding its desirability.


The following tables demonstrate hypothetical values. The first tables shows
Contract accumulated values. The second table shows surrender values. The tables
are based on:
o a $100,000  initial  purchase  payment and no additional  purchase payments;
o the deduction of total Separate Account annual expenses of 1.85% (for the
  first eight  Contract  years) annually for Contracts with the purchase payment
  credit rider and 1.25% annually for Contracts  without the rider;
o the deduction of Mutual Fund expenses equal to those calculated as of December
  31, 1999;
o purchase payment allocation among the Divisions proportionally equal to the
  allocation of the company's  total Separate  Account assets as of April 30,
  2000; and
o 5% and 10% annual rates of return before charges.


<TABLE>
<CAPTION>
                                               5% Annual Return                            10% Annual Return
                                    Contract                 Contract                Contract                  Contract
                               accumulated value        accumulated value        accumulated value        accumulated value
                                     without                   with                   without                    with
                                purchase payment         purchase payment         purchase payment         purchase payment
            Contract Year         credit rider             credit rider             credit rider             credit rider
<S>                                <C>                       <C>                      <C>                     <C>
                 1                 $103,138                  $107,648                 $108,410                $113,151
                 2                 $106,383                  $110,371                 $117,553                $121,960
                 3                 $109,731                  $113,164                 $127,468                $131,455
                 4                 $113,185                  $116,027                 $138,219                $141,691
                 5                 $116,747                  $118,964                 $149,878                $152,723
                 6                 $120,423                  $121,975                 $162,521                $164,616
                 7                 $124,214                  $125,062                 $176,232                $177,435
                 8                 $128,126                  $128,229                 $191,099                $191,253
                 9                 $132,161                  $132,265                 $207,222                $207,385
                10                 $136,323                  $136,431                 $224,705                $224,882
                15                 $159,196                  $159,322                 $336,921                $337,186
                20                 $185,924                  $186,070                 $505,220                $505,617

</TABLE>
<TABLE>
<CAPTION>
                                               5% Annual Return                            10% Annual Return
                                 Surrender value          Surrender value          Surrender value          Surrender value
                                     without                    with                   without                   with
                                purchase payment         purchase payment         purchase payment         purchase payment
            Contract Year         credit rider             credit rider             credit rider             credit rider
<S>                                <C>                       <C>                      <C>                     <C>

                 1                  $97,550                   $99,836                 $102,505                $105,151
                 2                 $100,600                  $102,371                 $111,553                $113,960
                 3                 $103,747                  $105,164                 $121,468                $123,455
                 4                 $108,185                  $108,027                 $133,219                $133,691
                 5                 $112,747                  $111,964                 $145,878                $145,723
                 6                 $117,423                  $115,975                 $159,521                $158,616
                 7                 $122,214                  $120,062                 $174,232                $172,435
                 8                 $128,126                  $124,229                 $191,099                $187,253
                 9                 $132,161                  $129,265                 $207,222                $204,385
                10                 $136,323                  $136,431                 $224,705                $224,882
                15                 $159,196                  $159,322                 $336,921                $337,186
                20                 $185,924                  $186,070                 $505,220                $505,617
</TABLE>

Based on the assumptions stated above, Contract accumulated value will generally
be higher for  Contracts  with the purchase  payment  credit rider than without,
regardless  of the rate of return.  In addition,  the higher the rate of return,
the more  advantageous  the  purchase  payment  credit rider  becomes.  However,
Contracts  with the purchase  payment credit rider are subject to both a greater
surrender  charge and a longer  surrender  charge period than  Contracts  issued
without the purchase  payment credit rider.  If you surrender your Contract with
the purchase  payment  credit rider while  subject to a surrender  charge,  your
Contract  surrender  value  may be less than a  Contract  without  the  purchase
payment credit rider.


The Accumulation Period
     The Value of Your Contract
     The value of your Contract is the total of the Separate  Account value plus
     the DCA Plus  Account(s)  value plus the Fixed Account value.  The DCA Plus
     Accounts  and Fixed  Account  are  described  in the section  titled  FIXED
     ACCOUNT AND DCA PLUS ACCOUNTS.

     There is no guaranteed  minimum  Separate Account value. Its value reflects
     the  investment  experience  of the  Divisions  that  you  choose.  It also
     reflects your purchase payments, partial surrenders,  surrender charges and
     the Contract expenses deducted from the Separate Account.

     The  Separate  Account  value  changes  from day to day.  To the extent the
     accumulated  value  is  allocated  to the  Separate  Account,  you bear the
     investment risk. At the end of any valuation period,  your Contract's value
     in a Division  is:
     o    the number of units you have in a Division multiplied by
     o    the value of a unit in the Division.

     The number of units is the total of units  purchased by  allocations to the
     Division from:
     o    your initial purchase payment;
     o    an exchange credit (if applicable);
     o    subsequent investments;
     o    purchase payment credits; and
     o    transfers  from  another  Division,  a DCA Plus  Account  or the Fixed
          Account.
     minus units sold:
     o    for partial surrenders from the Division;
     o    as part of a transfer to another Division or the Fixed Account; and
     o    to pay contract charges and fees.

Unit values are calculated each valuation date at the close of normal trading of
the NYSE  (generally  3:00 p.m.  Central Time). To calculate the unit value of a
Division,  the unit value from the previous  valuation date is multiplied by the
Division's net investment factor for the current valuation period. The number of
units does not change due to a change in unit value.

The net investment  factor  measures the  performance of each Division.  The net
investment factor for a valuation period is calculated as follows:

          [{share  price (net asset value) of the underlying  Mutual Fund at the
          end of the valuation period
                                      plus
          per share amount of any dividend* (or other distribution) made  by the
          Mutual Fund during the valuation period}
                                   divided by
          share price (net asset value) of the underlying Mutual Fund at the end
          of the previous valuation period]
                                      minus
          {total Separate Account annual expenses}

          *   When an investment owned by a Mutual Fund pays a dividend,
              the dividend  increases  the net asset value of a share of
              the Mutual Fund as of the date the  dividend is  recorded.
              As the  net  asset  value  of a  share  of a  Mutual  Fund
              increases,  the unit value of the  corresponding  Division
              also  reflects an  increase.  Payment of a dividend  under
              these  circumstances does not increase the number of units
              you own in the Division.

The Separate Account charges are calculated by dividing the annual amount of the
charge by 365 and multiplying by the number of days in the valuation period.

The Separate  Account charges and any taxes  (currently  none) are accrued daily
and are transferred from the Separate Account at the Company's discretion.


     Purchase Payments
     o    On your application, you direct your purchase payments to be allocated
          to the Investment Options.
     o    Allocations may be in percentages.
     o    Percentages must be in whole numbers and total 100%.
     o    Subsequent  purchase payments are allocated  according to your current
          allocation instructions.
     o    Changes to the allocation instructions may be made without charge.
          o    A change  is  effective  on the next  valuation  period  after we
               receive your new instructions.
          o    You can change the allocations and allocation instructions by:
              1) mailing your instructions to us;
              2) calling us at 1-800-852-4450  (if telephone  privileges apply);
              3) faxing your instructions to us at 1-515-248-9800; or
              4) visting www.principal.com.
     o    Changes to purchase  payment  allocations do not transfer any existing
          Investment Option accumulated values.
     o    Purchase  payments  are  credited  on the  basis  of unit  value  next
          determined after we receive a purchase payment.


     Separate Account Division Transfers
     o   You may request an unscheduled  transfer or set up a scheduled transfer
         by sending us a written  request,  by telephoning if you have telephone
         privileges (1-800-852-4450) or sending us a fax (1-515-248-9800).
     o    You must specify the dollar amount or percentage to transfer from each
          Division.
     o    The  minimum  amount is $100 or if the  Division's  value is less than
          $100, then 100% of the Division from which the transfer is being made.
     o    In states  where  allowed,  we  reserve  the right to reject  transfer
          instructions  from someone  providing them for multiple  Contracts for
          which he or she is not the owner.
     You may not make a transfer to the Fixed Account if:
     o    a transfer has been made from the Fixed  Account to a Division  within
          six months; or
     o    following the transfer,  the Fixed Account value would be greater than
          $1,000,000 (without our prior approval).


     Unscheduled Transfers
     o    You may make unscheduled Division transfers from a Division to another
          Division or to the Fixed Account by:
              1) mailing  your instructions to us;
              2) calling us at 1-800-852-4450 (if telephone privileges apply);
              3) faxing  your instructions  to  us  at 1-515-248-9800; or
              4) visting www.principal.com.
     o    Transfers are not permitted into DCA Plus Accounts.
     o    The  transfer  is made,  and values  determined,  as of the end of the
          valuation period in which we receive your request.


     Scheduled  Transfers  (Dollar  Cost  Averaging)
     o    You may elect to have transfers made on a scheduled basis.
     o    You must specify the dollar amount of the transfer.
     o    You select the transfer  date (other than the 29th,  30th or 31st) and
          the transfer period (monthly, quarterly, semi-annually or annually).
     o    If the  selected  date  is  not a  valuation  date,  the  transfer  is
          completed on the next valuation date.
     o    Transfers are not permitted into DCA Plus Accounts.
     o    If you want to stop a  scheduled  transfer,  then you must  provide us
          notice prior to the date of the scheduled transfer.
     o    Transfers  continue  until  your value in the  Division  is zero or we
          receive notice to stop them.
     o    We  reserve  the right to limit the  number of  Divisions  from  which
          simultaneous transfers are made. In no event will it ever be less than
          two.

Automatic Portfolio Rebalancing (APR)
o    APR allows you to maintain a specific  percentage of your Separate  Account
     accumulated value in specified Divisions over time.
o    You may elect APR at any time.
o    APR is not  available  for  values  in the  Fixed  Account  or the DCA Plus
     Accounts.
o    APR is not available if you have arranged scheduled transfers from the same
     Division.
o    APR will not begin until the examination period has expired.
o    There is no charge for APR transfers.
o    APR can be selected for quarterly, semi-annual or annual rebalancing.
o    You may rebalance by completing and submitting a form to us, by telephoning
     if  you  have  telephone   privileges   (1-800-852-4450)   or  faxing  your
     instructions to us  (1-515-248-9800).  (Divisions are rebalanced at the end
     of the next valuation period following your request.)
     Example:
     You elect APR to maintain your Separate Account  accumulated value with 50%
     in the A Division  and 50% in the B Division.  At the end of the  specified
     period, 60% of the values are in the A Division,  with the remaining 40% in
     the B  Division.  By  rebalancing,  units from the A Division  are sold and
     applied to the B Division so that 50% of the Separate  Account  accumulated
     value is once again in each Division.

Telephone  Services*  Telephone  services are permitted for:
o    purchase payment allocation changes;
o    transfers; and
o    changes to APR.

Telephone  services are  available  for both you and your sales  representative.
Telephone  services may be declined on the  application  or at any later date by
providing us with written notice.  Telephone  services are used by calling us at
1-800-852-4450.

Telephone  instructions  must be made while we are open for  business.  They are
effective  when  received  by us before the close of normal  trading of the NYSE
(generally 3 p.m.  Central  Time).  Requests  received  when we are not open for
business or after the NYSE closes its normal  trading  will be  effective on the
next valuation date.

Direct Dial*
You may obtain  Contract  information  from our direct dial system  between 7:00
a.m. and 9:00 p.m.,  Central Time, Sunday through Friday,  and between 7:00 a.m.
and  4:00  p.m.,   Central   Time,  on  Saturday.   The   telephone   number  is
1-800-852-4450.

Internet*
Internet  access is  available  for both you and your  sales  representative  at
www.principal.com.  Internet  access may be declined on the  application or at a
later date by providing us with written notice.


     *    Instructions  received via our telephone services,  direct dial system
          and  internet  are binding on both  owners if the  Contract is jointly
          owned.  Neither the Company nor the Separate  Account are  responsible
          for the  authenticity  of telephone  service,  direct dial or internet
          transaction  requests.  We  reserve  the  right  to  refuse  telephone
          service,  direct dial or internet transaction requests. You assume the
          risk of loss caused by fraudulent  telephone  service,  direct dial or
          internet  transactions we reasonably believe to be genuine.  We follow
          procedures in an attempt to assure genuine telephone  service,  direct
          dial or internet  transactions.  If these procedures are not followed,
          then we may be liable for loss caused by  unauthorized  or  fraudulent
          transactions.  The procedures may include recording  telephone service
          transactions, recording direct dial transactions,  requesting personal
          identification (name, daytime telephone number, social security number
          and/or birth date) and sending written confirmation to your address of
          record.

We reserve the right to modify or terminate  telephone  service,  direct dial or
internet transaction procedures at any time.

Surrenders
Surrenders  result in the cancellation of units and your receipt of the canceled
unit values minus any applicable fee and surrender  charge.  Surrenders from the
Separate  Account are generally  paid within seven days of the effective date of
the request for  surrender  (or  earlier if required by law).  However,  certain
delays in payment are permitted (see DELAY OF PAYMENTS).  Surrenders  before age
59 1/2 may involve an income tax penalty  (see  FEDERAL TAX  MATTERS).  You must
send us a written request for any surrender.

You may specify  surrender  allocation  percentages with each partial  surrender
request.  If you don't  provide us with specific  percentages,  we will use your
purchase payment allocation  percentages for the partial  surrender.  Surrenders
may be subject to a surrender charge (see SURRENDER CHARGE).

     Total Surrender
     o    You may surrender the Contract at any time before the annuity  payment
          date.
     o    You  receive  the cash  surrender  value  at the end of the  valuation
          period during which we receive your surrender request.
     o    The  cash  surrender  value  is  your  accumulated   value  minus  any
          applicable fee and charge.
     o    The  written  consent  of all  collateral  assignees  and  irrevocable
          beneficiaries must be obtained prior to surrender.
     o    We reserve the right to require you to return the Contract to us prior
          to making any  payment  though  this does not affect the amount of the
          cash surrender value.

     Unscheduled Partial Surrender
     o    Prior to the  annuity  payment  date and  during the  lifetime  of the
          Annuitant,  you may  surrender  a part  of the  accumulated  value  by
          sending us a written request.
     o    You must specify the dollar amount of the surrender  (which must be at
          least $100).
     o    The surrender is effective at the end of the  valuation  period during
          which we receive your written request for surrender.
     o    The surrender is deducted from your  Investment  Options  according to
          the surrender allocation percentages you specify.
     o    If surrender  allocation  percentages  are not specified,  we use your
          purchase payment allocation percentages.
     o    We surrender  units from your  Investment  Options to equal the dollar
          amount of the surrender  request plus any applicable  surrender charge
          and fee.
     o    The accumulated value after the unscheduled  partial surrender must be
          equal to or greater  than  $5,000 (we  reserve the right to change the
          minimum  remaining  accumulated  value but it will not be greater than
          $10,000).

     Scheduled Partial Surrender
     o    You may elect partial surrenders from any of the Investment Options on
          a scheduled basis by sending us written notice.
     o    Your  accumulated  value must be at least  $5,000  when the  scheduled
          surrenders begin.
     o    You may specify  monthly,  quarterly,  semi-annually  or annually  and
          choose a surrender date (other than the 29th, 30th or 31st).
     o    If the  selected  date  is not a  valuation  date,  the  surrender  is
          completed on the next valuation date. o The surrenders  continue until
          your value in the  Division  is zero or we receive  written  notice to
          stop them.

Death Benefit
If you or the annuitant die before the annuity  payment date, then we will pay a
death benefit.  In the case of joint annuitants,  the death benefit is paid upon
death of the  first  annuitant.  If the  owner is not a  natural  person,  death
benefits are paid to the beneficiary(ies) upon the death of the annuitant.

Before  the  annuity  payment  date,  you may give us written  instructions  for
payment under a death benefit  option.  If we do not receive your  instructions,
the death benefit is paid according to instructions  from the  beneficiary(ies).
You  name  the   beneficiary  or   beneficiaries   in  your   application.   The
beneficiary(ies)  receives  benefits  upon your  death.  Generally,  unless  the
beneficiary(ies)  elects  otherwise  we pay the death  benefit in a single  sum,
subject to proof of your death.

Unless  you have named an  irrevocable  beneficiary(ies),  you may  change  your
beneficiary by providing us with written  notice.  If a beneficiary  dies before
you, on your death we will make equal  payments to the  surviving  beneficiaries
unless you had  provided  us with other  written  instructions.  If none of your
beneficiaries  survive  you,  we will pay the death  benefit to your estate in a
lump sum.

Upon death of the annuitant,  your  beneficiary  may elect to:
o    apply the death benefit under an annuity payment option; or
o    receive the death benefit as a single payment.

No surrender charge applies when a death benefit is paid.

If you die before the annuitant  and your  beneficiary  is your spouse,  we will
continue  the  Contract  with your  spouse as the new owner  unless  your spouse
elects to receive the death benefit.

If the owner or annuitant of a Contract, not issued as an IRA, Roth IRA, SEP IRA
or  Simple-IRA,  dies before the annuitant and before the annuity  payment date,
written  notice  of the  death  must  be  sent to us  promptly  so  distribution
arrangements can be made to avoid adverse tax consequences.

     Standard Death Benefit
     The amount of the standard death benefit is the greatest of:
     o    your  accumulated  value on the date we receive proof of death and all
          required documents;
     o    the total of purchase payments minus any partial surrenders,  fees and
          charges as of the date we receive all  required  documents  and notice
          (including proof) of death; or
     o    the highest  accumulated value on any prior Contract  anniversary that
          is divisible equally by seven, plus any purchase payments and less any
          partial  surrenders (and surrender  charges  incurred) made after that
          Contract anniversary.

     Annual Enhanced Death Benefit
     This is an optional death benefit rider.  Under this rider, if the original
     annuitant  or owner dies before the annuity  payment  date,  then the death
     benefit payable to the beneficiary is the greatest of:
          1)   the standard death benefit;
          2)   the annual  increasing death benefit,  based on purchase payments
               (accumulated  at 5% annually)  minus any surrenders and surrender
               charges  (accumulated  at 5%  annually)  until  the  later of the
               Contract  anniversary  after the  original  owner's  or  original
               annuitant's  75th birthday or five years from the effective  date
               of the rider; or
          3)   the highest accumulated value on a Contract anniversary, plus any
               subsequent  purchase  payments minus any surrenders and surrender
               charges,  until the Contract  anniversary  following the original
               owner's or original  annuitant's 75th birthday or five years from
               the effective date of the rider, whichever comes last.

     For  Contracts  issued  in New York - under  this  rider,  if the  original
     annuitant  or owner dies before the annuity  payment  date,  then the death
     benefit payable to the beneficiary is the greater of:
          1)   the standard death benefit; or
          2)   the highest accumulated value on a Contract anniversary until the
               Contract  anniversary  following the original owner's or original
               annuitant's  75th birthday or five years from the effective  date
               of the rider, whichever comes last.

          Lock-In Feature
          At the  later  of the  Contract  anniversary  following  the  original
          owner's or original  annuitant's 75th birthday  ("lock-in date"),  the
          death benefit  amount is locked-in.  After the lock-in date, the death
          benefit   increases  by  purchase   payments  (subject  to  applicable
          restrictions)  made after the lock-in date,  minus any  surrenders and
          surrender charges. However, because the death benefit is locked-in, it
          will only  decrease by  surrenders  and  surrender  charges.  Once the
          standard death benefit equals the annual enhanced death benefit,  then
          the annual enhanced death benefit and any associated charge terminate.
          The standard death benefit then applies.

          Termination
          You may terminate the annual  enhanced death benefit at anytime.  Once
          the  annual  enhanced  death  benefit  is  terminated,  it  cannot  be
          reinstated (except in Florida).

          The annual cost of the rider is 0.20% of the annual  accumulated value
          (0.15% in New  York).  The  charge is equal to 0.05%  (0.0375%  in New
          York) of the average  accumulated  value during the calendar  quarter.
          The cost will be deducted throughout the redemption of units from your
          Contract's  accumulated  value in the same  proportion as the purchase
          payment  allocations  among the DCA Plus  Accounts,  Fixed Account and
          Separate  Account  Divisions.  If the  rider is  purchased  after  the
          beginning of a quarter,  then the charge is prorated  according to the
          number of days it is in effect during the quarter. Upon termination of
          the rider or upon  death,  you will be charged  based on the number of
          days it is in effect  during the quarter.  The enhanced  death benefit
          rider is only available at the time the Contract is issued. Thus, once
          a Contract has been purchased  without the rider,  it may not be added
          at a later date.

     Payment of Death Benefit
     The death  benefit is usually paid within seven days of our  receiving  all
     documents  (including proof of death) that we require to process the claim.
     Payment is made  according to benefit  instructions  provided by you.  Some
     states  require  this  payment  to be made in less than seven  days.  Under
     certain circumstances, this payment may be delayed (see DELAY OF PAYMENTS).
     We pay  interest  (at least 3% or as  required  by state  law) on the death
     benefit from the date we receive all required  documents  until  payment is
     made or until the death benefit is applied under an annuity payment option.

          NOTE:Proof  of  death   includes:   a   certified   copy  of  a  death
               certificate;  a  certified  copy  of a  court  order;  a  written
               statement by a medical doctor; or other proof satisfactory to us.

The Annuity Payment Period
     Annuity Payment Date
     You may specify an annuity payment date in your application.  You may elect
     to receive  payments under an annuity payment option at any time. If you do
     not specify an annuity  payment date,  then the annuity payment date is the
     later of the older annuitant's 85th birthday or 10 years after issuance. If
     the  annuitant is living and the Contract is in force on that date, we will
     notify you to begin taking payments under the Contract.  You may not select
     an annuity  payment  date which is on or after the older  annuitant's  85th
     birthday or 10 years after the Contract date,  whichever is the later.  (No
     later than age 88 in Pennsylvania or age 90 in New York.)

     Depending on the type of annuity payment option selected, payments that are
     initiated either before or after the annuity payment date may be subject to
     penalty taxes (see FEDERAL TAX MATTERS). You should consider this carefully
     when you select or change the annuity payment date.

     You may  change  the  annuity  payment  date with our prior  approval.  The
     request  must be in writing and  approved  before we issue a  supplementary
     Contract which provides an annuity payment option.

     Annuity Payment Options
     We offer fixed annuity payments.  If, however, the accumulated value on the
     annuity  payment date is less than $5,000 or if the amount applied under an
     annuity payment option is less than the minimum  requirement we may pay out
     the entire amount. No surrender charge would be imposed. The Contract would
     then be canceled.

     You may choose from several fixed annuity payment options. Payments will be
     made on the  frequency  you  choose.  You may  elect to have  your  annuity
     payments made on a monthly,  quarterly,  semiannual  or annual  basis.  The
     dollar  amount of the payments is specified for the entire  payment  period
     according  to the option  selected.  There is no right to make any total or
     partial surrender after the annuity payments start.

     The amount of the annuity payment depends on:
     o    amount of accumulated value;
     o    annuity payment option selected; and
     o    age and gender of annuitant (unless fixed income option is selected).

     Annuity  payments  generally are higher for male annuitants than for female
     annuitants  with  an  otherwise   identical   Contract.   This  is  because
     statistically  females have longer life expectancies than males. In certain
     states,  this difference may not be taken into  consideration in fixing the
     payment amount.  Additionally,  Contracts with no gender  distinctions  are
     made available for certain employer-sponsored plans because under most such
     plans, such Contract provisions are prohibited by law.

     You may select an annuity payment option or change a previous  selection by
     written  request.  We must  receive  the  request on or before the  annuity
     payment date. If an annuity  payment  option is not selected,  then we will
     automatically  apply the Life Income with Payments  Guaranteed for a Period
     of 10 Years (see below).  If you designate joint  annuitants,  then payment
     will be made pursuant to a Joint and Full Survivor Life Income for a Period
     of 10 Years  (see  below).  Tax laws and  regulations  may  impose  further
     restrictions on annuity payment options.

     Payments under the annuity  payment options are made as of the first day of
     each payment period  beginning with the annuity payment date. The available
     annuity payment options are:

          Fixed  Income.  Payments  of a fixed  amount or  payments  for a fixed
          period of at least  five  years  but not more than 30 years.  Payments
          stop after all guaranteed payments are made.

          Life  Income.  Payments  are made as of the first day of each  payment
          period during the annuitant's life,  starting with the annuity payment
          date.  No payments are made after the  annuitant  dies. It is possible
          that you would only  receive  one  payment  under  this  option if the
          annuitant dies before the second payment is due.

          Life Income with  Payments  Guaranteed  for a Period of 5 to 20 Years.
          Payments are made on the first day of each payment period beginning on
          the annuity  payment date.  Payments will continue until the annuitant
          dies. If the annuitant dies before all of the guaranteed payments have
          been  made,  then we will  continue  the  guaranteed  payments  to the
          beneficiary.

          Joint and Full  Survivor Life Income with  Payments  Guaranteed  for a
          Period of 10 Years.  Payments continue as long as either the annuitant
          or the joint  annuitant  is alive.  If both die before all  guaranteed
          payments have been made, the guaranteed remaining payments are made to
          the beneficiary.

          Joint and Two-thirds  Survivor Life Income.  Payments continue as long
          as either the annuitant or the joint annuitant is alive. If either the
          annuitant or joint annuitant dies,  payments  continue to the survivor
          at  two-thirds  the  original  amount.  Payments  stop  when  both the
          annuitant and joint  annuitant have died. It is possible that only one
          payment is made under this  option if both  annuitants  die before the
          second payment is due.

          Other annuity payment options may be available with our approval.

     Death of Annuitant
     If the owner or annuitant dies during the annuity payment period, remaining
     payments are made to the beneficiary  throughout the guarantee  period,  if
     any,  or for the life of any  joint  annuitant,  if any.  In all  cases the
     person entitled to receive payments also receives any rights and privileges
     under the annuity payment option.

     The mortality  risk assumed by the Company is to make annuity  payments for
     the  full  life of all  annuitants  regardless  of how  long  they,  or any
     individual  annuitant,  might  live.  Mortality  risk does not apply to the
     Fixed Income option.  Annuity  payments are  determined in accordance  with
     annuity tables and other provisions contained in the Contract. This assures
     neither  an  annuitant's   own  longevity,   nor  an  improvement  in  life
     expectancy,  will have an adverse effect on the annuity  payments  received
     under this Contract.  The annuity payment tables contained in this Contract
     are  based  on the  Annuity  Mortality  1983  Table  a.  These  tables  are
     guaranteed for the life of the Contract.

     If you own one or more qualified annuity  contracts,  in order to avoid tax
     penalties,  payments  from at least one of your  qualified  contracts  must
     start no later than April 1 following  the calendar  year in which you turn
     age 70 1/2. The required  minimum  payment is a  distribution  in equal (or
     substantially  equal) amounts over your life or over the joint lives of you
     and your  designated  beneficiary.  In addition,  payments  must be made at
     least once a year.  Tax  penalties  may also apply at your death on certain
     excess accumulations. You should consider potential tax penalties with your
     tax  advisor  when  selecting  an annuity  payment  option or taking  other
     distributions from the Contract.

     Additional rules apply to distributions under non-qualified  contracts (see
     REQUIRED DISTRIBUTIONS FOR NON-QUALIFIED CONTRACTS).  However, the rules do
     not apply to contracts issued in connection with IRAs, SEPs or SIMPLE-IRAs.

CHARGES AND DEDUCTIONS

An annual fee, a mortality and expense risks charge and in some  circumstances a
purchase credit rider charge are deducted under the Contract. A surrender charge
may also be deducted  from certain  surrenders  made before the annuity  payment
date. We reserve the right to assess a transaction  fee, state premium taxes and
a daily administration  charge. There are also deductions from and expenses paid
out of the assets of the Mutual Funds which are  described in the Mutual  Funds'
prospectuses.

Annual Fee
An annual fee exists which is the lesser of $30 or 2% of your accumulated  value
(subject to any applicable state law limitations).  The fee is deducted from the
DCA Plus Accounts,  Fixed Account or your interest in a Division,  whichever has
the greatest  value.  The fee is deducted on each contract  anniversary and upon
total  surrender of the  Contract.  This fee is currently  waived for  Contracts
having an  accumulated  value on the last day of the Contract year of $30,000 or
more. The aggregate value of multiple  Contracts owned, or jointly owned, by you
is used to attain the  $30,000  accumulated  value.  Aggregation  occurs on each
Contract's  anniversary.  The fee assists in covering  administrative costs. The
Company does not anticipate any profit from this fee.

The administrative costs include costs associated with:
o    issuing Contracts;
o    establishing and maintaining the records which relate to Contracts;
o    making regulatory filings and furnishing confirmation notices;
o    preparing,   distributing   and  tabulating   voting  materials  and  other
     communications;
o    providing computer, actuarial and accounting services; and
o    processing Contract transactions.


Mortality and Expense Risks Charge
We assess each Division with a daily charge for mortality and expense risks. The
annual  rate of the  charge  is 1.25% of the  average  daily  net  assets of the
Separate  Account.  We agree not to increase this charge for the duration of the
Contract.  This charge is assessed only prior to the annuity  payment date. This
charge is assessed daily when the value of a unit is calculated.


We have a mortality  risk in that we guarantee  payment of a death  benefit in a
single sum or under an annuity payment option. No surrender charge is imposed on
a death benefit payment which gives us an additional mortality risk.

The expense risk that we assume is that the actual expenses  incurred in issuing
and  administering  the Contract  exceed the Contract  limits on  administrative
charges.

If the mortality  and expense risks charge is not enough to cover the costs,  we
bear the loss. If the amount of mortality  and expense risks charge  deducted is
more than our  costs,  the excess is profit to the  Company.  We expect a profit
from the mortality and expense risks charge.

Purchase Payment Credit
If you elect the purchase  payment  credit rider we assess each Division with an
additional  daily charge.  The annual rate of the charge is 0.60% of the average
daily net assets of the Separate  Account.  We agree not to increase this charge
for the duration of the Contract.  This charge is assessed  until  completion of
your 8th Contract year and only prior to the annuity  payment date.  This charge
is assessed daily when the value of a unit is calculated.

If the purchase  payment  credit rider charge is not enough to cover the cost of
the credit, we bear the loss. If the amount of the purchase payment credit rider
charge deducted is more than our costs, the excess is profit to the Company.  We
expect a profit from the purchase payment credit rider charge.

Transaction Fee
We reserve  the right to charge a  transaction  fee of $30 that  applies to each
unscheduled  partial surrender after the 12th unscheduled partial surrender in a
Contract year. We also reserve the right to charge a $30 transaction fee on each
unscheduled  transfer  after the 12th such  transfer  in a  Contract  year.  The
transaction  fee would be deducted  from the DCA Plus  Accounts,  Fixed  Account
and/or  your  interest  in a Division  from which the amount is  surrendered  or
transferred, on a pro rata basis.

Premium Taxes
We reserve the right to deduct an amount to cover any premium  taxes  imposed by
states or other  jurisdictions.  Any  deduction  is made from  either a purchase
payment  when we  receive  it,  or the  accumulated  value  when you  request  a
surrender  (total or partial) or it is applied under an annuity  payment option.
Premium taxes range from 0% in most states to as high as 3.50%.

Surrender Charge
No sales  charge is  collected or deducted  when  purchase  payments are applied
under the Contract.  A surrender  charge is assessed on certain total or partial
surrenders.  The amounts we receive from the surrender  charge are used to cover
some  of the  expenses  of the  sale  of the  Contract  (commissions  and  other
promotional or distribution  expenses). If the surrender charge collected is not
enough to cover the actual  costs of  distribution,  the costs are paid from the
company's  General  Account  assets  which  includes  profit,  if any,  from the
mortality and expense risks charge.

The surrender  charge for any total or partial  surrender is a percentage of the
purchase  payments  surrendered  which were  received by us during the  Contract
years prior to the surrender.  The applicable percentage which is applied to the
sum of the purchase payments paid during each Contract year is determined by the
following tables.

Surrender  Charge without the purchase  payment credit rider (as a percentage of
amounts surrendered)

      Table of surrender charges without the purchase payment credit rider

    Number of completed Contract years        Surrender charge applied to all
       since each purchase payment             purchase payments received in
               was made                             that Contract year

       0 (year of purchase payment)*                       6%
       1                                                   6%
       2                                                   6%
       3                                                   5%
       4                                                   4%
       5                                                   3%
       6                                                   2%
       7 and later                                         0%

Surrender  Charge with the purchase  payment  credit  rider (as a percentage  of
amounts surrendered)

       Table of surrender charges with the purchase payment credit rider

    Number of completed  Contract  years      Surrender charge applied to all
       since each purchase payment             purchase payments received in
               was made                             that Contract year

       0 (year of purchase payment)*                         8%
       1                                                     8%
       2                                                     8%
       3                                                     8%
       4                                                     7%
       5                                                     6%
       6                                                     5%
       7                                                     4%
       8                                                     3%
       9 and later                                           0%


     *    Each purchase payment begins in year 0 for purposes of calculating the
          percentage  applied to that payment.  However,  purchase  payments are
          added  together  by Contract  year for  purposes  of  determining  the
          applicable  surrender charge percentage.  If your Contract year begins
          April 1 and  ends  March 31 the  following  year,  then  all  purchase
          payments  received during that period are considered to have been made
          in that Contract year.


For purpose of  calculating  surrender  charges,  we assume that  surrenders and
transfers are made in the  following  order:
o    first from purchase payments no longer subject to a surrender charge;
o    then from the free surrender privilege (first from the earnings,  then from
     the oldest purchase payments (first-in, first-out)) described below; and
o    then from purchase  payments  subject to a surrender  charge on a first-in,
     first-out basis.

A surrender charge is not imposed in states where it is prohibited, including:
o    New Jersey- no surrender  charge for total  surrender on or after the later
     of the annuitant's 64th birthday or 4 years after the Contract date.
o    Washington- no surrender  charge for total  surrender on or after the later
     of the annuitant's 70th birthday or 10 years after the Contract date.

Free Surrender Privilege
The free surrender privilege is an amount normally subject to a surrender charge
that may be surrendered  without a charge.  The free surrender  privilege is the
greater  of:
o    earnings in the Contract  (earnings = accumulated value less  unsurrendered
     purchase payments as of the surrender date); or
o    10% of the  purchase  payments  still  subject  to  the  surrender  charge,
     decreased by any partial surrenders since the last Contract anniversary.
The free  surrender  privilege  not used in a Contract  year is not added to the
free surrender privilege for any following Contract year(s).

Unscheduled partial surrenders of the free surrender privilege may be subject to
the transaction fee described above.

     Waiver of Surrender Charge
     The surrender charge does not apply to:
     o    amounts applied under an annuity payment option; or
     o    payment of any death benefit, however, the surrender charge does apply
          to  purchase  payments  made by a  surviving  spouse  after an owner's
          death; or
     o    amounts distributed to satisfy the minimum distribution requirement of
          Section 401(a)9 of the Code provided that the amount  surrendered does
          not exceed  the  minimum  distribution  amount  which  would have been
          calculated based on the value of this Contract alone; or
     o    an amount  transferred from the Contract to a single premium immediate
          annuity  issued by the Company after the  surrender  charge period has
          expired; or
     o    an amount  transferred  from a Contract used to fund an IRA to another
          annuity  contract  issued  by  the  Company  to  fund  an  IRA  of the
          participant's  spouse  when the  distribution  is made  pursuant  to a
          divorce decree; or
     o    if permitted by state law,  withdrawals  made after the first Contract
          anniversary if the original owner or original annuitant has a critical
          need.

     Waiver  of the  surrender  charge is  available  for  critical  need if the
     following  conditions are met:
     o    original owner or original annuitant has a critical need; and
     o    the critical need did not exist before the Contract date.

For the purposes of this section, the following definitions apply:
o    critical  need -  owner's  or  annuitant's  confinement  to a  health  care
     facility,  terminal illness diagnosis or total and permanent disability. If
     the critical need is confinement to a health care facility, the confinement
     must continue for at least 60 consecutive  days after the Contract date and
     the surrender must occur within 90 days of the confinement's end.
o    health care facility - a licensed  hospital or inpatient  nursing  facility
     providing  daily medical  treatment  and keeping daily medical  records for
     each patient (not primarily  providing just residency or retirement  care).
     This does not  include  a  facility  primarily  providing  drug or  alcohol
     treatment,  or a facility  owned or operated by the owner,  annuitant  or a
     member of their immediate families.
o    terminal  illness -  sickness  or injury  that  results  in the  owner's or
     annuitant's life expectancy being 12 months or less from the date notice to
     receive a distribution from the Contract is received by the Company.
o    total  and  permanent  disability  - a  disability  that  occurs  after the
     Contract date but before the original owner or annuitant reaches age 65 and
     qualifies to receive social security disability  benefits.  In New York and
     West  Virginia,  different  definitions  of total and permanent  disability
     apply. Contact us at 1-800-852-4450 for additional information.

This waiver of surrender  charge rider is not  available in  Massachusetts,  New
Jersey or  Pennsylvania.  In New York,  the rider only  applies if the  original
owner or original annuitant suffers a total and permanent  disability.  Specific
information is available from your sales  representative  or the annuity service
office (1-800-852-4450).

Administration Charge
We reserve the right to assess each  Division  with a daily charge at the annual
rate of 0.15% of the average daily net assets of the Division. This charge would
only be imposed before the annuity  payment date.  This charge would be assessed
to help cover administrative expenses.  Administrative expenses include the cost
of issuing the  Contract,  clerical,  recordkeeping  and  bookkeeping  services,
keeping the  required  financial  and  accounting  records,  communicating  with
Contract owners and making regulatory filings.

Special Provisions for Group or Sponsored Arrangements
Wherepermitted by state law, Contracts may be purchased under group or sponsored
arrangements as well as on an individual basis.
     Group  Arrangement  - program  under  which a trustee,  employer or similar
     entity  purchases  Contracts  covering  a group of  individuals  on a group
     basis.
     Sponsored  Arrangement  - program  under  which an employer  permits  group
     solicitation of its employees or an association  permits group solicitation
     of its members for the purchase of Contracts on an individual basis.

The charges and  deductions  described  above may be reduced or  eliminated  for
Contracts issued in connection with group or sponsored  arrangements.  The rules
in effect at the time the  application  is approved will determine if reductions
apply. Reductions may include but are not limited to sales of Contracts without,
or with reduced,  mortality and expense risks charges,  annual fees or surrender
charges.

Availability of the reduction and the size of the reduction (if any) is based on
certain criteria.

Eligibility for and the amount of these reductions are determined by a number of
factors,  including  the  number of  individuals  in the  group,  the  amount of
expected  purchase  payments,  total  assets under  management  for the Contract
owner,  the relationship  among the group's  members,  the purpose for which the
Contract is being purchased,  the expected persistency of the Contract,  and any
other circumstances which, in our opinion are rationally related to the expected
reduction  in  expenses.  Reductions  reflect  the  reduced  sales  efforts  and
administrative  costs  resulting  from  these  arrangements.  We may  modify the
criteria for and the amount of the reduction in the future.  Modifications  will
not unfairly discriminate against any person, including affected Contract owners
and other contract owners with contracts funded by the Separate Account.

FIXED ACCOUNT AND DCA PLUS ACCOUNTS

This  prospectus  is intended  to serve as a  disclosure  document  only for the
Contract  as it relates  to the  Separate  Account.  It only  contains  selected
information  regarding  the Fixed Account and DCA Plus  Accounts.  Assets in the
Fixed  Account  and DCA Plus  Accounts  are held in the  General  Account of the
Company.

The General  Account is the assets of the Company other than those  allocated to
any of the Company's Separate  Accounts.  Subject to applicable law, the Company
has sole discretion over the assets in the General Account. Because of exemptive
and  exclusionary  provisions,  interests  in the  Fixed  Account  and DCA  Plus
Accounts are not  registered  under the  Securities  Act of 1933 and the General
Account is not registered as an investment  company under the Investment Company
Act of 1940.  The Fixed  Account and DCA Plus  Accounts are not subject to these
Acts. The staff of the SEC does not review the prospectus  disclosures  relating
to the Fixed  Account  or DCA Plus  Accounts.  However,  these  disclosures  are
subject to certain  generally  applicable  provisions of the federal  securities
laws  relating  to the  accuracy  and  completeness  of  statements  made in the
prospectus. Separate Account expenses are not assessed against any Fixed Account
or DCA Plus Account values.  More  information  concerning the Fixed Account and
DCA Plus Accounts is available  from our annuity  service office or from a sales
representative.

Fixed Account
The Company  guarantees  that purchase  payments  allocated to the Fixed Account
earn interest at a guaranteed  interest  rate.  In no event will the  guaranteed
interest rate be less than 3% compounded annually.

Each purchase payment allocated or amount transferred to the Fixed Account earns
interest  at the  guaranteed  rate  in  effect  on the  date it is  received  or
transferred.  This rate applies to each purchase  payment or amount  transferred
through the end of the Contract year.

Each Contract anniversary, we declare a renewal interest rate that is guaranteed
and applies to the Fixed  Account  value in  existence  at that time.  This rate
applies  until  the end of the  Contract  year.  Interest  is  earned  daily and
compounded  annually  at the end of  each  Contract  year.  Once  credited,  the
interest is guaranteed and becomes part of the Fixed Account  accumulated  value
from which deductions for fees and charges may be made.

Fixed Account Accumulated Value
Your Fixed Account value on any valuation date is equal to:
o    purchase payments allocated to the Fixed Account;
o    plus any transfers to the Fixed  Account from the Separate  Account and DCA
     Plus Accounts;
o    plus interest credited to the Fixed Account;
o    minus  any  surrenders  or  applicable  surrender  charges  from the  Fixed
     Account;
o    minus any transfers to the Separate Account.

Fixed Account Transfers, Total and Partial Surrenders
Transfers  and  surrenders  from  the  Fixed  Account  are  subject  to  certain
limitations. In addition,  surrenders from the Fixed Account may be subject to a
charge (see SURRENDER CHARGE).

You may transfer  amounts  from the Fixed  Account to the  Divisions  before the
annuity  payment  date and as provided  below.  The transfer is effective on the
valuation  date  following our  receiving  your  instructions.  You may transfer
amounts  on  either a  scheduled  or  unscheduled  basis.  You may not make both
scheduled and unscheduled Fixed Account transfers in the same Contract year.

     Unscheduled Fixed Account Transfers
     The minimum  transfer  amount is $100 (or entire Fixed Account  accumulated
     value if less  than  $100).  Once per  Contract  year,  within  the 30 days
     following the Contract anniversary date, you can:
     1)   transfer an amount not to exceed 25% of your Fixed Account accumulated
          value; or
     2)   transfer up to 100% of your Fixed Account accumulated value if:
          o    your Fixed Account value is less than $1,000; o
          o    the  renewal  interest  rate for your Fixed  Account  accumulated
               value for the current  Contract year is more than one  percentage
               point  lower than the  weighted  average  of your  Fixed  Account
               interest  rates for the preceding  Contract  year. We will inform
               you if the renewal interest rate falls to that level.


     Scheduled Fixed Account Transfers
     Fixed Account Dollar Cost Averaging
     You may make scheduled  transfers on a monthly basis from the Fixed Account
     to the Separate Account as follows:
     o    You may establish  scheduled transfers by sending a written request or
          by telephoning the annuity service office at 1-800-852-4450.
     o    Transfers  occur on a date you specify  (other than the 29th,  30th or
          31st of any month).
     o    If the  selected  date  is  not a  valuation  date,  the  transfer  is
          completed on the next valuation date.
     o    Scheduled   transfers   are  only   available  if  the  Fixed  Account
          accumulated  value  is  $5,000  or  more  at the  time  the  scheduled
          transfers begin.
     o    Scheduled  monthly  transfers  of an  amount  not to exceed 2% of your
          Fixed Account  accumulated value at the beginning of the Contract year
          or the  current  Fixed  Account  value will  continue  until the Fixed
          Account value is zero or until you notify us to discontinue them.
     o    The minimum transfer amount is $100.
     o    If the Fixed Account  accumulated  value is less than $100 at the time
          of transfer,  then the entire Fixed Account  accumulated value will be
          transferred.
     o    If you stop the  transfers,  you may not start them again  without our
          prior approval.


Dollar Cost Averaging Plus Program (DCA Plus Program)
Purchase payments allocated to the DCA Plus Accounts earn a guaranteed  interest
rate.  A portion  of your DCA Plus  Account  accumulated  value is  periodically
transferred (on the 28th of each month) to Divisions or to the Fixed Account. If
the 28th is not a valuation date, then the transfer occurs on the next valuation
date.  The  transfers  are  allocated  according  to your  DCA  Plus  allocation
instructions.  Transfers into a DCA Plus Account are not permitted. If you elect
the purchase  payment  credit  rider,  you may not  participate  in the DCA Plus
Program.

     DCA Plus Purchase Payments
     You may enroll in the DCA Plus  program by  allocating  a minimum  purchase
     payment of $1,000 into a DCA Plus Account and  selecting  Divisions  and/or
     the Fixed Account into which  transfers will be made.  Subsequent  purchase
     payments  of at least  $1,000 are  permitted.  You can change your DCA Plus
     allocation  instructions  during the transfer period.  Automatic  portfolio
     rebalancing does not apply to DCA Plus Accounts.

     DCA Plus  purchase  payments  receive the fixed rate of return in effect on
     the date  each  purchase  payment  is  received  by us.  The rate of return
     remains in effect for the  remainder  of the 6-month or  12-month  DCA Plus
     transfer program.

     Selecting A DCA Plus Account
     DCA Plus Accounts are available in either a 6-month  transfer  program or a
     12-month  transfer  program.  The 6-month transfer program and the 12-month
     transfer program generally will have different credited interest rates. You
     may enroll in both a 6-month and 12-month DCA Plus  program.  However,  you
     may only  participate in one 6-month and one 12-month DCA Plus program at a
     time. Under the 6-month transfer program, all payments and accrued interest
     must be  transferred  from the DCA Plus Account to the  selected  Divisions
     and/or Fixed Account in no more than 6 months.  Under the 12-month transfer
     program,  all  payments and accrued  interest  must be  transferred  to the
     selected Divisions and/or Fixed Account in no more than 12 months.

     We will  transfer  an  amount  each  month  which is equal to your DCA Plus
     Account  value  divided by the number of months  remaining in your transfer
     program.  For  example,  if 4 scheduled  transfers  remain in your  6-month
     transfer program and you had a $4,000 DCA Plus Account  accumulated  value,
     the transfer amount would be $1,000 ($4,000 / 4).

     Scheduled DCA Plus Transfers
     Transfers  are made  from DCA Plus  Accounts  to  Divisions  and the  Fixed
     Account  according to your  allocation  instructions.  The transfers  begin
     after  we  receive  your   purchase   payment  and   completed   enrollment
     instructions.  Transfers  occur on the 28th of the month and continue until
     your entire DCA Plus Account accumulated value is transferred.


     Unscheduled DCA Plus Transfers
     You may make  unscheduled  transfers  from DCA Plus  Accounts to  Divisions
     and/or the Fixed Account. A transfer is made, and values determined,  as of
     the end of the valuation period in which we receive your request.


     DCA Plus Surrenders
     You may make  scheduled or unscheduled  surrenders  from DCA Plus Accounts.
     Purchase payments earn interest  according to the corresponding  rate until
     the surrender  date.  Surrenders  are subject to any  applicable  surrender
     charge.

GENERAL PROVISIONS

The Contract
The entire  Contract is made up of: the  Contract,  copies of any  applications,
amendments,  riders and  endorsements  attached to the  Contract;  current  data
pages;  copies of any supplemental  applications,  amendments,  endorsements and
revised Contract pages or data pages which are mailed to you. Only our corporate
officers can agree to change or waive any  provisions of a Contract.  Any change
or waiver must be in writing and signed by an officer of the Company.

Delay of Payments
Surrenders   are  generally  made  within  seven  days  after  we  receive  your
instruction  for a  surrender  in a form  acceptable  to us.  This period may be
shorter  where  required  by law.  However,  payment of any amount upon total or
partial  surrender,  death or the transfer to or from a Division may be deferred
during any period  when the right to sell Mutual  Fund  shares is  suspended  as
permitted under provisions of the Investment Company Act of 1940 (as amended).

The right to sell shares may be suspended during any period when:
o    trading on the NYSE is restricted as determined by the SEC or when the NYSE
     is closed for other than weekends and holidays; or
o    an emergency exists, as determined by the SEC, as a result of which:
     o    disposal by a Mutual Fund of securities  owned by it is not reasonably
          practicable;
     o    it is not reasonably practicable for a Mutual Fund to fairly determine
          the value of its net assets; or
     o    the SEC permits suspension for the protection of security holders.

If payments  are delayed and your  surrender or transfer is not canceled by your
written  instruction,  the  amount  to be  surrendered  or  transferred  will be
determined  the first  valuation  date following the expiration of the permitted
delay. The surrender or transfer will be made within seven days thereafter.

In addition,  payments on surrenders  attributable to a purchase payment made by
check may be delayed up to 15 days.  This permits payment to be collected on the
check. We may also defer payment of surrender  proceeds payable out of the Fixed
Account for a period of up to six months.

Misstatement of Age or Gender
If the age or, where applicable,  gender of the annuitant has been misstated, we
adjust the annuity  payment under your Contract to reflect the amount that would
have been  payable at the  correct age and  gender.  If we make any  overpayment
because  of  incorrect  information  about  age  or  gender,  or  any  error  or
miscalculation, we deduct the overpayment from the next payment or payments due.
Underpayments are added to the next payment.

Assignment
You may assign  ownership of your  non-qualified  Contract.  Each  assignment is
subject  to any  payments  made or  action  taken  by the  Company  prior to our
notification of the assignment.  We assume no responsibility for the validity of
any  assignment.  An  assignment  or pledge of a Contract  may have  adverse tax
consequences.

An assignment  must be made in writing and filed with us at the annuity  service
office. The irrevocable beneficiary(ies),  if any, must authorize any assignment
in writing. Your rights, as well as those of the annuitant and beneficiary,  are
subject to any  assignment  on file with us. Any amount  paid to an  assignee is
treated as a partial surrender and is paid in a single lump sum.

Change of Owner
You may change your non-qualified  Contract  ownership  designation at any time.
Your request must be in writing and approved by us. After  approval,  the change
is effective  as of the date you signed the request for change.  If ownership is
changed,  then the waiver of the surrender charge for surrenders made because of
critical  need of the owner is not  available.  We reserve  the right to require
that you send us the Contract so that we can record the change.

Beneficiary
Before the annuity  payment date and while the annuitant is alive,  you have the
right  to  name  or  change  a  beneficiary.  This  may be  done  as part of the
application process or by sending us a written request. Under certain retirement
programs,  however,  spousal  consent  may be  required  to  name  or  change  a
beneficiary.  Unless you have named an irrevocable  beneficiary,  you may change
your beneficiary  designation by sending us a written request.  If a beneficiary
has not been named at the time of the annuitant's  death,  then the benefit will
be paid to the owner,  if  living,  otherwise,  to the  owner's  estate.  If the
beneficiary dies during the annuity payment period,  and no other beneficiary is
alive, then any remaining benefits will be paid to the beneficiary's estate.

If there are joint annuitants on the Contract,  the benefit is paid on the first
annuitant's death.

Contract Termination
We reserve the right to  terminate  the  Contract  and make a single sum payment
(without  imposing any charges) to you if your  accumulated  value at the end of
the accumulation period is less than $2,000.  Before the Contract is terminated,
we will send you a notice to increase the accumulated  value to $2,000 within 60
days.


Reinstatement
If you have replaced this Contract with an annuity contract from another company
and want to reinstate  this Contract,  then the following  apply:
o    we reinstate the Contract effective on the original surrender date;
o    if you  elect  the  purchase  payment  credit  rider  on the  reinstatement
     Contract,  then the 9-year  surrender  charge period will commence from the
     date of reinstatement we calculate the purchase payment credit based on the
     amount of the reinstatement;
o    we apply the amount  received  from the other company and the amount of the
     surrender charge you paid when you surrendered the Contract;
o    these  amounts  are  priced on the  valuation  day the money from the other
     company is received by us;
o    commissions are not paid on the reinstatement amounts; and
o    new data pages are sent to your address of record.


Reports
We will mail to you a statement,  along with any reports  required by state law,
of your  current  accumulated  value at least once per year prior to the annuity
payment date.  After the annuity payment date, any reports will be mailed to the
person receiving the annuity payments.

Quarterly  statements  reflect  purchases and  surrenders  occurring  during the
quarter as well as the balance of units owned and accumulated values.

RIGHTS RESERVED BY THE COMPANY

We reserve  the right to make  certain  changes if, in our  judgment,  they best
serve the interests of you and the annuitant or are  appropriate in carrying out
the purpose of the Contract.  Any changes will be made only to the extent and in
the manner  permitted by applicable  laws.  Also,  when required by law, we will
obtain your approval of the changes and approval from any appropriate regulatory
authority.  Approvals may not be required in all cases.  Examples of the changes
the  Company  may make  include:
o    transfer  assets  in any  Division  to  another  Division  or to the  Fixed
     Account;
o    add, combine or eliminate a Division(s);
o    substitute the units of a Division for the units of another Division;
     o    if units of a Division are no longer available for investment; or
     o    if in our  judgment,  investment in a Division  becomes  inappropriate
          considering the purposes of the Separate Account.

DISTRIBUTION OF THE CONTRACT


The  individuals  who sell the  Contract are  authorized  to sell life and other
forms of personal insurance and variable annuities. These people will usually be
representatives of Princor Financial Services Corporation ("Princor"), Principal
Financial Group, Des Moines, Iowa 50392-0200 which is a broker-dealer registered
under  the  Securities  Exchange  Act of  1934  and a  member  of  the  National
Association of Securities Dealers, Inc. As the principal underwriter, Princor is
paid 6.5% of  purchase  payments  by the  Company  for the  distribution  of the
Contract. The Company and Princor may receive a portion of the Fidelity Variable
Insurance  Products and Janus Aspen Series  Funds'  expenses for  recordkeeping,
marketing and distribution services. The Contract may also be sold through other
selected broker-dealers registered under the Securities and Exchange Act of 1933
or firms that are exempt from such  registration.  Princor is also the principal
underwriter  for  various  registered  investment  companies  organized  by  the
Company. Princor is a subsidiary of Principal Financial Services, Inc.


PERFORMANCE CALCULATION

The  Separate  Account  may  publish   advertisements   containing   information
(including  graphs,   charts,   tables  and  examples)  about  the  hypothetical
performance  of its  Divisions  for this  Contract as if the  Contract  had been
issued on or after the date the Mutual  Fund in which the  Division  invests was
first offered.  The  hypothetical  performance from the date of the inception of
the Mutual Fund in which the  Division  invests is  calculated  by reducing  the
actual performance of the underlying Mutual Fund by the fees and charges of this
Contract as if it had been in existence.

The yield and total return  figures  described  below vary depending upon market
conditions, composition of the underlying Mutual Fund's portfolios and operating
expenses.  These  factors  and  possible  differences  in the  methods  used  in
calculating  yield and total return  should be  considered  when  comparing  the
Separate Account  performance figures to performance figures published for other
investment  vehicles.  The Separate  Account may also quote rankings,  yields or
returns as published  by  independent  statistical  services or  publishers  and
information  regarding  performance of certain market  indices.  Any performance
data quoted for the Separate Account represents only historical  performance and
is not intended to indicate future  performance.  For further information on how
the Separate Account calculates yield and total return figures, see the SAI.

From time to time the Separate  Account  advertises its Money Market  Division's
"yield" and "effective yield" for these Contracts.  Both yield figures are based
on historical earnings and are not intended to indicate future performance.  The
"yield" of the Division  refers to the income  generated by an investment in the
division over a 7-day period (which period is stated in the advertisement). This
income is then  "annualized."  That is,  the amount of income  generated  by the
investment  during that week is assumed to be generated each week over a 52-week
period and is shown as a percentage of the investment.  The "effective yield" is
calculated similarly but, when annualized, the income earned by an investment in
the  Division is assumed to be  reinvested.  The  "effective  yield" is slightly
higher  than the  "yield"  because  of the  compounding  effect  of the  assumed
reinvestment.

In addition, the Separate Account advertises the "yield" for other Divisions for
the Contract.  The "yield" of a Division is determined  by  annualizing  the net
investment income per unit for a specific, historical 30-day period and dividing
the result by the ending maximum offering price of the unit for the same period.

The Separate  Account  also  advertises  the average  annual total return of its
various  Divisions.  The average annual total return for any of the Divisions is
computed by calculating  the average annual  compounded  rate of return over the
stated  period  that would  equate an initial  $1,000  investment  to the ending
redeemable accumulated value.

VOTING RIGHTS

The Company votes shares of the Principal  Variable  Contracts  Fund,  Inc., AIM
V.I. Growth Fund, AIM V.I. Growth and Income Fund, AIM V.I. Value Fund, Fidelity
Variable Insurance  Products Fund,  Fidelity Variable Insurance Products Fund II
and Janus Aspen Series - Service Shares  Aggressive Growth Portfolio held in the
Separate  Account at meetings of  shareholders of those Mutual Funds. It follows
your  voting  instructions  if you  have  an  investment  in  the  corresponding
Division.

The  number  of  Mutual  Fund  shares  in which  you have a voting  interest  is
determined  by your  investments  in a Mutual  Fund as of a "record  date."  The
record date is set by the Mutual Fund within the requirements of the laws of the
state which govern the various  Mutual  Funds.  The number of Mutual Fund shares
held in the Separate  Account  attributable to your interest in each Division is
determined  by dividing the value of your  interest in that  Division by the net
asset  value of one  share of the  Mutual  Fund.  Shares  for which  owners  are
entitled  to give  voting  instructions,  but for which none are  received,  and
shares of the Mutual Fund owned by the Company are voted in the same  proportion
as the total shares for which voting instructions have been received.

Voting  materials are provided to you along with an appropriate form that may be
used to give voting instructions to the Company.

If the Company  determines  pursuant to applicable  law, that Mutual Fund shares
held in Separate  Account B need not be voted pursuant to instructions  received
from  owners,  then the Company may vote Mutual Fund shares held in the Separate
Account in its own right.

FEDERAL TAX MATTERS

The  following  description  is a general  summary of the tax  rules,  primarily
related to federal  income taxes,  which in our opinion are currently in effect.
These rules are based on laws, regulations and interpretations which are subject
to change at any time. This summary is not  comprehensive and is not intended as
tax advice.  Federal  estate and gift tax  considerations,  as well as state and
local taxes,  may also be material.  You should  consult a qualified tax adviser
about  the tax  implications  of  taking  action  under a  Contract  or  related
retirement plan.

Non-Qualified Contracts

Section 72 of the Code governs the income taxation of annuities in general.
o    Purchase payments made under non-qualified  Contracts are not excludable or
     deductible from your gross income or any other person's gross income.
o    An increase in the accumulated value of a non-qualified Contract owned by a
     natural person  resulting  from the investment  performance of the Separate
     Account or interest credited to the DCA Plus Accounts and the Fixed Account
     is  generally  not  taxable  until paid out as  surrender  proceeds,  death
     benefit proceeds, or otherwise.
o    Generally,  owners who are not natural persons are immediately taxed on any
     increase in the accumulated value.

The  following  discussion  applies  generally  to  Contracts  owned by  natural
persons.
o    Surrenders or partial surrenders are taxed as ordinary income to the extent
     of the accumulated income or gain under the Contract.
o    The value of the Contract  pledged or assigned is taxed as ordinary  income
     to the same extent as a partial surrender.
o    Annuity payments:
     o    The  investment in the Contract is generally the total of the purchase
          payments made.
     o    The portion of the annuity payment that represents the amount by which
          the accumulated  value exceeds purchase  payments is taxed as ordinary
          income. The remainder of each annuity payment is not taxed.
     o    After the  purchase  payment(s)  in the Contract is paid out, the full
          amount of any annuity payment is taxable.

For  purposes  of  determining  the  amount of  taxable  income  resulting  from
distributions,  all Contracts and other  annuity  contracts  issued by us or our
affiliates  to the same owner  within the same  calendar  year are treated as if
they are a single contract.

A transfer of ownership of a Contract,  or  designation of an annuitant or other
payee who is not also the  owner,  may  result  in a certain  income or gift tax
consequences to the owner. If you are  contemplating  any transfer or assignment
of a Contract,  you should  contact a competent  tax advisor with respect to the
potential tax effects of such transactions.

Required Distributions for Non-Qualified Contracts
In order for a non-qualified  Contract to be treated as an annuity  contract for
federal  income tax  purposes,  the Code  requires:
o    If the person receiving  payments dies on or after the annuity payment date
     but  prior  to the  time  the  entire  interest  in the  Contract  has been
     distributed,  the remaining portion of the interest is distributed at least
     as rapidly as under the method of distribution being used as of the date of
     that person's death.
o    If you die prior to the annuity  payment date,  the entire  interest in the
     Contract will be distributed:
     o    within five years after the date of your death; or
     o    as  annuity  payments  which  begin  within one year of your death and
          which are made over the life of your designated  beneficiary or over a
          period not extending beyond the life expectancy of that beneficiary.
o    If you take a distribution from the Contract before you are 59 1/2, you may
     incur an income tax penalty.

Generally,  unless the beneficiary elects otherwise,  the above requirements are
satisfied  prior to the annuity  payment  date by paying the death  benefit in a
single sum, subject to proof of your death. The beneficiary may elect by written
request to receive an annuity payment option instead of a lump sum payment.

If your  designated  beneficiary is your surviving  spouse,  the Contract may be
continued  with your spouse deemed to be the new owner for purposes of the Code.
Where the owner or other person receiving  payments is not a natural person, the
required  distributions  provided  for in the Code  apply  upon the death of the
annuitant.


IRA, SEP, and SIMPLE-IRA
The Contract may be used to fund IRAs, SEPs, and SIMPLE-IRAs.
o    IRA - An  Individual  Retirement  Annuity  (IRA)  is a  retirement  savings
     annuity. Contributions grow tax deferred.
o    SEP-IRA - A SEP is a form of IRA.  A SEP allows  you,  as an  employer,  to
     provide  retirement  benefits for your employees by  contributing  to their
     IRAs.
o    SIMPLE-IRA - SIMPLE stands for Savings  Incentive Match Plan for Employers.
     A SIMPLE-IRA allows employees to save for retirement by deferring salary on
     a pre-tax basis and receiving predetermined company contributions.


The tax rules  applicable to owners,  annuitants and other payees vary according
to the type of plan and the terms and conditions of the plan itself. In general,
purchase payments made under a retirement  program recognized under the Code are
excluded  from the  participant's  gross  income for tax  purposes  prior to the
annuity payment date (subject to applicable state law). The portion,  if any, of
any purchase  payment made that is not excluded from their gross income is their
investment  in  the  Contract.  Aggregate  deferrals  under  all  plans  at  the
employee's option may be subject to limitations.

If you are purchasing this Contract to fund a tax qualified retirement plan, you
should be aware that the  tax-deferred  accrual  feature is  available  with any
qualified  investment  vehicle  within a  qualified  plan and is NOT unique to a
variable annuity.  This Contract provides  additional  benefits such as lifetime
income options, death benefit protection and guaranteed expense levels.

The tax  implications of these plans are further  discussed in the SAI under the
heading Taxation Under Certain Retirement Plans. Check with your tax advisor for
the rules which apply to your specific situation.

With respect to IRAs, IRA rollovers and SIMPLE-IRAs there is a 10% penalty under
the  Code on the  taxable  portion  of a  "premature  distribution."  The tax is
increased to 25% in the case of distributions  from SIMPLE-IRAs during the first
two years of participation.  Generally, an amount is a "premature  distribution"
unless the distribution is:
o    made on or after you reach age 59 1/2;
o    made to a beneficiary on or after your death;
o    made upon your disability;
o    part of a series of substantially  equal periodic  payments for the life or
     life expectancy of you or you and the beneficiary;
o    made to pay medical expenses;
o    for certain unemployment expenses;
o    for first home purchases (up to $10,000); or
o    for higher education expenses.


Rollover IRAs
If you receive a lump-sum  distribution from a pension or profit sharing plan or
tax-sheltered  annuity, you may maintain the tax-deferred status of the money by
rolling  it  into  a  "Rollover   Individual   Retirement  Annuity."  Generally,
distributions  from a  qualified  plan  are  subject  to  mandatory  income  tax
withholding at a rate of 20%, unless the participant  elects a direct  rollover.
You have 60 days from receipt of the money to complete this transaction.  If you
choose not to  reinvest  or go beyond the 60 day limit and are under age 59 1/2,
you will incur a 10% IRS penalty as well as income tax expenses.


Withholding
Annuity  payments and other amounts  received  under the Contract are subject to
income tax withholding  unless the recipient  elects not to have taxes withheld.
The amounts  withheld vary among  recipients  depending on the tax status of the
individual and the type of payments from which taxes are withheld.

Notwithstanding  the  recipient's  election,  withholding  may  be  required  on
payments  delivered  outside  the  United  States.  Moreover,   special  "backup
withholding"  rules may require us to disregard the recipient's  election if the
recipient  fails to supply  us with a "TIN" or  taxpayer  identification  number
(social  security number for  individuals),  or if the Internal  Revenue Service
notifies us that the TIN provided by the recipient is incorrect.

Mutual Fund Diversification

The United States  Treasury  Department  has adopted  regulations  under Section
817(h)  of the Code  which  establishes  standards  of  diversification  for the
investments underlying the Contracts.  Under this Code Section, Separate Account
investments  must be  adequately  diversified  in order for the  increase in the
value of non-qualified  Contracts to receive tax-deferred treatment. In order to
be adequately diversified, the portfolio of each underlying Mutual Fund must, as
of the end of each calendar quarter or within 30 days  thereafter,  have no more
than  55%  of its  assets  invested  in  any  one  investment,  70%  in any  two
investments,  80% in any  three  investments  and 90% in any  four  investments.
Failure of a Mutual Fund to meet the  diversification  requirements could result
in tax liability to non-qualified Contract holders.

The investment opportunities of the Mutual Funds could conceivably be limited by
adhering  to the above  diversification  requirements.  This  would  affect  all
owners,  including  owners  of  Contracts  for  whom  diversification  is  not a
requirement for tax-deferred treatment.

STATE REGULATION

The  Company  is subject  to the laws of the State of Iowa  governing  insurance
companies and to regulation by the Insurance Department of the State of Iowa. An
annual  statement  in a  prescribed  form  must be filed by March 1 in each year
covering our operations  for the preceding  year and our financial  condition on
December 31 of the prior year.  Our books and assets are subject to  examination
by the Commissioner of Insurance of the State of Iowa or her  representatives at
all times. A full examination of our operations is conducted periodically by the
National Association of Insurance  Commissioners.  Iowa law and regulations also
prescribe permissible investments,  but this does not involve supervision of the
investment management or policy of the Company.

In  addition,  we are subject to the  insurance  laws and  regulations  of other
states and  jurisdictions  where we are  licensed  to  operate.  Generally,  the
insurance  departments of these states and  jurisdictions  apply the laws of the
state of domicile in determining the field of permissible investments.

LEGAL OPINIONS

Legal matters  applicable to the issue and sale of the Contracts,  including our
right to issue  Contracts  under Iowa  Insurance  Law,  have been passed upon by
Karen Shaff, General Counsel and Senior Vice President.

LEGAL PROCEEDINGS

There are no legal proceedings pending to which Separate Account B is a party or
which would materially affect Separate Account B.

REGISTRATION STATEMENT

This  prospectus  omits  some  information  contained  in the SAI (Part B of the
registration  statement)  and Part C of the  registration  statement  which  the
Company has filed with the SEC. The SAI is hereby incorporated by reference into
this  prospectus.  You  may  request  a free  copy  of the  SAI  by  writing  or
telephoning the annuity  service office.  You may obtain a copy of Part C of the
registration  statement from the SEC, Washington,  D.C. by paying the prescribed
fees.

OTHER VARIABLE ANNUITY CONTRACTS

The Company  currently offers other variable annuity  contracts that participate
in  Separate  Account B. In the future,  we may  designate  additional  group or
individual variable annuity contracts as participating in Separate Account B.

INDEPENDENT AUDITORS

The financial  statements of Principal Life Insurance Company Separate Account B
and the consolidated  financial  statements of Principal Life Insurance  Company
are  included in the SAI.  Those  statements  have been audited by Ernst & Young
LLP, independent auditors, for the periods indicated in their reports which also
appear in the SAI.

FINANCIAL STATEMENTS

The consolidated  financial statements of Principal Life Insurance Company which
are included in the SAI should be considered  only as they relate to our ability
to meet our  obligations  under the  Contract.  They do not relate to investment
performance of the assets held in the Separate Account.

CUSTOMER INQUIRIES

Your  questions  should be directed to:  Principal  Flexible  Variable  Annuity,
Principal   Financial  Group,  P.O.  Box  9382,  Des  Moines,  Iowa  50306-9382,
1-800-852-4450.

TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION


Independent Auditors   .....................................................   4
Calculation of Yield and Total Return   ....................................   4
Taxation Under Certain Retirement Plans.....................................   8
Principal Life Insurance Company Separate Account B
     Report of Independent Auditors ........................................   9
     Financial Statements...................................................  10
Principal Life Insurance Company
     Report of Independent Auditors ........................................  37
     Consolidated Financial Statements......................................  38


To obtain a free copy of the SAI write or telephone:

                       Principal Flexible Variable Annuity
                            Principal Financial Group
                                  P.O. Box 9382
                           Des Moines, Iowa 50306-9382
                            Telephone: 1-800-852-4450
<PAGE>
                                     PART B

               PRINCIPAL LIFE INSURANCE COMPANY SEPARATE ACCOUNT B

                   FLEXIBLE VARIABLE ANNUITY ("FVA") CONTRACT





                       Statement of Additional Information

                             dated November 15, 2000


This Statement of Additional  Information  provides  information about Principal
Life  Insurance  Company  Separate  Account B  Flexible  Variable  Annuity  (the
"Contract") in addition to the  information  that is contained in the Contract's
Prospectus, dated November 15, 2000.

This Statement of Additional Information is not a prospectus.  It should be read
in  conjunction  with the  Prospectus,  a copy of which can be obtained  free of
charge by writing or telephoning:



                                Variable Annuity
                          The Principal Financial Group
                                  P.O. Box 9382
                           Des Moines Iowa 50306-9382
                            Telephone: 1-800-852-4450


                                TABLE OF CONTENTS


Independent Auditors ..................................................       4


Principal Underwriter..................................................       4


Calculation of Yield and Total Return..................................       4

Taxation Under Certain Retirement Plans................................       8

Principal Life Insurance Company Separate Account B

        Report of Independent Auditors.................................       9

        Financial Statements...........................................      10

Principal Life Insurance Company

        Report of Independent Auditors.................................      37

        Consolidated Financial Statements..............................      38

INDEPENDENT AUDITORS

Ernst & Young LLP, Des Moines, Iowa, serve as independent auditors for Principal
Life Insurance  Company Separate Account B and Principal Life Insurance  Company
and perform audit and accounting  services for Separate  Account B and Principal
Life Insurance Company.


PRINCIPAL UNDERWRITER

Princor Financial Services Corporation  ("Princor") is the principal underwriter
of the Contract.  Princor is a subsidiary of Principal Financial Services,  Inc.
The  Contract's  offering  to  the  public  is  continuous.   As  the  principal
underwriter,  Princor is paid for the distribution of the Contract. For the last
three fiscal years Princor has received and retained the following commissions:

                1999                   1998                     1997
          received/retained      received/retained        received/retained
          -----------------      -----------------        -----------------
           $11,907,807/$0         $13,284,014/$0           $11,491,356/$0


CALCULATION OF YIELD AND TOTAL RETURN

The  Separate  Account  may  publish   advertisements   containing   information
(including graphs,  charts, tables and examples) about the performance of one or
more of its Divisions.


The Contract  was not offered  prior to June 16, 1994.  However,  the  Divisions
invest in Accounts of the Principal  Variable  Contracts  Fund,  Inc.,  AIM V.I.
Growth Fund,  AIM V.I.  Growth and Income Fund,  AIM V.I.  Value Fund,  Fidelity
Variable Insurance Products Fund, and Fidelity Variable Income Products Fund II.
Effective June 12, 2000 the Principal  Variable Contracts Fund, Inc. Stock Index
500 Account  changed its name to the  LargeCap  Stock Index  Account.  Effective
January 1, 1998 the Mutual Funds which  correspond  to Accounts of the Principal
Variable Contracts Fund, Inc. were reorganized as follows:


<TABLE>
<CAPTION>
           Old Mutual Fund Name                                         New Corresponding Name
           --------------------                                         ----------------------
                                                                Principal Variable Contracts Fund, Inc.
<S>  <C>                                                           <C>
     Principal Aggressive Growth Fund, Inc.                        Aggressive Growth Account
     Principal Asset Allocation Fund, Inc.                         Asset Allocation Account
     Principal Balanced Fund, Inc.                                 Balanced Account
     Principal Bond Fund, Inc.                                     Bond Account
     Principal Capital Accumulation Fund, Inc.                     Capital Value Account
     Principal Emerging Growth Fund, Inc.                          MidCap Account
     Principal Government Securities Fund, Inc.                    Government Securities Account
     Principal Growth Fund, Inc.                                   Growth Account
     Principal Money Market Fund, Inc.                             Money Market Account
     Principal World Fund, Inc.                                    International Account
</TABLE>


These  Accounts,  along with AIM V.I.  Growth Fund,  AIM V.I.  Growth and Income
Fund, AIM V.I. Value Fund and Fidelity VIP Growth Portfolio  Service Class, were
offered prior to the date the Contract was available. Thus, the Separate Account
may  publish  advertisements   containing  information  about  the  hypothetical
performance  of one or more of its  Divisions for this Contract had the Contract
been issued on or after the date the Mutual Fund in which such Division  invests
was first  offered.  Because  Service  Class  shares for the Fidelity VIP Growth
Division were not offered until November 3, 1997,  performance shown for periods
prior to that date represent the historical  results of Initial Class shares and
do not  include  the  effects  of the  Service  Class'  higher  annual  fees and
expenses.  Service  Shares of the Janus  Aspen  Series  were  first  offered  on
December 31,  1999.  Performance  shown for periods  prior to December 31, 1999,
reflects  performance of a different class of shares (the Institutional  Shares)
restated based on the Service Shares' estimated fees and expenses  including the
Service Shares' .25% 12b-1 fee and ignoring any fee and expense limitations. The
hypothetical  performance from the date of inception of the Mutual Fund in which
the  Division  invests is  derived by  reducing  the actual  performance  of the
underlying Mutual Fund by the fees and charges of the Contract as if it had been
in  existence.  The yield and total  return  figures  described  below will vary
depending upon market  conditions,  the  composition  of the  underlying  Mutual
Fund's portfolios and operating expenses. These factors and possible differences
in the methods used in  calculating  yield and total return should be considered
when comparing the Separate Account  performance  figures to performance figures
published for other  investment  vehicles.  The Separate  Account may also quote
rankings,  yields or returns as published by independent statistical services or
publishers and information  regarding performance of certain market indices. Any
performance  data quoted for the Separate  Account  represents  only  historical
performance and is not intended to indicate future performance.


From time to time the Separate  Account  advertises its Money Market  Division's
"yield" and "effective yield" for these Contracts.  Both yield figures are based
on historical earnings and are not intended to indicate future performance.  The
"yield" of the Division  refers to the income  generated by an investment  under
the  Contract in the  Division  over a seven-day  period  (which  period will be
stated in the  advertisement).  This income is then  "annualized."  That is, the
amount of income  generated by the investment  during that week is assumed to be
generated  each week over a 52-week  period and is shown as a percentage  of the
investment.  The "effective yield" is calculated similarly but, when annualized,
the income earned by an investment in the Division is assumed to be  reinvested.
The "effective  yield" will be slightly  higher than the "yield"  because of the
compounding  effect  of  this  assumed  reinvestment.  Neither  yield  quotation
reflects a sales load deducted from purchase payments which, if included,  would
reduce the "yield" and "effective yield."

In addition,  from time to time, the Separate Account will advertise the "yield"
for  certain  other  Divisions  for the  Contract.  The "yield" of a Division is
determined by  annualizing  the net  investment  income per unit for a specific,
historical  30-day period and dividing the result by the ending maximum offering
price of the unit for the same period.  This yield  quotation does not reflect a
surrender charge which, if included, would reduce the "yield."

Also, from time to time, the Separate  Account will advertise the average annual
total return of its various  Divisions.  The average annual total return for any
of the Divisions is computed by calculating  the average annual  compounded rate
of return over the stated period that would equate an initial $1,000  investment
to the ending redeemable Contract value. In this calculation the ending value is
reduced by a surrender  charge that  decreases  from 6% to 0% over a period of 7
years.  The Separate  Account may also  advertise  total return  figures for its
Divisions  for a specified  period that does not take into account the surrender
charge in order to illustrate the change in the Division's unit value over time.
See "Charges and  Deductions"  in the  Prospectus  for a discussion of surrender
charges.

Following  are the  hypothetical  average  annual  total  returns for the period
ending  December  31, 1999  assuming  the  Contract  had been  offered as of the
effective dates of the underlying Mutual Funds in which the Divisions invest:

<TABLE>
<CAPTION>
                 Contract without purchase payment credit rider

                                                  With Surrender Charge                Without Surrender Charge

           Division                     One Year       Five Year       Ten Year       One Year       Five Year       Ten Year
-----------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>             <C>            <C>            <C>             <C>             <C>
Aggressive Growth Division                31.74%          30.07%        27.01%(1)       37.74%          30.34%         27.19%(1)
Asset Allocation Division                 11.98           14.06         12.56(1)        17.98           14.53          12.87(1)
Balanced Division                         (4.91)          11.80          9.94            1.09           12.31           9.94
Bond Division                             (9.83)           5.72          6.38           (3.83)           6.35           6.38
Capital Value Division                   (11.51)          15.95         11.48           (5.51)          16.39          11.48
Government Securities Division            (7.56)           5.96          6.36           (1.56)           6.58           6.36
Growth Division                            8.96           18.52         17.19(2)        14.96           18.92          17.44(2)
International Division                    18.34           15.35         12.66(2)        24.34           15.80          12.96(2)
International Emerging Markets Division     N/A            N/A           N/A              N/A            N/A            N/A
International SmallCap Division           85.38           34.55(3)       N/A            91.38           37.47(3)        N/A
LargeCap Growth Division                  25.34(4)         N/A           N/A            31.34(4)         N/A            N/A
LargeCap Growth Equity Division             N/A            N/A           N/A              N/A            N/A            N/A
LargeCap Stock Index Division              2.00(4)         N/A           N/A             8.00 (4)        N/A            N/A
MicroCap Division                         (8.33)         (17.20) (3)     N/A            (2.33)         (13.18) (3)      N/A
MidCap Division                            5.61           15.65         13.87           11.61           16.10          13.87
MidCap Growth Division                     3.27           (0.82) (3)     N/A             9.27            2.76(3)        N/A
MidCap Growth Equity Division               N/A            N/A           N/A              N/A            N/A            N/A
Money Market Division                     (2.51)           3.32          3.63            3.49            3.84           3.63
Real Estate Division                     (11.69)         (11.63) (3)     N/A            (5.69)          (7.78) (3)      N/A
SmallCap Division                         35.77            3.38(3)       N/A            41.77            6.86(3)        N/A
SmallCap Growth Division                  87.23           47.50(3)       N/A            93.23           50.25(3)        N/A
SmallCap Value Division                   13.91           (3.05)(3)      N/A            19.91            0.58(3)        N/A
Utilities Division                        (5.01)           5.60(3)       N/A             0.99            9.03(3)        N/A
AIM V.I. Growth Division                  27.54           27.79         21.37(5)        33.54           28.02          21.37(5)
AIM V.I. Growth and Income Division       26.57           26.34         22.79(2)        32.57           26.57          22.93(2)
AIM V.I. Value Division                   22.27           25.39         21.51(5)        28.27           25.64          21.51(5)
Fidelity VIP II Contrafund Division       16.58           26.71(6)       N/A            22.58           26.95(6)        N/A
Fidelity VIP Growth Division              29.57           27.84         18.38           35.57           28.06          18.38
Janus Aspen Aggressive Growth Division   114.53           33.97         32.31(7)       120.53           34.15          32.31(7)

<FN>
 (1) Partial period beginning June 1, 1994.
 (2) Partial period beginning May 2, 1994.
 (3) Partial period beginning May 1, 1998.
 (4) Partial period beginning May 3, 1999.
 (5) Partial period beginning May 5, 1993.
 (6) Partial period beginning January 31, 1995.
 (7) Partial period beginning September 13, 1993.
</FN>
</TABLE>

<TABLE>
<CAPTION>
                   Contract with purchase payment credit rider

                                                  With Surrender Charge                Without Surrender Charge

           Division                     One Year       Five Year       Ten Year       One Year       Five Year       Ten Year
-----------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>             <C>            <C>            <C>             <C>             <C>
Aggressive Growth Division                28.92%          29.14%        26.13%(1)       36.92           29.57%         26.43%(1)
Asset Allocation Division                  9.27           13.12         11.66(1)        17.27           13.85          12.19(1)
Balanced Division                         (7.51)          10.85          9.28            0.49           11.64           9.28
Bond Division                            (12.41)           4.74          5.74           (4.41)           5.72           5.74
Capital Value Division                   (14.07)          15.01         10.81           (6.07)          15.69          10.81
Government Securities Division           (10.15)           4.97          5.72           (2.15)           5.94           5.72
Growth Division                            6.27           17.59         16.30(2)        14.27           18.21          16.74(2)
International Division                    15.59           14.42         11.76(2)        23.59           15.11          12.28(2)
International Emerging Markets Division     N/A            N/A           N/A              N/A            N/A            N/A
International SmallCap Division           82.23           32.72(3)       N/A            90.23           36.65(3)        N/A
LargeCap Growth Division                  22.82(4)         N/A           N/A            30.82(4)         N/A            N/A
LargeCap Growth Equity Division             N/A            N/A           N/A              N/A            N/A            N/A
LargeCap Stock Index Division             (0.43) (4)       N/A           N/A             7.57(4)         N/A            N/A
MicroCap Division                        (10.92)         (19.11) (3)     N/A            (2.92)         (13.70) (3)      N/A
MidCap Division                            2.94           14.72         13.19           10.94           15.40          13.19
MidCap Growth Division                     0.61           (2.66) (3)     N/A             8.61            2.14(3)        N/A
MidCap Growth Equity Division               N/A            N/A           N/A              N/A            N/A            N/A
Money Market Division                     (5.13)           2.14          3.01            2.87            3.22           3.01
Real Estate Division                     (14.26)         (13.51) (3)     N/A            (6.26)          (8.33) (3)      N/A
SmallCap Division                         32.92            1.55(3)       N/A            40.92            6.22(3)        N/A
SmallCap Growth Division                  84.08           45.66(3)       N/A            92.08           49.35(3)        N/A
SmallCap Value Division                   11.19           (4.90) (3)     N/A            19.19           (0.02) (3)      N/A
Utilities Division                        (7.61)           3.77(3)       N/A             0.39            8.38(3)        N/A
AIM V.I. Growth Division                  24.75           26.80         20.44(5)        32.75           27.26          20.65(5)
AIM V.I. Growth and Income Division       23.78           25.34         21.85(2)        31.78           25.82          22.20(2)
AIM V.I. Value Division                   19.51           24.39         20.59(5)        27.51           24.89          20.79(5)
Fidelity VIP II Contrafund Division       13.86           25.70(6)       N/A            21.86           26.20(6)        N/A
Fidelity VIP Growth Division              26.76           26.84         17.68           34.76           27.31          17.68
Janus Aspen Aggressive Growth Division   111.29           32.98         31.39(7)       119.29           33.37          31.58(7)

<FN>
 (2) Partial period beginning May 2, 1994.
 (3) Partial period beginning May 1, 1998.
 (4) Partial period beginning May 3, 1999.
 (5) Partial period beginning May 5, 1993.
 (6) Partial period beginning January 31, 1995.
 (7) Partial period beginning September 13, 1993.
</FN>
</TABLE>

TAXATION UNDER CERTAIN RETIREMENT PLANS

INDIVIDUAL RETIREMENT ANNUITIES

Purchase Payments.  Individuals may make contributions for individual retirement
annuity ("IRA") Contracts.  Deductible contributions for any year may be made up
to the lesser of $2,000 or 100% of compensation  for individuals who (1) are not
active  participants  in another  retirement  plan,  (2) are  unmarried and have
adjusted  gross income of $40,000 or less,  or (3) are married and have adjusted
gross income of $60,000 or less.  Such  individuals  may  establish an IRA for a
spouse who makes no contribution to an IRA for the tax year. The annual purchase
payments for both spouses'  Contracts cannot exceed the lesser of $4,000 or 100%
of  the  working  spouse's  earned  income,  and  no  more  than  $2,000  may be
contributed  to either  spouse's  IRA for any year.  Individuals  who are active
participants  in other  retirement  plans and whose  adjusted gross income (with
certain special  adjustments)  exceeds the cut-off point ($40,000 for unmarried,
$60,000 for married persons filing jointly,  and $0 for married persons filing a
separate  return) by less than  $10,000  are  entitled  to make  deductible  IRA
contributions  in  proportionately  reduced  amounts.  For  example,  a  married
individual who is an active  participant in another  retirement plan and files a
separate tax return is entitled to a partial IRA  deduction if the  individual's
adjusted  gross income is less than $10,000,  and no IRA deduction if his or her
adjusted  gross income is equal to or greater than  $10,000.  Individuals  whose
spouse is an active  participant  in other  retirement  plans and whose combined
adjusted  gross income exceeds the cutoff point of $150,000 by less than $10,000
are entitled to make deductible IRA  contributions  in  proportionately  reduced
amounts.

An individual may make  non-deductible  IRA  contributions  to the extent of the
excess of (1) the lesser of $2,000 ($4,000 in the case of a spousal IRA) or 100%
of compensation over (2) the IRA deductible  contributions  made with respect to
the individual.

An individual may not make any  contribution  to his/her own IRA for the year in
which he/she reaches age 70 1/2 or for any year thereafter.

Taxation  of  Distributions.  Distributions  from  IRA  Contracts  are  taxed as
ordinary income to the recipient,  although special rules exist for the tax-free
return of  non-deductible  contributions.  In  addition,  taxable  distributions
received  under an IRA Contract prior to age 59 1/2 are subject to a 10% penalty
tax in addition to regular income tax. Certain  distributions  are exempted from
this  penalty  tax,  including  distributions  following  the  owner's  death or
disability  if the  distribution  is paid as part of a series  of  substantially
equal periodic  payments made for the life (or life  expectancy) of the Owner or
the joint lives (or joint life expectancies) of Owner and the Owner's designated
Beneficiary;  distributions to pay medical  expenses;  distributions for certain
unemployment  expenses;  distributions  for first home purchases (up to $10,000)
and distributions for higher education expenses.

Required  Distributions.   Generally,  distributions  from  IRA  Contracts  must
commence not later than April 1 of the calendar year following the calendar year
in which the owner attains age 70 1/2, and such  distributions must be made over
a period that does not exceed the life expectancy of the owner (or the owner and
beneficiary).  A penalty  tax of 50% would be imposed on any amount by which the
minimum  required   distribution  in  any  year  exceeded  the  amount  actually
distributed  in that year. In addition,  in the event that the owner dies before
his or her entire  interest in the  Contract has been  distributed,  the owner's
entire  interest must be distributed  in accordance  with rules similar to those
applicable  upon the death of the Contract Owner in the case of a  non-qualified
Contract, as described in the Prospectus.

Tax-Free  Rollovers.  The Internal Revenue Code (the "Code") permits the taxable
portion of funds to be  transferred  in a  tax-free  rollover  from a  qualified
employer pension, profit-sharing, annuity, bond purchase or tax-deferred annuity
plan to an IRA  Contract if certain  conditions  are met, and if the rollover of
assets is completed  within 60 days after the  distribution  from the  qualified
plan is  received.  A direct  rollover  of funds  may  avoid a 20%  federal  tax
withholding generally applicable to qualified plans or tax-deferred annuity plan
distributions.  In addition,  not more frequently than once every twelve months,
amounts may be rolled  over  tax-free  from one IRA to  another,  subject to the
60-day  limitation  and other  requirements.  The  once-per-year  limitation  on
rollovers does not apply to direct  transfers of funds between IRA custodians or
trustees.

SIMPLIFIED  EMPLOYEE  PENSION  PLANS AND SALARY  REDUCTION  SIMPLIFIED  EMPLOYEE
PENSION PLANS

Purchase Payments.  Under Section 408(k) of the Code,  employers may establish a
type of IRA plan  referred  to as a  simplified  employee  pension  plan  (SEP).
Employer  contributions  to a SEP cannot  exceed the lesser of $24,000 or 15% or
the  employee's  earned  income.  Employees of certain small  employers may have
contributions  made to the salary  reduction  simplified  employee  pension plan
("SAR/SEP") on their behalf on a salary reduction basis.  These salary reduction
contributions  may not exceed  $10,000 in 2000,  which is indexed for inflation.
Employees of tax-exempt  organizations  and state and local government  agencies
are not eligible for SAR/SEPs.

Taxation  of  Distributions.  Generally,  distribution  payments  from  SEPs and
SAR/SEPs are subject to the same distribution rules described above for IRAs.

Required  Distributions.  SEPs and  SAR/SEPs  are  subject  to the same  minimum
required distribution rules described above for IRAs.

Tax-Free Rollovers. Generally, rollovers and direct transfers may be made to and
from SEPs and SAR/SEPs in the same manner as described  above for IRAs,  subject
to the same conditions and limitations.

SAVINGS INCENTIVE MATCH PLANS FOR EMPLOYEES (SIMPLE IRA)

Purchase Payments.  Under Section 408(p) of the Code,  employers may establish a
type of IRA plan known as a Simple IRA. Employees may have contributions made to
the SIMPLE IRA on a salary reduction basis. These salary reduction contributions
may not exceed  $6,000 in 2000,  which is indexed for  inflation.  Total  salary
reduction  contributions  are limited to $10,000 per year for any  employee  who
makes  salary  reduction  contributions  to more  than one plan.  Employers  are
required to contribute to the SIMPLE IRA, which contributions may not exceed the
lesser of:  (1) The amount of salary  deferred  by the  employee,  (2) 3% of the
employee's  compensation,  or (3)  $6,000,  if  the  employer  contributes  on a
matching basis; or the lesser of: (1) 2% of the employee's compensation,  or (2)
$3,200, if the employer makes  non-elective  contributions.  An employer may not
make contributions to both a SIMPLE IRA and another retirement plan for the same
calendar year.

Taxation of Distributions. Generally, distribution payments from SIMPLE IRAs are
subject to the same  distribution  rules described  above for IRAs,  except that
distributions  made  within  two  years  of  the  date  of an  employee's  first
participation  in a SIMPLE IRA of an  employer  are subject to a 25% penalty tax
instead of the 10% penalty tax discussed previously.

Required  Distributions.  SIMPLE IRAs are subject to the same  minimum  required
distribution rules described above for IRAs.

Tax-Free  Rollovers.  Direct transfers may be made among SIMPLE IRAs in the same
manner  as  described  above  for  IRAs,  subject  to the  same  conditions  and
limitations.  Rollovers  from  SIMPLE  IRAs are  permitted  after two years have
elapsed from the date of an employee's  first  participation  in a SIMPLE IRA of
the employer. Rollovers to SIMPLE IRAs from other plans are not permitted.

ROTH INDIVIDUAL RETIREMENT ANNUITIES (ROTH IRA)

Purchase  Payments.  Under  Section  408A  of the  Code,  Individuals  may  make
nondeductible   contributions   to  Roth  IRA  contracts  up  to  $2,000.   This
contribution  amount must be reduced by the amount of any contributions  made to
other  IRAs  for  the  benefit  of  the  Roth  IRA  owner.  The  maximum  $2,000
contribution  is phased out for single  taxpayers  with  adjusted  gross  income
between  $95,000 and $110,000 and for joint  filers with  adjusted  gross income
between  $150,000 and $160,000.  If taxable  income is recognized on the regular
IRA, an IRA owner with adjusted gross income of less than $100,000 may convert a
regular  IRA into a Roth IRA.  If the  conversion  is made in 1999,  IRA  income
recognized may be spread over four years. Otherwise, all IRA income will need to
be  recognized in the year of  conversion.  No IRS 10% tax penalty will apply to
the conversion.

Taxation of Distribution.  Qualified  distributions are received income-tax free
by the Roth IRA owner,  or  beneficiary in case of the Roth IRA owner's death. A
qualified  distribution  is any  distribution  made  after five years if the IRA
owner  is over  age 59 1/2,  dies,  becomes  disabled,  or uses  the  funds  for
first-time home buyer expenses at the time of distribution. The five-year period
for converted amounts begins from the year of the conversion.








                     Report of Independent Auditors




Board of Directors and Participants
Principal Life Insurance Company


We have  audited the  accompanying  individual  and combined  statements  of net
assets of Principal Life Insurance  Company Separate Account B (comprised of the
Aggressive  Growth, AIM V.I. Growth, AIM V.I. Growth and Income, AIM V.I. Value,
American  Century VP Growth & Income,  Asset  Allocation,  Balanced,  Blue Chip,
Bond, Capital Value, Fidelity VIP II Contrafund, Fidelity VIP Growth, Government
Securities,  Growth,  International,  International  SmallCap,  LargeCap Growth,
MicroCap,  MidCap,  MidCap  Growth,  MidCap Value,  Money  Market,  Real Estate,
SmallCap, Small Cap Growth, SmallCap Value, Stock Index 500, Templeton VP Stock,
and Utilities  Divisions) as of December 31, 1999, and the related statements of
operations  for the year then  ended,  and changes in net assets for each of the
two years in the period then ended,  except for those  divisions  operating  for
portions  of such  periods  as  disclosed  in the  financial  statements.  These
financial  statements are the responsibility of the management of Principal Life
Insurance  Company.  Our  responsibility  is to  express  an  opinion  on  these
financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the  amounts  and  disclosures  in  the  financial  statements.  Our
procedures included confirmation of securities owned as of December 31, 1999, by
correspondence  with the transfer agents.  An audit also includes  assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation.  We believe that our
audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the individual and combined  financial  position of the
respective  divisions of Principal Life Insurance  Company Separate Account B at
December 31, 1999, and the individual and combined  results of their  operations
and the  changes  in their  net  assets  for the  periods  described  above,  in
conformity with accounting principles generally accepted in the United States.

/s/ Ernst & Young LLP

Des Moines, Iowa
January 31, 2000


<PAGE>



                        Principal Life Insurance Company
                               Separate Account B

                            Statements of Net Assets

                                December 31, 1999

<TABLE>
<CAPTION>
<S>                                                                                                         <C>
Assets
Investments:
     Aggressive Growth Division:
         Aggressive Growth Account - 14,480,324 shares at net asset value of $23.89
              per share (cost - $247,636,940)                                                               $   345,934,950
AIM V.I. Growth Division:
         AIM V.I. Growth Fund - 367,954 shares at net asset value of
              $32.25 per share (cost - $10,843,312)                                                              11,866,523
AIM V.I. Growth and Income Division:
         AIM V.I. Growth and Income Fund - 572,233 shares at net asset value
              of $31.59 per share (cost - $15,842,561)                                                           18,076,830
AIM V.I. Value Division:
         AIM V.I. Value Fund - 396,108 shares at net asset value of
              $33.50 per share (cost - $12,184,028)                                                              13,269,626
American Century VP Growth & Income Division:
         American Century Variable Portfolios Inc.: VP Income & Growth - 59,948
              shares at net asset value of $8.00 per share (cost - $452,533)                                        479,584
Asset Allocation Division:
         Asset Allocation Account - 5,825,489 shares at net asset value of
              $13.23 per share (cost - $69,961,149)                                                              77,071,217
Balanced Division:
         Balanced Account - 12,810,215 shares at net asset value
              of $15.41 per share (cost - $195,788,197)                                                         197,405,415
Blue Chip Division:
         Blue Chip Account - 121,699 shares at net asset value of
              $10.38 per share (cost - $1,209,626)                                                                1,263,239
Bond Division:
         Bond Account - 10,877,467 shares at net asset value of
              $10.89 per share (cost - $127,987,262)                                                            118,455,611
Capital Value Division:
         Capital Value Account - 10,954,082 shares at net asset value of
              $30.74 per share (cost - $347,959,367)                                                            336,728,479
Fidelity VIP II Contrafund Division:
         Fidelity Variable Insurance Products Fund II: Fidelity VIP II Contrafund Portfolio
              -557,500 shares at net asset value of $29.10 per share (cost - $14,465,592)                        16,223,239
Fidelity VIP Growth Division:
         Fidelity Variable Insurance Products Fund: Fidelity VIP Growth Portfolio -
              318,430 shares at net asset value of $54.80 per share (cost - $15,490,259)                         17,449,942
Government Securities Division:
         Government Securities Account - 13,106,099 shares at
              net asset value of $10.26 per share (cost - $140,102,412)                                         134,468,582
Growth Division:
         Growth Account - 14,144,733 shares at net asset value of
              $23.56 per share (cost - $225,380,262)                                                            333,249,917


See accompanying notes.


Assets (continued)
International Division:
     International Account - 11,452,229 shares at net asset value of
              $15.95 per share (cost - $152,867,356)                                                        $   182,663,050
International SmallCap Division:
     International SmallCap Account - 1,285,315 shares at net asset
              value of $16.66 per share (cost - $15,116,129)                                                     21,413,344
LargeCap Growth Division:
         LargeCap Growth Account - 31,315 shares at net asset value of
              $13.26 per share (cost - $348,017)                                                                    415,243
MicroCap Division:
         MicroCap Account - 239,140 shares at net asset value of
              $8.07 per share (cost - $2,025,966)                                                                 1,929,858
MidCap Division:
         MidCap Account - 6,237,946 shares at net asset value of
              $36.90 per share (cost - $185,823,068)                                                            230,180,208
MidCap Growth Division:
         MidCap Growth Account - 746,126 shares at net asset value
              of $10.66 per share (cost - $6,962,670)                                                             7,953,706
MidCap Value Division:
         MidCap Value Account - 18,033 shares at net asset value of
              $11.11 per share (cost - $182,264)                                                                    200,351
Money Market Division:
         Money Market Account - 105,970,695 shares at net asset value of $1.00 per share                        105,970,695
Real Estate Division:
         Real Estate Account - 278,645 shares at net asset value of $8.20
              per share (cost - $2,533,981)                                                                       2,284,887
SmallCap Division:
         SmallCap Account - 1,328,035 shares at net asset value of $10.74
              per share (cost - $12,087,261)                                                                     14,263,092
SmallCap Growth Division:
         SmallCap Growth Account - 1,417,579 shares at net asset value of
              $19.56 per share (cost - $18,398,605)                                                              27,727,835
SmallCap Value Division:
         SmallCap Value Account - 539,656 shares at net asset value
              of $10.06 per share (cost - $4,578,677)                                                             5,428,934
Stock Index 500 Division:
         Stock Index 500 Account - 2,676,801 shares at net asset value of
              $10.71 per share (cost - $26,690,451)                                                              28,668,536
Templeton VP Stock Division:
         Templeton Variable Products Series Fund: Templeton Stock Fund Class 2 -
              9,444 shares at net asset value of $24.29 per share (cost - $206,732)                                 229,397
Utilities Division:
         Utilities Account - 1,774,898 shares at net asset value of $10.90 per share
              (cost - $18,915,925)                                                                               19,346,388

Combined net assets                                                                                          $2,270,618,678
</TABLE>






<PAGE>


                        Principal Life Insurance Company
                               Separate Account B

                      Statements of Net Assets (continued)

                                December 31, 1999

<TABLE>
<CAPTION>

                                                              Units           Unit
                                                                              Value
<S>                                                      <C>                    <C>               <C>
Net assets are represented by:
   Aggressive Growth Division:
     Contracts in accumulation period:
       The Principal Variable Annuity                     9,017,582            $38.36             $345,934,950

AIM V.I. Growth Division:
     Contracts in accumulation period:
       The Principal Variable Annuity                       968,222             12.26               11,866,523

AIM V.I. Growth and Income Division:
     Contracts in accumulation period:
       The Principal Variable Annuity                     1,493,915             12.10               18,076,830

AIM V.I. Value Division:
     Contracts in accumulation period:
       The Principal Variable Annuity                     1,148,659             11.55               13,269,626

American Century VP Growth & Income Division:
     Contracts in accumulation period:
       Principal Freedom Variable Annuity                    43,170             11.11                  479,584

Asset Allocation Division:
     Contracts in accumulation period:
       The Principal Variable Annuity                     3,913,104             19.70               77,071,217

Balanced Division:
     Contracts in accumulation period:
       Personal Variable                                  2,848,631              1.80                5,131,683
       Premier Variable                                  16,370,101              1.82               29,830,647
       The Principal Variable Annuity                     9,102,804             17.85              162,443,085

                                                                                                   197,405,415
Blue Chip Division:
     Contracts in accumulation period:
     Principal Freedom Variable Annuity                     123,177             10.26                1,263,239

Bond Division:
     Contracts in accumulation period:
       Personal Variable                                    998,334              1.42                1,421,734
       Premier Variable                                   7,414,544              1.44               10,676,104
       Principal Freedom Variable Annuity                   107,056              9.71                1,039,234
       The Principal Variable Annuity                     7,677,363             13.72              105,318,539

                                                                                                   118,455,611


See accompanying notes.


                                                              Units             Unit
                                                                                Value

Net assets are represented by (continued):
   Capital Value Division:
     Currently payable annuity contracts:
       Bankers Flexible Annuity                               3,544             30.01             $    106,344
       Pension Builder Plus - Rollover IRA                   50,709              6.17                  313,027
       Premier Variable                                     135,307              2.56                  346,812

                                                                                                       766,183
     Contracts in accumulation period:
       Bankers Flexible Annuity                             199,132            $30.01                5,976,135
       Pension Builder Plus                               1,091,155              5.54                6,047,096
       Pension Builder Plus - Rollover IRA                  167,496              6.17                1,033,755
       Personal Variable                                  4,014,371              2.52               10,123,021
       Premier Variable                                  22,330,793              2.56               57,237,192
       Principal Freedom Variable Annuity                   103,107              8.87                  914,718
       Principal Variable Annuity                        11,633,608             21.89              254,630,379

                                                                                                   335,962,296

                                                                                                   336,728,479
   Fidelity VIP II Contrafund Division:
     Contracts in accumulation period:
       The Principal Variable Annuity                     1,436,477             11.29               16,223,239

   Fidelity VIP Growth Division:
     Contracts in accumulation period:
       The Principal Variable Annuity                     1,441,196             12.11               17,449,942

   Government Securities Division:
     Contracts in accumulation period:
       Pension Builder Plus                                 356,199              2.14                  760,507
       Pension Builder Plus - Rollover IRA                   30,817              2.28                   70,140
       Personal Variable                                  2,110,735              1.51                3,182,014
       Premier Variable                                   8,431,716              1.53               12,921,136
       The Principal Variable Annuity                     8,553,790             13.74              117,534,785

                                                                                                   134,468,582
   Growth Division:
     Contracts in accumulation period:
       Personal Variable                                  3,115,301              2.46                7,664,116
       Premier Variable                                  20,774,213              2.49               51,676,583
       The Principal Variable Annuity                    10,998,654             24.90              273,909,218

                                                                                                   333,249,917
   International Division:
     Contracts in accumulation period:
       Personal Variable                                  1,754,632              2.06                3,619,950
       Premier Variable                                  10,814,176              2.09               22,547,859
       Principal Freedom Variable Annuity                    53,300             11.68                  622,564
       The Principal Variable Annuity                     7,798,860             19.99              155,872,677

                                                                                                   182,663,050
   International SmallCap Division:
     Contracts in accumulation period:
       The Principal Variable Annuity                     1,246,116             17.18               21,413,344


<PAGE>


             Principal Life Insurance Company
                    Separate Account B

           Statements of Net Assets (continued)

                     December 31, 1999

                                                              Units             Unit
                                                                                Value

Net assets are represented by (continued):
   LargeCap Growth Division:
     Contracts in accumulation period:
       Principal Freedom Variable Annuity                    31,275             $13.28            $    415,243

   MicroCap Division:
     Contracts in accumulation period:
       The Principal Variable Annuity                       243,675              7.92                1,929,858

   MidCap Division:
     Contracts in accumulation period:
       Personal Variable                                  2,156,005              2.16                4,654,699
       Premier Variable                                  12,882,746              2.18               28,134,044
       Principal Freedom Variable Annuity                    32,346             10.94                  353,982
       The Principal Variable Annuity                     9,229,032             21.35              197,037,483

                                                                                                   230,180,208
   MidCap Growth Division:
     Contracts in accumulation period:
       Principal Freedom Variable Annuity                     9,046             11.28                  102,078
       The Principal Variable Annuity                       746,186             10.52                7,851,628

                                                                                                     7,953,706
   MidCap Value Division:
     Contracts in accumulation period:
       Principal Freedom Variable Annuity                    17,888             11.20                  200,351

   Money Market Division:
     Contracts in accumulation period:
       Pension Builder Plus                                 338,145              2.01                  680,364
       Pension Builder Plus - Rollover IRA                   10,610              2.12                   22,536
       Personal Variable                                  1,512,864              1.33                2,009,728
       Premier Variable                                  10,632,065              1.35               14,359,351
       Principal Freedom Variable Annuity                    94,450             10.25                  968,430
       The Principal Variable Annuity                     7,145,096             12.31               87,930,286

                                                                                                   105,970,695
   Real Estate Division:
     Contracts in accumulation period:
       The Principal Variable Annuity                       261,126              8.75                2,284,887

   SmallCap Division:
     Contracts in accumulation period:
       Principal Freedom Variable Annuity                    49,733             13.79                  685,747
       The Principal Variable Annuity                     1,207,717             11.24               13,577,345

                                                                                                    14,263,092


See accompanying notes.
                                                              Units             Unit
                                                                                Value

Net assets are represented by (continued):
   SmallCap Growth Division:
     Contracts in accumulation period:
       Principal Freedom Variable Annuity                    24,440             $17.18            $    419,827
       The Principal Variable Annuity                     1,388,214             19.67               27,308,008

                                                                                                    27,727,835
   SmallCap Value Division:
     Contracts in accumulation period:
       The Principal Variable Annuity                       536,295             10.12                5,428,934

   Stock Index 500 Division:
     Contracts in accumulation period:
       Principal Freedom Variable Annuity                   301,818             10.98                3,315,448
       The Principal Variable Annuity                     2,314,127             10.96               25,353,088

                                                                                                    28,668,536
   Templeton VP Stock Division:
     Contracts in accumulation period:
       Principal Freedom Variable Annuity                    19,975             11.48                  229,397

   Utilities Division:
     Contracts in accumulation period:
       The Principal Variable Annuity                     1,670,481             11.58               19,346,388

Combined net assets                                                                               $2,270,618,678

</TABLE>



<PAGE>


                        Principal Life Insurance Company
                               Separate Account B

                            Statements of Operations

                          Year ended December 31, 1999

<TABLE>
<CAPTION>
                                                                                                          AIM V.I.
                                                                    Aggressive          AIM V.I.         Growth and
                                                                      Growth            Growth             Income
                                                    Combined         Division         Division (2)      Division (2)
<S>                                              <C>                  <C>            <C>              <C>
Investment income
Income:
   Dividends                                     $  45,282,090        $        -     $     17,806     $     77,291
   Capital gains distributions                     105,806,830        21,397,989          312,127           53,367

Total income                                       151,088,920        21,397,989          329,933          130,658

Expenses:
   Mortality and expense risks                      22,763,225         3,276,716           20,980           34,219
   Administration charges                              742,370           194,565              456              385
   Contingent sales charges                          3,165,426           457,098            3,214            4,269

                                                    26,671,021         3,928,379           24,650           38,873

Net investment income (loss)                       124,417,899        17,469,610          305,283           91,785

Realized and unrealized gains (losses)
on investments
Net realized gains (losses) on investments          22,090,229         3,196,766            6,593              573
Change in net unrealized appreciation or
   depreciation of investments                      63,116,910        68,126,668        1,023,211        2,234,269

Net increase (decrease) in net assets resulting
   from operations                                $209,625,038        $88,793,044      $1,335,087       $2,326,627

<FN>
(1)  Commenced operations April 30, 1999.
(2)  Commenced operations July 30, 1999.
</FN>
</TABLE>


See accompanying notes.


<TABLE>
<CAPTION>
                             American
                           Century VP
       AIM V.I.              Growth &              Asset
         Value               Income              Allocation            Balanced             Blue Chip
     Division (2)          Division (1)           Division             Division            Division (1)          Bond Division


    <S>                  <C>                    <C>                   <C>                     <C>                <C>
    $     29,001         $         -            $  1,831,944          $  6,834,925            $10,146            $  8,279,063
         151,654                   -               5,618,939             7,645,759                  -                       -

         180,655                                   7,450,883            14,480,684             10,146               8,279,063


          26,428               1,079                 854,745             2,242,611              2,912               1,408,549
             430                   -                  13,026                58,446                  -                  24,428
           1,915                   2                  91,473               294,250                  4                 186,790

          28,773               1,081                 959,244             2,595,307              2,916               1,619,767

         151,882              (1,081)              6,491,639            11,885,377              7,230               6,659,296


             891                (497)                481,462             1,484,227              2,512                (108,685)

       1,085,598              27,051               4,561,739           (11,427,368)            53,613             (11,364,679)


      $1,238,371             $25,473             $11,534,840          $  1,942,236            $63,355            $ (4,814,068)


</TABLE>
<PAGE>


                        Principal Life Insurance Company
                               Separate Account B

                      Statements of Operations (continued)

                          Year ended December 31, 1999

<TABLE>
<CAPTION>
                                                                  Fidelity VIP II     Fidelity VIP       Government
                                                  Capital Value     Contrafund          Growth            Securities
                                                    Division       Division (2)       Division (2)        Division
<S>                                              <C>                  <C>              <C>             <C>
Investment income
Income:
   Dividends                                     $   7,693,507        $        -       $        -      $ 8,714,628
   Capital gains distributions                      38,733,240                 -                -                -

Total income                                        46,426,747                 -                -        8,714,628

Expenses:
   Mortality and expense risks                       4,005,315            34,580           31,417        1,602,756
   Administration charges                              156,269               665              492           43,008
   Contingent sales charges                            498,264             1,863            3,790          242,416

                                                     4,659,848            37,108           35,699        1,888,180

Net investment income (loss)                        41,766,899           (37,108)         (35,699)       6,826,448

Realized and unrealized gains
(losses) on investments
Net realized gains (losses) on
   investments                                       4,658,058             1,648            5,275          484,422
Change in net unrealized appreciation
   or depreciation of investments                  (67,359,377)        1,757,647        1,959,683       (9,574,634)

Net increase (decrease) in net asset
    resulting from operations                     $(20,934,420)       $1,722,187       $1,929,259      $(2,263,764)



<FN>
(1)  Commenced operations April 30, 1999.
(2)  Commenced operations July 30, 1999.
</FN>
</TABLE>


See accompanying notes.



<TABLE>
<CAPTION>
                                                 International          LargeCap
        Growth             International          SmallCap              Growth               MicroCap               MidCap
       Division              Division             Division             Division(1)           Division              Division

    <S>                 <C>                      <C>                   <C>                  <C>                 <C>
    $  1,947,097        $  4,726,274             $         -           $         -          $   2,813           $     703,317
       1,329,905          17,318,991                 862,692                     -                  -              10,660,187

       3,277,002          22,045,265                 862,692                     -              2,813              11,363,504


       3,297,312           1,777,625                 105,356                   782             19,385               2,532,895
         123,956              33,015                   2,741                     -                495                  51,070
         372,883             228,462                   5,566                     4              1,058                 372,706

       3,794,151           2,039,102                 113,663                   786             20,938               2,956,671

        (517,149)         20,006,163                 749,029                  (786)           (18,125)              8,406,833




       4,769,748           1,999,070                 155,306                  (259)           (21,284)              4,548,722

      37,519,367          13,548,007               6,340,627                67,226            (16,637)             10,460,479


     $41,771,966         $35,553,240              $7,244,962               $66,181           $(56,046)            $23,416,034


</TABLE>


<PAGE>


                        Principal Life Insurance Company
                               Separate Account B

                      Statements of Operations (continued)

                          Year ended December 31, 1999
<TABLE>
<CAPTION>

                                                     MidCap           MidCap              Money
                                                     Growth            Value             Market          Real Estate
                                                    Division       Division (1)         Division          Division
<S>                                                  <C>               <C>             <C>               <C>
Investment income
Income:
   Dividends                                         $  13,485         $     303       $3,691,350        $ 117,060
   Capital gains distributions                               -             3,640                -                -

Total income                                            13,485             3,943        3,691,350          117,060

Expenses:
   Mortality and expense risks                          64,265               494          869,510           27,254
   Administration charges                                1,602                 -           23,537              383
   Contingent sales charges                              3,790                 -          357,209            1,571

                                                        69,657               494        1,250,256           29,208

Net investment income (loss)                           (56,172)            3,449        2,441,094           87,852

Realized and unrealized gains
(losses) on investments
Net realized gains (losses) on
   investments                                          29,979               (55)               -          (22,348)
Change in net unrealized appreciation
    or depreciation of investments                     706,786            18,087                -         (203,890)

Net increase (decrease) in net assets
   resulting from operations                          $680,593           $21,481       $2,441,094        $(138,386)


<FN>
(1) Commenced operations April 30, 1999.
</FN>
</TABLE>


See accompanying notes.


<TABLE>
<CAPTION>
                             SmallCap                                    Stock               Templeton
       SmallCap               Growth              SmallCap             Index 500             VP Stock              Utilities
       Division              Division          Value Division        Division (1)          Division (1)            Division


      <S>                 <C>                       <C>                 <C>                   <C>                    <C>
      $    4,386          $        -                $  34,529           $   160,270           $     -                $392,895
       1,164,756             260,578                       -               207,423                  -                  85,583

       1,169,142             260,578                  34,529               367,693                  -                 478,478


          95,691             104,663                  48,384               106,102                537                 170,663
           2,565               3,410                     893                 1,910                  -                   4,623
           5,893               6,248                   2,023                10,768                  2                  11,895

         104,149             114,321                  51,300               118,780                539                 187,181

       1,064,993             146,257                 (16,771)              248,913               (539)                291,297




         181,690             159,077                  28,958                 4,053               (696)                 45,023

       2,055,517           8,873,343                 830,881             1,978,085             22,665                (187,054)


      $3,302,200          $9,178,677                $843,068            $2,231,051            $21,430                $149,266

</TABLE>


<PAGE>


                        Principal Life Insurance Company
                               Separate Account B
                       Statements of Changes in Net Assets
                     Years ended December 31, 1999 and 1998
<TABLE>
<CAPTION>
                                                                                                                     AIM V.I.
                                                                              Aggrewssive          AIM V.I.         Growth and
                                                                                Growth              Growth            Income
                                                          Combined             Division          Division (3)      Division (3)
<S>                                                      <C>                  <C>               <C>                <C>
Net assets at January 1, 1998                            $1,288,183,210       $143,957,816$               -        $         -
Increase (decrease) in net assets
Operations:
   Net investment income (loss)                              65,953,139          7,934,103                -                  -
   Net realized gains (losses) on investments                12,416,637          2,390,605                -                  -
   Change in net unrealized appreciation or
     depreciation of investments                             69,585,710         16,690,371                -                  -

Net increase (decrease) in net assets resulting from
   operations                                               147,955,486         27,015,079                -                  -
Changes from principal transactions:
   Purchase payments, less sales charges, per
     payment fees and applicable premium taxes              880,179,184         89,426,487                -                  -
   Contract terminations                                    (82,987,332)        (7,493,332)               -                  -
   Death benefit payments                                    (6,720,662)          (574,590)               -                  -
   Flexible withdrawal option payments                      (13,530,855)        (1,052,669)               -                  -
   Transfer payments to other contracts                    (410,965,015)       (42,840,180)               -                  -
   Annuity payments                                             (47,900)                 -                -                  -

Increase in net assets from principal transactions          365,927,420         37,465,716                -                  -

Total increase                                              513,882,906         64,480,795                -                  -

Net assets at December 31, 1998                           1,802,066,116        208,438,611                -                  -
Increase (decrease) in net assets
Operations:
   Net investment income (loss)                             124,417,899         17,469,610          305,283             91,785
   Net realized gains (losses) on investments                22,090,229          3,196,766            6,593                573
   Change in net unrealized appreciation or
     depreciation of investments                             63,116,910         68,126,668        1,023,211          2,234,269

Net increase (decrease) in net assets resulting from
   operations                                               209,625,038         88,793,044        1,335,087          2,326,627
Changes from principal transactions:
   Purchase payments, less sales charges, per
     payment fees and applicable premium taxes              910,344,713        101,064,152       11,334,680         16,624,717
   Contract terminations                                   (141,526,084)       (15,104,428)        (106,201)          (141,058)
   Death benefit payments                                   (10,198,348)          (983,013)               -                  -
   Flexible withdrawal option payments                      (21,852,225)        (1,779,766)         (15,533)           (59,632)
   Transfer payments to other contracts                    (477,791,128)       (34,493,650)        (681,510)          (673,824)
   Annuity payments                                             (49,404)                 -                -                  -

Increase (decrease) in net assets from principal
   transactions                                             258,927,524         48,703,295       10,531,436         15,750,203

Total increase (decrease)                                   468,552,562        137,496,339       11,866,523         18,076,830

Net assets at December 31, 1999                          $2,270,618,678       $345,934,950      $11,866,523        $18,076,830




<FN>
(1)  Commenced operations May 1, 1998.
(2)  Commenced operations April 30, 1999.
(3)  Commenced operations July 30, 1999.
</FN>
</TABLE>


See accompanying notes.
<TABLE>
<CAPTION>
                        American
                       Century VP
     AIM V.I.           Growth &              Asset                                                                    Capital
       Value             Income            Allocation          Balanced           Blue Chip                             Value
   Division (3)       Division (2)          Division           Division         Division (2)     Bond Division        Division

     <S>                 <C>                <C>                <C>                <C>             <C>                <C>
     $         -         $      -           $48,511,958        $127,099,255       $        -      $ 73,489,868       $269,251,746


               -                -             2,564,027           9,165,298                -         4,819,740         14,865,520
               -                -               109,943             612,459                -           256,093          3,370,612

               -                -             1,193,914           5,916,307                -           403,378         16,709,725

               -                -             3,867,884          15,694,064                -         5,479,211         34,945,857



               -                -            20,700,753          75,135,480                -        58,231,814        104,873,017
               -                -            (2,607,601)         (7,275,303)               -        (4,182,861)       (20,291,443)
               -                -              (356,750)           (782,491)               -          (501,389)        (1,069,753)
               -                -              (647,508)         (2,009,052)               -        (1,522,331)        (2,067,909)
               -                -            (6,686,437)        (20,238,081)               -       (14,012,541)       (27,234,001)
               -                -                     -                   -                -                 -            (47,900)

               -                -            10,402,457          44,830,553                -        38,012,692         54,162,011

               -                -            14,270,341          60,524,617                -        43,491,903         89,107,868

               -                -            62,782,299         187,623,872                -       116,981,771        358,359,614


         151,882           (1,081)            6,491,639          11,885,377            7,230         6,659,296         41,766,899
             891             (497)              481,462           1,484,227            2,512          (108,685)         4,658,058

       1,085,598           27,051             4,561,739         (11,427,368)          53,613       (11,364,679)       (67,359,377)


       1,238,371           25,473            11,534,840           1,942,236           63,355        (4,814,068)       (20,934,420)


      13,050,220          524,993            14,766,942          53,940,183        1,333,008        42,269,162         78,514,936
         (63,264)          (1,423)           (3,022,661)        (14,926,025)          (3,596)       (7,755,652)       (27,487,047)
               -                -              (516,925)         (1,306,378)               -        (1,261,033)        (1,652,461)
         (34,809)          (2,610)             (881,819)         (2,961,604)         (51,191)       (2,492,384)        (3,352,498)
        (920,892)         (66,849)           (7,591,459)        (26,906,869)         (78,337)      (24,472,185)       (46,670,241)
               -                -                     -                   -                -                 -            (49,404)


      12,031,255          454,111             2,754,078           7,839,307        1,199,884         6,287,908           (696,715)

      13,269,626          479,584            14,288,918           9,781,543        1,263,239         1,473,840        (21,631,135)

     $13,269,626         $479,584           $77,071,217        $197,405,415       $1,263,239      $118,455,611       $336,728,479

</TABLE>


<PAGE>


                        Principal Life Insurance Company
                               Separate Account B
                 Statements of Changes in Net Assets (continued)
                     Years ended December 31, 1999 and 1998

<TABLE>
<CAPTION>
                                                       Fidelity VIP II       Fidelity VIP         Government
                                                         Contrafund             Growth            Securities          Growth
                                                        Division (3)         Division (3)          Division          Division

<S>                                                      <C>                 <C>                 <C>              <C>
Net assets at January 1, 1998                              $       -         $         -         $ 92,854,016     $165,813,925
Increase (decrease) in net assets
Operations:
   Net investment income (loss)                                    -                   -            5,457,597        2,355,086
   Net realized gains (losses) on investments                      -                   -              519,217        2,312,393
   Change in net unrealized appreciation or
     depreciation of investments                                   -                   -            1,581,620       32,170,680

Net increase (decrease) in net assets resulting from
   operations                                                      -                   -            7,558,434       36,838,159
Changes from principal transactions:
   Purchase payments, less sales charges, per
     payment fees and applicable premium taxes                     -                   -           63,571,935       84,755,953
   Contract terminations                                           -                   -           (6,906,897)      (9,260,589)
   Death benefit payments                                          -                   -             (712,491)        (806,053)
   Flexible withdrawal option payments                             -                   -           (1,740,621)      (1,381,999)
   Transfer payments to other contracts                            -                   -          (17,983,933)     (22,495,558)
   Annuity payments                                                -                   -                    -                -

Increase in net assets from principal transactions                 -                   -           36,227,993       50,811,754

Total increase                                                     -                   -           43,786,427       87,649,913

Net assets at December 31, 1998                                    -                   -          136,640,443      253,463,838
Increase (decrease) in net assets
Operations:
   Net investment income (loss)                              (37,108)            (35,699)           6,826,448         (517,149)
   Net realized gains (losses) on investments                  1,648               5,275              484,422        4,769,748
   Change in net unrealized appreciation or
     depreciation of investments                           1,757,647           1,959,683           (9,574,634)      37,519,367

Net increase (decrease) in net assets resulting from
   operations                                              1,722,187           1,929,259           (2,263,764)      41,771,966
Changes from principal transactions:
   Purchase payments, less sales charges, per
     payment fees and applicable premium taxes            14,931,250          16,698,633           47,743,208       91,335,475
   Contract terminations                                     (61,565)           (125,229)         (10,465,377)     (19,217,469)
   Death benefit payments                                          -                   -           (1,341,588)      (1,006,757)
   Flexible withdrawal option payments                       (24,879)            (26,375)          (2,664,620)      (2,479,569)
   Transfer payments to other contracts                     (343,754)         (1,026,346)         (33,179,720)     (30,617,567)
   Annuity payments                                                -                   -                    -                -

Increase (decrease) in net assets from principal
    transactions                                          14,501,052          15,520,683               91,903       38,014,113

Total increase (decrease)                                 16,223,239          17,449,942           (2,171,861)      79,786,079

Net assets at December 31, 1999                          $16,223,239         $17,449,942         $134,468,582     $333,249,917


<FN>
(1)      Commenced operations May 1, 1998.
(2)      Commenced operations April 30, 1999.
(3)      Commenced operations July 30, 1999.
</FN>
</TABLE>


See accompanying notes.
<TABLE>
<CAPTION>
                                  International               LargeCap
        International               SmallCap                   Growth                    MicroCap                   MidCap
          Division                Division (1)              Division (2)               Division (1)                Division

        <S>                        <C>                         <C>                      <C>                      <C>
        $121,436,154               $         -                 $      -                 $        -               $204,088,063

           5,420,947                    (7,494)                       -                     (1,807)                11,348,399
           1,240,861                   (34,310)                       -                    (30,669)                 1,666,097
           3,163,616                   (43,412)                       -                    (79,471)                (9,573,159)

           9,825,424                   (85,216)                       -                   (111,947)                 3,441,337


          43,354,442                 4,389,570                        -                  1,525,355                 66,169,872
          (6,288,874)                   (3,166)                       -                    (13,672)               (11,333,222)
            (361,156)                        -                        -                          -                   (893,824)
            (842,431)                   (8,380)                       -                       (764)                (1,395,916)
         (22,528,113)                 (534,238)                                           (252,998)               (27,342,936)
                   -                         -                        -                          -                          -

          13,333,868                 3,843,786                        -                  1,257,921                 25,203,974

          23,159,292                 3,758,570                        -                  1,145,974                 28,645,311

         144,595,446                 3,758,570                        -                  1,145,974                232,733,374


          20,006,163                   749,029                     (786)                   (18,125)                 8,406,833
           1,999,070                   155,306                     (259)                   (21,284)                 4,548,722

          13,548,007                 6,340,627                   67,226                    (16,637)                10,460,479


          35,553,240                 7,244,962                   66,181                    (56,046)                23,416,034

          34,132,051                13,166,004                  375,030                  1,266,131                 35,597,163
         (10,091,869)                 (183,916)                  (3,596)                   (34,951)               (16,031,613)
            (525,124)                  (45,140)                       -                     (1,942)                  (831,361)
          (1,246,885)                  (74,313)                    (687)                    (3,256)                (1,703,550)
         (19,753,809)               (2,452,823)                 (21,685)                  (386,052)               (42,999,839)
                   -                         -                        -                          -                          -


           2,514,364                10,409,812                  349,062                    839,930                (25,969,200)

          38,067,604                17,654,774                  415,243                    783,884                 (2,553,166)

        $182,663,050               $21,413,344                 $415,243                 $1,929,858               $230,180,208


</TABLE>


<PAGE>


                        Principal Life Insurance Company
                               Separate Account B
                 Statements of Changes in Net Assets (continued)
                     Years ended December 31, 1999 and 1998

<TABLE>
<CAPTION>
                                                           MidCap               MidCap               Money
                                                           Growth                Value              Market          Real Estate
                                                        Division (1)         Division (2)          Division        Division (1)

<S>                                                       <C>                   <C>              <C>                <C>
Net assets at January 1, 1998                             $        -            $      -         $  41,680,409      $        -
Increase (decrease) in net assets
Operations:
Net investment income (loss)                                 (13,725)                  -            1,944,535           44,944
Net realized gains (losses) on investments                    (8,805)                  -                    -           (1,854)
   Change in net unrealized appreciation or
     depreciation of investments                             284,250                   -                    -          (45,204)

Net increase (decrease) in net assets resulting from
   operations                                                261,720                   -            1,944,535           (2,114)
Changes from principal transactions:
   Purchase payments, less sales charges, per
     payment fees and applicable premium taxes             3,381,739                   -          245,196,048        1,979,207
   Contract terminations                                     (46,096)                  -           (7,232,550)          (6,972)
   Death benefit payments                                          -                   -             (658,257)               -
   Flexible withdrawal option payments                        (5,134)                  -             (797,929)          (4,598)
   Transfer payments to other contracts                     (203,258)                  -         (206,535,244)        (152,812)
   Annuity payments                                                -                   -                    -                -

Increase in net assets from principal transactions         3,127,251                   -           29,972,068        1,814,825

Total increase                                             3,388,971                   -           31,916,603        1,812,711

Net assets at December 31, 1998                            3,388,971                   -           73,597,012        1,812,711
Increase (decrease) in net assets
Operations:
   Net investment income (loss)                              (56,172)              3,449            2,441,094           87,852
   Net realized gains (losses) on investments                 29,979                 (55)                   -          (22,348)
   Change in net unrealized appreciation or
     depreciation of investments                             706,786              18,087                    -         (203,890)

Net increase (decrease) in net assets resulting from
   operations                                                680,593              21,481            2,441,094         (138,386)
Changes from principal transactions:
   Purchase payments, less sales charges, per
     payment fees and applicable premium taxes             5,299,244             199,655          238,793,125        1,050,155
   Contract terminations                                    (125,252)                  -          (15,296,261)         (51,913)
   Death benefit payments                                    (60,684)                  -             (340,462)          (1,942)
   Flexible withdrawal option payments                       (41,920)             (1,137)          (1,358,192)         (39,089)
   Transfer payments to other contracts                   (1,187,246)            (19,648)        (191,865,621)        (346,649)
   Annuity payments                                                -                   -                    -                -

Increase (decrease) in net assets from principal
   transactions                                            3,884,142             178,870           29,932,589          610,562

Total increase (decrease)                                  4,564,735             200,351           32,373,683          472,176

Net assets at December 31, 1999                           $7,953,706            $200,351         $105,970,695       $2,284,887



<FN>
(1)  Commenced operations May 1, 1998.
(2)  Commenced operations April 30, 1999.
(3)  Commenced operations July 30, 1999.
</FN>
</TABLE>

See accompanying notes.

<TABLE>
<CAPTION>
                             SmallCap             SmallCap               Stock               Templeton
       SmallCap               Growth               Value               Index 500             VP Stock              Utilities
     Division  (1)        Division  (1)         Division (1)         Division (2)          Division (2)          Division (1)

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


          (13,548)             (11,681)                 (737)                   -                   -                 81,935
           (4,971)               1,417                (6,817)                   -                   -                 24,366
          120,314              455,888                19,376                    -                   -                617,517


          101,795              445,624                11,822                    -                   -                723,818


        3,787,231            3,229,155             2,802,830                    -                   -              7,668,296
           (3,155)             (12,246)              (10,976)                   -                   -                (18,377)
                -               (3,908)                    -                    -                   -                      -
           (9,905)              (1,997)               (9,311)                   -                   -                (32,401)
         (240,611)            (456,290)             (215,381)                   -                   -             (1,012,403)
                -                    -                     -                    -                   -                      -

        3,533,560            2,754,714             2,567,162                    -                   -              6,605,115

        3,635,355            3,200,338             2,578,984                    -                   -              7,328,933

        3,635,355            3,200,338             2,578,984                    -                   -              7,328,933


        1,064,993              146,257               (16,771)             248,913                (539)               291,297
          181,690              159,077                28,958                4,053                (696)                45,023

        2,055,517            8,873,343               830,881            1,978,085              22,665               (187,054)


        3,302,200            9,178,677               843,068            2,231,051              21,430                149,266


       10,140,290           19,156,102             2,804,702           28,866,212             233,152             15,134,138
         (194,731)            (206,447)              (66,861)            (363,196)             (1,423)              (393,060)
          (72,373)            (142,968)                    -                    -                   -               (108,197)
          (55,329)             (61,773)              (31,699)            (160,894)               (687)              (245,525)
       (2,492,320)          (3,396,094)             (699,260)          (1,904,637)            (23,075)            (2,519,167)
                -                    -                     -                    -                   -                      -


        7,325,537           15,348,820             2,006,882           26,437,485             207,967             11,868,189

       10,627,737           24,527,497             2,849,950           28,668,536             229,397             12,017,455

      $14,263,092          $27,727,835            $5,428,934          $28,668,536            $229,397            $19,346,388

</TABLE>




<PAGE>


                        Principal Life Insurance Company
                               Separate Account B

                          Notes to Financial Statements

                                December 31, 1999

1. Investment and Accounting Policies

Principal Life Insurance  Company Separate  Account B (Separate  Account B) is a
segregated  investment  account of Principal Life Insurance  Company  (Principal
Life) 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  contractholders,  each  division of Separate  Account B
invests  exclusively  in  shares  representing   interests  in  a  corresponding
investment  option. As of December 31, 1999,  contractholder  investment options
include the following open-end management investment companies:
<TABLE>
<S>                                                    <C>
Principal Variable Contracts Fund, Inc. (4)            Principal Variable Contracts Fund, Inc. (4)
   Aggressive Growth Account                              (continued):
   Asset Allocation Account                               SmallCap Account (1)
   Balanced Account                                       Small Cap Growth Account (1)
   Blue Chip Account (2)                                  SmallCap Value Account (1)
   Bond Account                                           Stock Index 500 Account (2)
   Capital Value Account                                  Utilities Account (1)
   Government Securities Account                       AIM V.I. Growth Fund (3)
   Growth Account                                      AIM V.I. Growth & Income Fund (3)
   International Account                               AIM V.I. Value Fund (3)
   International SmallCap Account (1)                  American Century Variable Portfolios Inc.
   LargeCap Growth Account (2)                            VP Income & Growth (2)
   MicroCap Account (1)                                Fidelity Variable Insurance Products Fund
   MidCap Account                                         II: Fidelity VIP II Contrafund Portfolio (3)
   MidCap Growth Account (1)                           Fidelity Variable Insurance Products Fund:
   MidCap Value Account (2)                               Fidelity VIP Growth Portfolio (3)
   Money Market Account                                Templeton Variable Products Series Fund:
   Real Estate Account (1)                                Templeton Stock Fund Class 2 (2)
<FN>
(1)  Additional  investment  option  available to  contractholders  as of May 1,
     1998.
(2)  Additional  investment option available to  contractholders as of April 30,
     1999.
(3)  Additional  investment option available to  contractholders  as of July 30,
     1999.
(4)  Organized by Principal Life Insurance Company.
</FN>
</TABLE>

Investments are stated at the closing net asset values per share on December 31,
1999.

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.


<PAGE>


                        Principal Life Insurance Company
                               Separate Account B

                    Notes to Financial Statements (continued)



1. Investment and Accounting Policies (continued)

Separate  Account  B  supports  the  following  variable  annuity  contracts  of
Principal  Life:  Bankers  Flexible  Annuity  Contracts;  Pension  Builder  Plus
Contracts;  Pension  Builder Plus - Rollover IRA  Contracts;  Personal  Variable
Contracts;  Premier Variable  Contracts;  and The Principal Variable Annuity. On
April 30, 1999,  Principal  Life  introduced a new  product,  Principal  Freedom
Variable  Annuity,  which invests in Separate  Account B.  Contributions  to the
Personal Variable contracts are no longer accepted from new customers, only from
existing customers beginning January 1, 1998.

Use of Estimates in the Preparation of Financial Statements

The preparation of Separate  Account B's 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 financial statements and accompanying notes.


2. Expenses

Principal Life is compensated for the following expenses:

Bankers  Flexible  Annuity  Contracts - Mortality  and expense  risks assumed by
Principal Life are compensated  for by a charge  equivalent to an annual rate of
0.48% of the asset value of each contract. An annual administration charge of $7
for each  participant's  account is deducted as compensation for  administrative
expenses.  The  mortality  and expense  risk and annual  administration  charges
amounted to $32,392 and $917,  respectively,  during the year ended December 31,
1999.

Pension  Builder  Plus and  Pension  Builder  Plus - Rollover  IRA  Contracts  -
Mortality and expense risks assumed by Principal Life are  compensated  for by a
charge  equivalent  to an  annual  rate  of  1.4965%  (1.0001%  for  a  Rollover
Individual Retirement Annuity) of the asset value of each contract. A contingent
sales charge of up to 7% may be deducted from  withdrawals made during the first
10 years of a  contract,  except for death or  permanent  disability.  An annual
administration  charge  will be  deducted  ranging  from a  minimum  of $25 to a
maximum of $275 depending upon a participant's investment account values and the
number  of  participants   under  the  retirement  plan  and  their  participant
investment   account  value.  The  charges  for  mortality  and  expense  risks,
contingent  sales,  and annual  administration  amounted to  $145,840,  $14, and
$38,283, respectively, during the year ended December 31, 1999.


<PAGE>


                        Principal Life Insurance Company
                               Separate Account B

                    Notes to Financial Statements (continued)



2. Expenses (continued)

Personal  Variable  Contracts - Mortality and expense risks assumed by Principal
Life are  compensated  for by a charge  equivalent to an annual rate of 0.64% of
the asset value of each contract.  A contingent  sales charge of up to 5% may be
deducted  from  withdrawals  from an investment  account  during the first seven
years from the date the first  contribution which relates to such participant is
accepted by Principal Life. This charge does not apply to withdrawals  made from
investment  accounts  which  correlate to a plan  participant as a result of the
plan  participant's  death or  permanent  disability.  An annual  administration
charge of $34 for each  participant's  account plus 0.35% of the annual  average
balance of investment  account values which correlate to a plan participant will
be deducted on a quarterly  basis.  The charges for mortality and expense risks,
contingent sales and annual  administration  amounted to $219,455,  $46,869, and
$71,216, respectively, during the year ended December 31, 1999.

Premier  Variable  Contracts - Mortality  and expense risks assumed by Principal
Life are  compensated  for by a charge  equivalent to an annual rate of 0.42% of
the asset value of each contract. A fixed contract administration charge ranging
from $163 to $250  depending on plan type,  plus a variable  charge ranging from
 .06% to .3% of quarterly assets (with a minimum charge of $188) is billed to the
contractholder each quarter.  Additional  quarterly  administration  charges for
recordkeeping  services  are based on the  number of plan  participants  and can
range from a minimum of $512 to $22,579,  plus $3.25 for each  participant  over
5,000.  The  charges  for  mortality  expense  risks and  annual  administration
amounted to $891,515 and $19,221,  respectively,  during the year ended December
31, 1999.
There were no contingent sales charges provided for in these contracts.

The  Principal  Variable  Annuity -  Mortality  and  expense  risks  assumed  by
Principal Life are compensated  for by a charge  equivalent to an annual rate of
1.25% of the asset value of each contract. A contingent sales charge of up to 6%
may be  deducted  from the  withdrawals  made  during  the  first six years of a
contract, except for death, annuitization,  permanent disability, confinement in
a health care facility,  or terminal illness. An annual administration charge of
the lessor of two percent of the accumulated value or $30 is deducted at the end
of the contract year.  Principal Life reserves the right to charge an additional
administrative fee of up to 0.15% of the asset value of each Division.  This fee
is currently being waived.  The mortality  expense risks,  contingent sales, and
annual  administration  amounted  to  $21,448,417,   $3,118,480,  and  $612,733,
respectively, during the year ended December 31, 1999.

Principal Freedom Variable Annuity  (beginning in 1999) - Mortality and expenses
risk assumed by Principal Life are compensated for by a charge  equivalent to an
annual rate of 0.85% of the asset value of each  contract.  A  contingent  sales
charge up to 6% may be deducted from the  withdrawals  made during the first six
years of a  contract,  except for death,  annuitization,  permanent  disability,
confinement in a health facility,  or terminal illness.  Principal Life reserves
the right to charge an additional administrative fee of up to 0.15% of the asset
value of each Division.  The mortality expense risk and contingent sales charges
amounted to $25,606 and $62,  respectively,  during the year ended  December 31,
1999.

<PAGE>


                        Principal Life Insurance Company
                               Separate Account B

                    Notes to Financial Statements (continued)



3. Federal Income Taxes

The  operations of Separate  Account B are a part of the operations of Principal
Life. Under current practice, no federal income taxes are allocated by Principal
Life to the operations of Separate Account B.


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>
                                                                          Year ended December 31, 1999

                                                   Units                Amount                 Units                Amount
                                                 Purchased             Purchased             Redeemed              Redeemed
<S>                                             <C>                 <C>                       <C>               <C>
Aggressive Growth Division:
   The Principal Variable Annuity                3,214,960          $122,462,141              1,683,015         $  56,289,236

AIM V.I. Growth Division:
   The Principal Variable Annuity                1,043,639            11,664,612                 75,317               827,893

AIM V.I. Growth and Income Division:
   The Principal Variable Annuity                1,576,345            16,755,376                 82,430               913,388

AIM V.I. Value Division:
   The Principal Variable Annuity                1,243,905            13,230,876                 95,246             1,047,739

American Century VP Growth &
   Income Division:
   Principal Freedom Variable Annuity               50,412               524,993                  7,242                71,963

Asset Allocation Division:
   The Principal Variable Annuity                  834,729            22,217,825                683,360            12,972,108

Balanced Division:
   Personal Variable                               886,567             1,955,537                359,165               673,706
   Premier Variable                              6,339,318            13,629,736              4,740,045             8,750,890
   The Principal Variable Annuity                2,284,756            52,835,595              2,085,229            39,271,588

                                                 9,510,641            68,420,868              7,184,439            48,696,184
Blue Chip Division:
   Principal Freedom Variable Annuity              136,422             1,343,154                 13,245               136,040

Bond Division:
   Personal Variable                               418,281               704,639                185,727               277,590
   Premier Variable                              4,132,232             6,826,337              2,731,487             4,028,982
   Principal Freedom Variable Annuity              111,634             1,149,316                  4,578                47,159
   The Principal Variable Annuity                2,468,514            41,867,932              2,289,764            33,247,289

                                                 7,130,661            50,548,224              5,211,556            37,601,020
</TABLE>
<PAGE>


                        Principal Life Insurance Company
                               Separate Account B

                    Notes to Financial Statements (continued)

4. Purchases and Sales of Investment Securities (continued)
<TABLE>
                                                                          Year ended December 31, 1999
<CAPTION>
                                                   Units                Amount                 Units                Amount
                                                 Purchased             Purchased             Redeemed              Redeemed
<S>                                             <C>                 <C>                       <C>                <C>
Capital Value Division:
   Bankers Flexible Annuity                              -          $    841,253                 22,885          $    766,530
   Pension Builder Plus                              7,017               888,413                204,326             1,317,343
   Pension Builder - Rollover                          769               200,803                130,658               853,075
   Personal Variable                               967,223             3,979,495                717,700             1,970,499
   Premier Variable                              5,573,357            22,944,583              5,435,276            14,926,095
   Principal Freedom Variable Annuity              103,693             1,078,445                    586                 7,725
   The Principal Variable Annuity                2,548,728            95,008,690              2,635,305            64,030,231

                                                 9,200,787           124,941,682              9,146,736            83,871,498
Fidelity VIP II Contrafund Division:
   The Principal Variable Annuity                1,478,491            14,931,250                 42,014               467,306

Fidelity VIP Growth Division:
   The Principal Variable Annuity                1,551,497            16,698,632                110,301             1,213,648

Government Securities Division:
   Pension Builder Plus                              3,243                57,016                135,077               304,315
   Pension Builder - Rollover                        2,725                10,957                123,261               281,975
   Personal Variable                               559,774             1,055,722                402,979               629,754
   Premier Variable                              3,747,210             6,587,956              3,673,738             5,697,825
   The Principal Variable Annuity                2,981,151            48,746,184              2,981,307            42,625,616

                                                 7,294,103            56,457,835              7,316,362            49,539,485
Growth Division:
   Personal Variable                             1,269,770             2,904,572                386,799               896,579
   Premier Variable                              9,481,990            21,824,588              5,078,610            11,584,283
   The Principal Variable Annuity                2,961,592            69,883,318              1,825,509            44,634,652

                                                13,713,352            94,612,478              7,290,918            57,115,514
International Division:
   Personal Variable                               582,324             1,455,068                338,607               600,098
   Premier Variable                              3,664,161             9,217,380              2,292,432             4,103,134
   Principal Freedom Variable Annuity               54,996               630,306                  1,696                19,226
   The Principal Variable Annuity                1,517,640            44,874,562              1,584,525            28,934,331

                                                 5,819,121            56,177,316              4,217,260            33,656,789
International SmallCap Division:
   The Principal Variable Annuity                1,049,723            14,028,696                222,261             2,869,855

LargeCap Growth Division:
   Principal Freedom Variable Annuity               33,844               375,030                  2,569                26,754

MicroCap Division:
   The Principal Variable Annuity                  156,137             1,268,945                 53,831               447,140

</TABLE>
<PAGE>


                        Principal Life Insurance Company
                               Separate Account B

                    Notes to Financial Statements (continued)


4. Purchases and Sales of Investment Securities (continued)
<TABLE>

                                                                          Year ended December 31, 1999
<CAPTION>
                                                   Units                Amount                 Units                Amount
                                                 Purchased             Purchased             Redeemed              Redeemed
<S>                                            <C>                <C>                       <C>                  <C>
MidCap Division:
   Personal Variable                               731,578        $    1,597,024                493,072          $    956,950
   Premier Variable                              4,873,689            10,698,589              4,195,358             8,136,930
   Principal Freedom Variable Annuity               34,298               347,942                  1,952                19,145
   The Principal Variable Annuity                1,298,049            34,317,113              2,807,445            55,410,009

                                                 6,937,614            46,960,668              7,497,827            64,523,034
MidCap Growth Division:
   Principal Freedom Variable Annuity                9,110                96,654                     64                   834
   The Principal Variable Annuity                  542,934             5,216,076                148,770             1,483,926

                                                   552,044             5,312,730                148,834             1,484,760
MidCap Value Division:
   Principal Freedom Variable Annuity               20,181               203,598                  2,293                21,279

Money Market Division:
   Pension Builder Plus                              1,340                32,651                 32,978                75,711
   Pension Builder - Rollover                          668                 2,380                    725                 1,672
   Personal Variable                             4,953,979             6,553,954              4,771,035             6,240,201
   Premier Variable                             35,455,605            47,466,345             34,692,221            45,871,646
   Principal Freedom Variable Annuity              306,893             3,135,144                212,443             2,166,714
   The Principal Variable Annuity               15,033,975           185,294,000             12,793,632           155,754,849

                                                55,752,460           242,484,474             52,503,034           210,110,793
Real Estate Division:
   The Principal Variable Annuity                  115,608             1,167,215                 49,917               468,801

SmallCap Division:
   Principal Freedom Variable Annuity               49,860               662,386                    127                 2,684
   The Principal Variable Annuity                1,050,452            10,647,045                301,274             2,916,217

                                                 1,100,312            11,309,431                301,401             2,918,901
SmallCap Growth Division:
   Principal Freedom Variable Annuity               28,563               318,177                  4,123                56,732
   The Principal Variable Annuity                1,353,563            19,098,502                279,769             3,864,869

                                                 1,382,126            19,416,679                283,892             3,921,601
SmallCap Value Division:
   The Principal Variable Annuity                  320,599             2,839,231                 89,876               849,120

Stock Index 500 Division:
   Principal Freedom Variable Annuity              321,884             3,278,717                 20,066               209,923
   The Principal Variable Annuity                2,535,758            25,955,190                221,631             2,337,587

                                                 2,857,642            29,233,907                241,697             2,547,510
Templeton VP Stock Division:
   Principal Freedom Variable Annuity               22,553               233,152                  2,578                25,724

Utilities Division:
   The Principal Variable Annuity                1,317,255            15,612,615                286,073             3,453,129

                                               135,417,163        $1,061,433,633            104,845,624          $678,088,212

</TABLE>




<PAGE>


                        Principal Life Insurance Company
                               Separate Account B

                    Notes to Financial Statements (continued)


4. Purchases and Sales of Investment Securities (continued)
<TABLE>

                                                                          Year ended December 31, 1998
<CAPTION>

                                                   Units                Amount                 Units                Amount
                                                 Purchased             Purchased             Redeemed              Redeemed
<S>                                            <C>                <C>                       <C>                  <C>
Aggressive Growth Division:
   The Principal Variable Annuity                3,499,221         $  99,901,754              2,090,432          $ 54,501,935

Asset Allocation Division:
   The Principal Variable Annuity                1,282,525            24,046,561                654,896            11,080,077

Balanced Division:
   Personal Variable                             1,004,328             1,912,930                457,683               780,708
   Premier Variable                             10,422,806            19,013,537              6,268,556            10,551,964
   The Principal Variable Annuity                3,344,124            65,310,536              1,158,043            20,908,480

                                                14,771,258            86,237,003              7,884,282            32,241,152
Bond Division:
   Personal Variable                               483,609               749,413                204,963               298,308
   Premier Variable                              3,340,901             5,252,870              1,335,734             1,947,955
   The Principal Variable Annuity                3,782,130            58,262,756              1,300,729            19,186,344

                                                 7,606,640            64,265,039              2,841,426            21,432,607
Capital Value Division:
   Bankers Flexible Annuity                              -               378,745                 33,142             1,019,158
   Pension Builder Plus                             12,400               489,669                347,496             2,079,127
   Pension Builder - Rollover                       13,394               206,030                 61,664               413,253
   Personal Variable                             1,028,159             3,098,635                706,659             1,805,819
   Premier Variable                              6,692,409            20,064,223              5,703,586            14,753,134
   The Principal Variable Annuity                3,851,690            99,320,683              1,451,484            34,459,963

                                                11,598,052           123,557,985              8,304,031            54,530,454
Government Securities Division:
   Pension Builder Plus                              2,440                59,890                144,796               323,157
   Pension Builder - Rollover                        6,075                31,150                 46,361               105,763
   Personal Variable                               533,981               932,430                395,901               592,463
   Premier Variable                              3,808,301             6,299,202              3,136,542             4,703,918
   The Principal Variable Annuity                4,224,663            63,176,336              1,616,290            23,088,117

                                                 8,575,460            70,499,008              5,339,890            28,813,418
Growth Division:
   Personal Variable                             1,056,605             2,120,837                399,346               785,794
   Premier Variable                              9,492,310            19,278,673              4,562,959             9,075,786
   The Principal Variable Annuity                3,220,065            68,289,943              1,255,802            26,661,033

                                                13,768,980            89,689,453              6,218,107            36,522,613
International Division:
   Personal Variable                               805,432             1,415,902                308,660               500,015
   Premier Variable                              4,733,201             8,515,990              2,974,704             4,950,251
   The Principal Variable Annuity                2,153,106            40,571,261              1,603,148            26,298,072

                                                 7,691,739            50,503,153              4,886,512            31,748,338
</TABLE>

<PAGE>


                        Principal Life Insurance Company
                               Separate Account B

                    Notes to Financial Statements (continued)


4. Purchases and Sales of Investment Securities (continued)
<TABLE>

                                                                          Year ended December 31, 1998
<CAPTION>

                                                   Units                Amount                 Units                Amount
                                                 Purchased             Purchased             Redeemed              Redeemed
<S>                                            <C>                <C>                       <C>                  <C>
International SmallCap Division:
   The Principal Variable Annuity                  483,237        $    4,399,364                 64,583          $    563,072

MicroCap Division:
   The Principal Variable Annuity                  175,619             1,530,140                 34,250               274,026

MidCap Division:
   Personal Variable                               879,026             1,880,837                439,232               851,883
   Premier Variable                              5,642,259            12,250,222              2,973,492             5,798,868
   The Principal Variable Annuity                2,793,284            66,291,200              1,875,347            37,219,135

                                                 9,314,569            80,422,259              5,288,071            43,869,886
MidCap Growth Division:
   The Principal Variable Annuity                  381,976             3,381,739                 29,954               268,213

Money Market Division:
   Pension Builder Plus                             53,479               135,725                102,745               203,381
   Pension Builder - Rollover                        1,336                 3,925                  6,405                13,015
   Personal Variable                             3,575,718             4,528,715              3,302,133             4,121,381
   Premier Variable                             48,477,115            61,598,188             45,123,308            56,876,964
   The Principal Variable Annuity               15,337,299           181,640,592             13,184,712           154,775,801

                                                67,444,947           247,907,145             61,719,303           215,990,542
Real Estate Division:
   The Principal Variable Annuity                  213,750             2,032,472                 18,315               172,703

SmallCap Division:
   The Principal Variable Annuity                  492,217             3,787,569                 33,678               267,557

SmallCap Growth Division:
   The Principal Variable Annuity                  368,419             3,229,155                 53,999               486,122

SmallCap Value Division:
   The Principal Variable Annuity                  334,867             2,812,751                 29,295               246,326

Utilities Division:
   The Principal Variable Annuity                  741,204             7,775,696                101,905             1,088,646

                                               148,744,680          $965,978,246            105,592,929          $534,097,687

</TABLE>





<PAGE>


                        Principal Life Insurance Company
                               Separate Account B

                    Notes to Financial Statements (continued)




4. Purchases and Sales of Investment Securities (continued)

Purchases include reinvested dividends and capital gains.  Mortality adjustments
are included in purchases and redemptions, as applicable.

Money Market purchases include transactions where investment allocations are not
known at the time of the deposit.  Redemptions reflect subsequent allocations to
directed investment divisions.


5. Year 2000 Issues (Unaudited)

As of January 31, 2000, virtually all of the major technology systems, processes
and  infrastructure,  including  those which rely on third party vendors used by
Principal  Life and other service  providers of Separate  Account B appear to be
operating smoothly  following the rollover to the Year 2000.  Principal Life has
experienced  no  significant   interruptions  to  normal  business   operations,
including the processing of customer  account data and  transactions.  Principal
Life will continue its Year 2000 vigilance into early 2001.

Based on the performance of its major technology  systems to date, ongoing plans
to deal with external  relationships,  and  contingency  plans,  Principal  Life
believes that in the worst case scenario it will experience,  at most,  isolated
and  insignificant  disruptions  of business  processes as a result of Year 2000
issues.  Such disruptions are not expected to have a material effect on Separate
Account B's future results of operations, liquidity, or financial condition.


<PAGE>

                        Report of Independent Auditors







The Board of Directors
Principal Life Insurance Company


We have audited the accompanying  consolidated  statements of financial position
of Principal  Life  Insurance  Company (the  Company,  an indirect  wholly-owned
subsidiary  of  Principal  Mutual  Holding  Company) as of December 31, 1999 and
1998,  and the related  consolidated  statements  of  operations,  stockholder's
equity and cash flows for each of the three years in the period  ended  December
31, 1999.  These financial  statements are the  responsibility  of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

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

/s/Ernst & Young LLP

Des Moines, Iowa
January 31, 2000



                        Principal Life Insurance Company

                      Consolidated Statements of Operations




<TABLE>
<CAPTION>
                                                                         Year ended December 31
                                                                    1999          1998          1997
                                                                ------------------------------------------
                                                                              (In Millions)
<S>                                                                 <C>           <C>           <C>
Revenues
Premiums and other considerations                                   $3,152        $3,409        $4,668
Fees and other revenue                                               1,125           992           881
Net investment income                                                2,777         2,806         2,937
Net realized capital gains                                             459           466           176
Contribution from closed block                                          11            13             -
                                                                ------------------------------------------
Total revenues                                                       7,524         7,686         8,662

Expenses
Policy and contract benefits                                         4,210         4,500         5,271
Change in future policy benefits and
   contractholder funds                                                415           277           361
Dividends to policyholders                                               9           155           299
Operating expenses                                                   1,757         2,015         2,036
                                                                ------------------------------------------
                                                                ------------------------------------------
Total expenses                                                       6,391         6,947         7,967
                                                                ------------------------------------------

Income before income taxes                                           1,133           739           695

Income taxes                                                           323            44           241
                                                                ------------------------------------------
                                                                ==========================================
Net income                                                          $  810        $  695        $  454
                                                                ==========================================
</TABLE>



See accompanying notes.




                        Principal Life Insurance Company

                  Consolidated Statements of Financial Position


<TABLE>
<CAPTION>
                                                                                        December 31
                                                                                     1999         1998
                                                                                 ---------------------------
                                                                                 ---------------------------
                                                                                       (In Millions)
<S>                                                                                 <C>          <C>
Assets
Fixed maturities, available-for-sale                                                $21,660      $21,006
Equity securities, available-for-sale                                                   864        1,102
Mortgage loans                                                                       12,296       12,091
Real estate                                                                           2,212        2,585
Policy loans                                                                             28           25
Other investments                                                                       637          349
                                                                                 ---------------------------
Total investments                                                                    37,697       37,158

Cash and cash equivalents                                                               362          461
Accrued investment income                                                               408          375
Deferred policy acquisition costs                                                       792          456
Property and equipment                                                                  458          451
Goodwill and other intangibles                                                          152          161
Premiums due and other receivables                                                      284          261
Mortgage loan servicing rights                                                        1,081          778
Closed block assets                                                                   4,318        4,251
Separate account assets                                                              33,307       29,009
Other assets                                                                            451          582
                                                                                 ---------------------------
                                                                                 ===========================
Total assets                                                                        $79,310      $73,943
                                                                                 ===========================
                                                                                 ===========================

Liabilities
Contractholder funds                                                                $24,523      $23,339
Future policy benefits and claims                                                     7,623        7,082
Other policyholder funds                                                                271          293
Short-term debt                                                                           -          200
Long-term debt                                                                          834          671
Income taxes currently payable                                                           15           27
Deferred income taxes                                                                   159          497
Closed block liabilities                                                              5,395        5,299
Separate account liabilities                                                         33,307       29,009
Other liabilities                                                                     2,232        2,057
                                                                                 ---------------------------
                                                                                 ---------------------------
Total liabilities                                                                    74,359       68,474

Stockholder's equity
Common stock, par value $1 per share - authorized  5,000,000 shares,  issued and
   outstanding 2,500,000 shares (wholly owned indirectly by Principal Mutual
   Holding Company)                                                                       3            3
Retained earnings                                                                     5,110        4,749
Accumulated other comprehensive income (loss):
   Net unrealized gains (losses) on available-for-sale securities                      (102)         746
   Net foreign currency translation adjustment                                          (60)         (29)
                                                                                 ---------------------------
                                                                                 ---------------------------
Total stockholder's equity                                                            4,951        5,469
                                                                                 ---------------------------
                                                                                 ===========================
Total liabilities and stockholder's equity                                          $79,310      $73,943
                                                                                 ===========================
</TABLE>

See accompanying notes.




                        Principal Life Insurance Company

                 Consolidated Statements of Stockholder's Equity



<TABLE>
<CAPTION>
                                                            Net Unrealized
                                                          Gains (Losses) on      Net Foreign
                                                          Available-for-Sale      Currency            Total
                                    Common     Retained       Securities         Translation      Stockholder's
                                     Stock     Earnings                          Adjustment          Equity
                                  -------------------------------------------------------------------------------
                                                                  (In Millions)
<S>                                    <C>      <C>             <C>                 <C>               <C>
   Balances at January 1, 1997         $-       $3,803          $   860             $  (9)            $4,654
   Comprehensive income:
     Net income                         -          454                -                 -                454
     Net change in unrealized
       gains and losses on fixed
       maturities,                      -            -              197                 -                197
       available-for-sale
     Net change in unrealized
       gains and losses on
       equity securities,               -            -              118                 -                118
       available-for-sale
     Adjustments for assumed
       changes in amortization
       patterns:
       Deferred policy
         acquisition costs              -            -              (44)                -                (44)
       Unearned revenue reserves        -            -                4                 -                  4
     Provision for deferred
       income taxes                     -            -              (97)                -                (97)
     Change in net foreign
       currency translation             -            -                -                (2)                (2)
       adjustment
                                                                                                 ----------------
   Comprehensive income                                                                                  630
                                  -------------------------------------------------------------------------------
   Balances at December 31, 1997        -        4,257            1,038               (11)             5,284
   Issuance of 2,500,000 shares
     of common stock to parent
     holding company                    3           (3)              -                  -                  -
   Dividend to parent holding           -         (200)              -                  -               (200)
     company
   Comprehensive income:
     Net income                         -          695               -                  -                695
     Net change in unrealized
       gains and losses on fixed
       maturities,                      -            -            (203)                 -               (203)
       available-for-sale
     Net change in unrealized
       gains and losses on
       equity securities,
       available-for-sale,              -            -            (292)                 -               (292)
       including seed money in
       separate accounts
     Adjustments for assumed
       changes in amortization
       patterns:
       Deferred policy
         acquisition costs              -            -              37                  -                 37
       Unearned revenue reserves        -            -              (4)                 -                 (4)
     Provision for deferred
       income tax benefit               -            -             170                  -                170
     Change in net foreign
       currency translation             -            -               -                (18)               (18)
       adjustment
                                                                                                 ----------------
   Comprehensive income                                                                                  385
                                  -------------------------------------------------------------------------------
   Balances at December 31, 1998        3        4,749             746                (29)             5,469
</TABLE>



                        Principal Life Insurance Company

           Consolidated Statements of Stockholder's Equity (continued)




<TABLE>
<CAPTION>
                                                            Net Unrealized
                                                          Gains (Losses) on      Net Foreign
                                                          Available-for-Sale      Currency            Total
                                    Common     Retained       Securities         Translation      Stockholder's
                                     Stock     Earnings                          Adjustment          Equity
                                  -------------------------------------------------------------------------------
                                                                  (In Millions)

<S>                                    <C>      <C>             <C>                 <C>               <C>
   Balances at January 1, 1999         $3       $4,749          $  746              $ (29)            $5,469
   Dividend to parent holding           -         (449)              -                  -               (449)
     company
   Comprehensive loss:
     Net income                         -          810               -                  -                810
     Net change in unrealized
       gains and losses on fixed
       maturities,                      -            -          (1,375)                 -             (1,375)
       available-for-sale
     Net change in unrealized
       gains and losses on
       equity securities,
       available-for-sale,              -            -            (142)                 -               (142)
       including seed money in
       separate accounts
     Adjustments for assumed
       changes in amortization
       patterns:
       Deferred policy
         acquisition costs                           -             246                  -                246
       Unearned revenue reserves                     -             (30)                 -                (30)
     Provision for deferred
       income tax benefit                            -             453                  -                453
     Change in net foreign
       currency translation                          -               -                (31)               (31)
       adjustment
                                                                                                 ----------------
   Comprehensive loss                                                                                    (69)
                                  ===============================================================================
   Balances at December 31, 1999       $3       $5,110         $  (102)              $(60)            $4,951
                                  ===============================================================================
</TABLE>



See accompanying notes.




                        Principal Life Insurance Company

                      Consolidated Statements of Cash Flows




<TABLE>
<CAPTION>
                                                                              Year ended December 31
                                                                          1999         1998         1997
                                                                      ---------------------------------------
                                                                                  (In Millions)
<S>                                                                    <C>         <C>            <C>
Operating activities
Net income                                                             $     810   $     695      $   454
Adjustments to reconcile net income to net cash provided by
   operating activities:
   Amortization of deferred policy acquisition costs                          76         170          170
   Additions to deferred policy acquisition costs                           (254)       (229)        (213)
   Gain on sales of subsidiaries                                             (11)         (6)         (14)
   Accrued investment income                                                 (33)         24            7
   Premiums due and other receivables                                        (21)         87          (78)
   Contractholder and policyholder liabilities and dividends
                                                                           1,430       1,489        1,396
   Current and deferred income taxes                                         103        (265)          96
   Net realized capital gains                                               (459)       (466)        (176)
   Depreciation and amortization expense                                      72         100          117
   Change in closed block operating assets and
     liabilities, net                                                        174         230            -
   Other                                                                     163         115         (185)
                                                                      ---------------------------------------
Net adjustments                                                            1,240       1,249        1,120
                                                                      ---------------------------------------
Net cash provided by operating activities                                  2,050       1,944        1,574

Investing activities Available-for-sale securities:
   Purchases                                                             (10,956)     (7,141)      (7,478)
   Sales                                                                   6,852       5,684        7,475
   Maturities                                                              2,500       1,377        1,204
Mortgage loans acquired or originated                                    (16,503)    (14,162)      (9,925)
Mortgage loans sold or repaid                                             16,242      14,414        8,977
Net change in mortgage servicing rights                                     (307)       (387)        (144)
Real estate acquired                                                        (449)       (436)        (309)
Real estate sold                                                             870         662          198
Net change in property and equipment                                         (20)        (20)           -
Change in closed block investments, net                                     (169)       (201)           -
Proceeds from sales of subsidiaries                                           42          96           35
Purchases of interest in subsidiaries, net of cash acquired                  (13)       (218)         (99)
Net change in other investments                                             (260)       (249)         (83)
                                                                      ---------------------------------------
Net cash used in investing activities                                     (2,171)       (581)        (149)
</TABLE>





                        Principal Life Insurance Company

                Consolidated Statements of Cash Flows (continued)



<TABLE>
<CAPTION>
                                                                              Year ended December 31
                                                                          1999         1998         1997
                                                                      ---------------------------------------
                                                                                  (In Millions)
<S>                                                                    <C>         <C>            <C>
Financing activities
Issuance of debt                                                       $     203    $     243     $     75
Principal repayments of debt                                                 (40)         (51)         (28)
Proceeds of short-term borrowings                                          4,952        8,628        5,089
Repayment of short-term borrowings                                        (4,896)      (8,924)      (4,974)
Dividend paid to parent holding company                                     (441)        (140)           -
Investment contract deposits                                               5,325        5,854        4,134
Investment contract withdrawals                                           (5,081)      (7,058)      (5,446)
                                                                      ---------------------------------------
Net cash provided by (used in) financing activities                           22       (1,448)      (1,150)
                                                                      ---------------------------------------

Net increase (decrease) in cash and cash equivalents                         (99)         (85)         275

Cash and cash equivalents at beginning of year                               461          546          271
                                                                      =======================================
Cash and cash equivalents at end of year                               $     362    $     461      $   546
                                                                      =======================================

Schedule of noncash operating and investing activities
Dividend of net noncash assets and liabilities of Princor Financial
   Services Corporation to Principal Financial Services, Inc. on
   April 1, 1999                                                       $      12
                                                                      =============
Thefollowing  noncash  assets and  liabilities  were  transferred  to the Closed
   Block as a result of the July 1, 1998 mutual holding company formation:
   Operating activities:
     Accrued investment income                                                     $       59
     Deferred policy acquisition costs                                                    697
     Other assets                                                                          12
     Future policy benefits and claims                                                 (4,545)
     Other policyholder funds                                                              (7)
     Policyholder dividends payable                                                      (388)
     Other liabilities                                                                   (173)
                                                                                   -------------
   Total noncash operating activities (4,345) Investing activities:
     Fixed maturities, available-for-sale                                               1,562
     Mortgage loans                                                                     1,027
     Policy loans                                                                         736
     Other investments                                                                      1
                                                                                   -------------
   Total noncash investing activities                                                   3,326
                                                                                   =============
   Total noncash operating and investing activities                                   $(1,019)
                                                                                   =============

Net transfer of noncash assets and liabilities of Principal Health
   Care Inc. on April 1, 1998 in exchange for common shares of
   Coventry Health Care, Inc.                                                        $   (160)
                                                                                   =============

See accompanying notes.
</TABLE>




                        Principal Life Insurance Company

                   Notes to Consolidated Financial Statements

                                December 31, 1999


1. Nature of Operations and Significant Accounting Policies

Reorganization

Effective July 1, 1998,  Principal Mutual Life Insurance Company formed a mutual
insurance holding company  ("Principal Mutual Holding Company") and converted to
a stock life insurance company ("Principal Life Insurance Company").  All of the
shares of Principal  Life  Insurance  Company  were issued to  Principal  Mutual
Holding  Company  through  two  newly  formed  intermediate  holding  companies,
Principal  Financial  Group,  Inc. and Principal  Financial  Services,  Inc. The
reorganization itself did not have a material financial impact on Principal Life
Insurance  Company  and its  consolidated  subsidiaries,  as the net  assets  so
transferred  to achieve the change in legal  organization  were accounted for at
historical carrying amounts in a manner similar to that in  pooling-of-interests
accounting.

Description of Business

Principal  Life  Insurance  Company  and  its  consolidated  subsidiaries  ("the
Company")  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  accounting
principles  generally  accepted  in  the  United  States  ("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 $2.3 billion at December
31,  1999  and  $2.2  billion  at  December  31,  1998.  Total  revenues  of the
unconsolidated entities were $2.0 billion in 1999, $1.8 billion in 1998 and $294
million in 1997.  During 1999, 1998 and 1997, the Company included $108 million,
$18 million and $19 million, respectively, in net investment income representing
the Company's share of current year net income of the unconsolidated entities.

Closed Block

In conjunction with the formation of the mutual insurance  holding company,  the
Company  established  a Closed  Block for the  benefit  of  certain  classes  of
individual participating and dividend-paying policies in force on that date. The
Closed  Block was  designed to provide  reasonable  assurance  to  policyholders
included therein that, after



                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




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

the Reorganization, assets would be available to maintain the aggregate dividend
scales in effect for 1997 if the experience  underlying  such scales  continued.
Assets were  allocated to the Closed Block in amounts such that their cash flows
together with anticipated  revenues from policies  included in the Closed Block,
were  reasonably  expected to be sufficient to support such policies,  including
provisions for payment of claims,  certain  expenses,  charges and taxes, and to
provide for the continuation of aggregate dividend scales in accordance with the
1997 policy dividend scales if the experience  underlying such scales continued,
and to allow  for  appropriate  adjustments  in such  scales  if the  experience
changes.

Assets  allocated  to the Closed  Block inure to the  benefits of the holders of
policies  included in the Closed Block.  Closed Block assets and liabilities are
carried on the same basis as similar assets and liabilities held by the Company.
The  Company  will  continue  to pay  guaranteed  benefits  under all  policies,
including the policies  included in the Closed Block,  in accordance  with their
terms.  If the assets  allocated to the Closed Block,  the investment cash flows
from those  assets and the  revenues  from the  policies  included in the Closed
Block,  including investment income thereon, prove to be insufficient to pay the
benefits guaranteed under the policies included in the Closed Block, the Company
will be required to make such payments from its general funds.

The contribution to the operating income of the Company from the Closed Block is
reported  as a single line item in the  statement  of  operations.  Accordingly,
premiums, net investment income,  realized capital gains (losses),  policyholder
benefits and dividends  attributable to the Closed Block,  less certain expenses
and charges and the amortization of deferred policy acquisition costs, are shown
as a net number  under the caption  "Contribution  from the Closed  Block." This
results in material  reductions in the respective line items in the statement of
operations  while  having no effect on net income.  All assets  allocated to the
Closed Block are grouped  together and shown as a separate item entitled "Closed
Block assets"; and all liabilities attributable to the Closed Block are combined
and  disclosed  as the "Closed  Block  liabilities".  The excess of Closed Block
liabilities  over Closed Block assets  represents the expected  future  post-tax
contribution from the Closed Block which would be recognized in operating income
or other comprehensive  income over the period the policies and contracts in the
Closed Block remain in force.

The   Contribution   from  the  Closed  Block  does  not   represent  the  total
profitability attributable to the policies included in the Closed Block. Certain
expenses  attributable  to  the  policies  included  in  the  Closed  Block  and
commissions on these policies are not included in the reported Contribution from
the Closed Block, but rather are included in operating expenses  consistent with
the initial  regulatory  funding of the Closed Block.  Consequently,  the assets
needed to fund the  Closed  Block are less  than the  total  accumulated  assets
attributable to the policies included in the Closed Block.  Income on the assets
held  outside of the Closed Block is included in net  investment  income and not
included in the Contribution from the Closed Block.



                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




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

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.

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  fixed  maturities  and  equity  securities  are  classified  as
available-for-sale and, accordingly, are carried at fair value. (See Note 12 for
policies  related  to the  determination  of fair  value.)  The  cost  of  fixed
maturities  is adjusted for  amortization  of premiums and accrual of discounts,
both computed using the interest method. The cost of fixed maturities 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.

Real estate investments are reported at cost less accumulated depreciation.  The
initial cost bases of  properties  acquired  through loan  foreclosures  are the
lower of the loan balances or fair market  values of the  properties at the time
of foreclosure. Buildings and land improvements are generally depreciated on the
straight-line method over the estimated useful life of improvements,  and tenant
improvement costs are depreciated on the  straight-line  method over the term of
the related lease. The Company  recognizes  impairment losses for its properties
when indicators of impairment are present and a property's expected undiscounted
cash flows are not sufficient to recover the property's  carrying value. In such
cases,  the cost bases of the  properties are reduced  accordingly.  Real estate
expected to be disposed is carried at the lower of cost or fair value, less cost
to sell, with valuation allowances  established  accordingly and depreciation no
longer recognized. Any impairment losses and any changes in valuation allowances
are reported as net realized capital losses.



                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




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

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 net  realized  capital  gains  (losses).  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
any  valuation  allowance  is based upon the fair value of the  collateral.  The
Company includes  residential mortgage loans held for sale in the amount of $432
million and $743  million  and  commercial  mortgage  loans held for sale in the
amount  of $280  million  and  $22  million  at  December  31,  1999  and  1998,
respectively,  which are carried at lower of cost or fair value and  reported as
mortgage loans in the statements of financial position.

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

Policy loans and other  investments,  excluding  investments  in  unconsolidated
entities, are primarily reported at cost.

Derivatives

Derivatives are generally held for purposes other than trading and are primarily
used to hedge or reduce  exposure to interest  rate and foreign  currency  risks
associated with assets held or expected to be purchased or sold, and liabilities
incurred or  expected  to be  incurred.  Additionally,  derivatives  are used to
change the characteristics of the Company's  asset/liability mix consistent with
the Company's risk management activities.

The  Company's  risk of loss is  typically  limited  to the  fair  value  of its
derivative  instruments and not to the notional or contractual  amounts of these
derivatives.  Risk  arises  from  changes  in the fair  value of the  underlying
instruments.  The  Company  is also  exposed  to  credit  losses in the event of
nonperformance  of  the  counterparties.   This  credit  risk  is  minimized  by
purchasing such agreements from financial  institutions with high credit ratings
and by establishing and monitoring exposure limits.

The  Company's  use of  derivatives  is  further  described  in Note 4.  The net
interest  effect of interest rate and currency swap  transactions is recorded as
an adjustment to net investment income or interest expense, as appropriate, over
the periods covered by the agreements. The cost of other derivative contracts is
amortized over the life of the contracts and classified  with the results of the
underlying  hedged item.  Certain contracts are designated as hedges of specific
assets and, to the extent those assets are marked to market, the hedge contracts
are also marked to market and included as an adjustment of the underlying  asset
value.  Other  contracts are  designated  and accounted for as hedges of certain
liabilities and are not marked to market.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




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

Hedge  accounting is used for derivatives  that are  specifically  designated in
advance as hedges and that reduce the Company's exposure to an indicated risk by
having a high  correlation  between  changes in the value of the derivatives and
the items being  hedged at both the  inception of the hedge and  throughout  the
hedge  period.  Should such criteria not be met or if the hedged items are sold,
terminated or matured,  the changes in value of the  derivatives are included in
net income.

Contractholder and Policyholder Liabilities

Contractholder and policyholder liabilities (contractholder funds, future policy
benefits  and  claims,  and  other  policyholder  funds)  include  reserves  for
investment   contracts  and  reserves  for  universal  life,   limited  payment,
participating and traditional life insurance policies.  Investment contracts are
contractholders'  funds  on  deposit  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.

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 policyholders.  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 policyholder 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.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




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

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.  Premiums  from these  products 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.

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
policyholder  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 Policy 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.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




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

Deferred policy 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
policy 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 policyholder liabilities.

Deferred policy  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  policy  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.

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.  Premiums  and  expenses  are  reported net of
reinsurance   ceded.  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.  To minimize the possibility of losses, the
Company  evaluates the financial  condition of its  reinsurers  and  continually
monitors concentrations of credit risk.

The effect of  reinsurance on premiums and other  considerations  and policy and
contract benefits and changes in reserves is as follows (in millions):

<TABLE>
<CAPTION>
                                                                         Year ended December 31
                                                                    1999          1998          1997
                                                                ------------------------------------------
<S>                                                                 <C>           <C>           <C>
   Premiums and other considerations:
     Direct                                                         $3,187        $3,390        $4,601
     Assumed                                                             4            59           106
     Ceded                                                             (39)          (40)          (39)
                                                                ==========================================
   Net premiums and other considerations                            $3,152        $3,409        $4,668
                                                                ==========================================

   Policy and contract benefits and changes in reserves:
     Direct                                                         $4,656        $4,739        $5,596
     Assumed                                                            (1)           66           102
     Ceded                                                             (30)          (28)          (66)
                                                                ------------------------------------------
   Net policy and contract benefits and changes in reserves
                                                                    $4,625        $4,777        $5,632
                                                                ==========================================
</TABLE>




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




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

Effective July 1, 1998, the Company no longer  participates in reinsurance pools
related to the Federal  Employee  Group Life  Insurance  and Service  Group Life
Insurance  programs.  In 1997, the premium assumed from these  arrangements  was
approximately $85 million.

Guaranty-fund Assessments

Guaranty-fund  assessments  are accrued for anticipated  assessments,  which are
estimated  using data available from various  industry  sources that monitor the
current status of open and closed insolvencies. The Company has also established
an other asset for assessments  expected to be recovered  through future premium
tax offsets.

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.  Generally,  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

Principal  Mutual Holding  Company files a  consolidated  income tax return that
includes the Company and 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  temporary
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 for foreign
subsidiaries  and certain  other  transactions  are  reported as a component  of
equity.  Other  translation  adjustments for foreign currency  transactions that
affect cash flows are reported in current operations.



                        Principal Life Insurance Company

             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 and Equipment

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

                                                          December 31
                                                      1999           1998
                                                  -----------------------------

   Property and equipment                              $777           $730
   Accumulated depreciation                            (319)          (279)
                                                  =============================
   Property and equipment, net                         $458           $451
                                                  =============================

Goodwill and Other Intangibles

Goodwill  and other  intangibles  include the cost of acquired  subsidiaries  in
excess of the fair value of the net assets (i.e., goodwill) and other intangible
assets which have been recorded in connection  with  acquisitions.  These assets
are  amortized  on a  straight-line  basis  generally  over 10 to 15 years.  The
carrying amount of goodwill and other  intangibles is reviewed  periodically for
indicators  of impairment  in value,  which in the view of management  are other
than  temporary,  including  unexpected  or adverse  changes in the  economic or
competitive  environments in which the Company operates,  profitability analyses
and the fair  value of the  relevant  subsidiary.  If  facts  and  circumstances
suggest that a subsidiary's goodwill is impaired,  the Company assesses the fair
value of the  underlying  business  and reduces  the  goodwill to an amount that
results in the book value of the subsidiary approximating fair value.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




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

Goodwill and other intangibles,  and related  accumulated  amortization,  are as
follows (in millions):

<TABLE>
<CAPTION>
                                                                                      December 31
                                                                                  1999           1998
                                                                              -----------------------------

<S>                                                                                <C>            <C>
   Goodwill                                                                        $176           $185
   Other intangibles                                                                 21             16
                                                                              -----------------------------
                                                                                    197            201
   Accumulated amortization                                                         (45)           (40)
                                                                              =============================
   Total goodwill and other intangibles, net                                       $152           $161
                                                                              =============================
</TABLE>

Premiums Due and Other Receivables

Premiums due and other  receivables  include life and health insurance  premiums
due,   reinsurance   recoveries,   guaranty  funds  receivable  or  on  deposit,
receivables from the sale of securities and other receivables.

Mortgage Loan Servicing Rights

Mortgage loan servicing  rights  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  loan  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

Included in other assets are certain  assets  pending  transfer or novation that
are  carried  at fair  value (see Note 2).  The  remainder  of other  assets are
reported primarily at cost.

Comprehensive Income (Loss)

Comprehensive  income (loss) includes all changes in stockholder's equity during
a  period  except  those  resulting  from   investments  by   shareholders   and
distributions to shareholders.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




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

The following table sets forth the adjustments necessary to avoid duplication of
items that are  included  as part of net income for a year that had been part of
other comprehensive income in prior years (in millions):

<TABLE>
<CAPTION>
                                                                               December 31
                                                                    1999          1998          1997
                                                                ------------------------------------------
<S>                                                                <C>             <C>            <C>
   Unrealized gains (losses) on available-for-sale securities
     arising during the year                                       $(1,039)        $(530)         $106
   Adjustment for realized gains on available-for-sale
     securities included in net income                                 191           238            72
                                                                ==========================================
   Unrealized gains (losses) on available-for-sale securities,
     as adjusted                                                   $  (848)        $(292)         $178
                                                                ==========================================
</TABLE>

The above  adjustment  for net realized gains on  available-for-sale  securities
included  in  net  income  is  presented  net of  tax,  related  changes  in the
amortization  patterns of deferred policy acquisition costs and unearned revenue
reserves.

Reclassifications

Certain  reclassifications  have  been  made to the 1997  and 1998  consolidated
financial statements to conform to the 1999 presentation.

Accounting Changes

In June 1998,  the  Financial  Accounting  Standards  Board ("the FASB")  issued
Statement No. 133, Accounting for Derivative  Instruments and Hedging Activities
("SFAS  133").  In June 1999,  Statement  No.  137,  Accounting  for  Derivative
Instruments  and Hedging  Activities  - Deferral of the  Effective  Date of FASB
Statement No. 133, ("SFAS 137") was issued  deferring the effective date of SFAS
133 by one year.  The new  effective  date for the  Company to adopt SFAS 133 is
January 1, 2001. SFAS 133 will require the Company to include all derivatives in
the  consolidated  statement  of  financial  position at fair value.  Changes in
derivative  fair values will either be  recognized in earnings as offsets to the
changes in fair value of related hedged assets, liabilities and firm commitments
or, for forecasted transactions,  deferred and recorded as a component of equity
until  the  hedged  transactions  occur  and are  recognized  in  earnings.  The
ineffective  portion  of a hedging  derivative's  change in fair  value  will be
immediately  recognized  in  earnings.  The impact of SFAS 133 on the  Company's
financial  statements  will  depend on a variety of  factors,  including  future
interpretive  guidance from the FASB,  the future level of forecasted and actual
foreign currency  transactions,  the extent of the Company's hedging activities,
the types of hedging instruments used and the effectiveness of such instruments.
However,  the Company  does not believe the effect of adopting  SFAS 133 will be
material to its consolidated financial position.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




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

On January 1, 1999, the Company  implemented  the Statement of Position  ("SOP")
98-1,  Accounting for the Costs of Computer  Software  Developed or Obtained for
Internal  Use.  SOP 98-1  defines  internal  use  software  and  when the  costs
associated with internal use should be capitalized.  The  implementation did not
have a material impact on the Company's consolidated financial statements.


2. Mergers, Acquisitions and Divestitures

During 1999,  various  acquisitions  were made by the Company's  subsidiaries at
purchase prices aggregating $13 million. The acquisitions were all accounted for
using  the  purchase  method  and the  results  of  operations  of the  acquired
businesses  have been included in the financial  statements of the  subsidiaries
from the dates of  acquisition.  Such  acquired  companies  had total  assets at
December  31,  1999 and total  1999  revenue  of $17  million  and $12  million,
respectively.

Effective  April 1, 1998,  the Company merged  substantially  all of its managed
care  operations  with  Coventry  Corporation  in  exchange  for a  non-majority
ownership  position in the  resulting  entity,  Coventry  Health Care,  Inc. The
Company's  investment in Coventry  Health Care,  Inc. is accounted for using the
equity method. Net equity of the transferred  business on April 1, 1998 was $170
million.  Consolidated  financial  results  for 1997  included  total  assets at
December 31, 1997, and total revenues and pretax loss for the year then ended of
approximately $419 million,  $883 million and $(26) million,  respectively,  for
the transferred business.

During 1998,  various  acquisitions  were made by the Company's  subsidiaries at
purchase prices  aggregating $224 million.  The acquisitions  were all accounted
for using the  purchase  method and the results of  operations  of the  acquired
businesses  have been included in the financial  statements of the  subsidiaries
from the dates of  acquisition.  Such  acquired  companies  had total  assets at
December  31,  1998 and total 1998  revenue  of $459  million  and $58  million,
respectively.

During  1998,  various  divestitures  were  made  by  certain  of the  Company's
subsidiaries at selling prices  aggregating  $118 million and $15 million in net
realized capital gains were realized as a result of these divestitures. In 1997,
the  financial  statements  included  $152  million in assets,  $206  million in
revenues and $20 million of pretax losses related to these subsidiaries.

During  1997,  various  acquisitions  were  made  by  certain  of the  Company's
subsidiaries at purchase prices aggregating $101 million.  The acquisitions were
all accounted for using the purchase method and the results of operations of the
acquired  businesses  have been  included  in the  financial  statements  of the
subsidiaries  from the dates of acquisition.  Such acquired  companies had total
assets at  December  31,  1997 and total 1997  revenue of $459  million  and $86
million, respectively.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




3. 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  fixed
maturities  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 policy acquisition  costs,  unearned
revenue reserves and deferred income taxes.

The cost,  gross  unrealized gains and losses and fair value of fixed maturities
and equity securities  available-for-sale  as of December 31, 1999 and 1998, are
as follows (in millions):

<TABLE>
<CAPTION>
                                                                   Gross           Gross
                                                                Unrealized      Unrealized         Fair
                                                   Cost            Gains          Losses          Value
                                              ---------------------------------------------------------------
                                              ---------------------------------------------------------------
<S>                                              <C>             <C>              <C>            <C>
   December 31, 1999 Fixed maturities:
     United States Government and agencies
                                                  $    163        $    -          $    2         $     161
     Foreign governments                               808            18              15               811
     States and political subdivisions                 139             1               9               131
     Corporate - public                              5,187            73             137             5,123
     Corporate - private                            10,300            95             332            10,063
     Mortgage-backed and other asset-backed
       securities                                    5,486            12             127             5,371
                                              ---------------------------------------------------------------
   Total fixed maturities                          $22,083          $199            $622           $21,660
                                              ===============================================================
   Total equity securities                       $     721          $176           $  33         $     864
                                              ===============================================================

   December 31, 1998 Fixed maturities:
     United States Government and agencies
                                                 $     615       $     -           $  10         $     605
     Foreign governments                               340            29               5               364
     States and political subdivisions                 137            10               -               147
     Corporate - public                              3,841           249              84             4,006
     Corporate - private                            10,570           623              95            11,098
     Mortgage-backed and other asset-backed
       securities                                    4,659           138              11             4,786
                                              ---------------------------------------------------------------
                                              ===============================================================
   Total fixed maturities                          $20,162        $1,049            $205           $21,006
                                              ===============================================================
   Total equity securities                       $     760       $   395           $  53          $  1,102
                                              ===============================================================
</TABLE>




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




3. Investments (continued)

The cost and fair value of fixed maturities  available-for-sale  at December 31,
1999, by expected maturity, are as follows (in millions):

<TABLE>
<CAPTION>
                                                                                 Cost        Fair Value
                                                                             ------------------------------
                                                                             ------------------------------

<S>                                                                            <C>             <C>
   Due in one year or less                                                     $  1,261        $  1,260
   Due after one year through five years                                          7,784           7,654
   Due after five years through ten years                                         4,342           4,281
   Due after ten years                                                            3,210           3,094
                                                                             ------------------------------
                                                                             ------------------------------
                                                                                 16,597          16,289
   Mortgage-backed and other asset-backed securities                              5,486           5,371
                                                                             ------------------------------
                                                                             ==============================
   Total                                                                        $22,083         $21,660
                                                                             ==============================
</TABLE>

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):

<TABLE>
<CAPTION>
                                                                         Year ended December 31
                                                                    1999          1998          1997
                                                                ------------------------------------------

<S>                                                                 <C>           <C>           <C>
   Fixed maturities, available-for-sale                             $1,578        $1,525        $1,620
   Equity securities, available-for-sale                                46            32            39
   Mortgage loans                                                    1,025         1,100         1,084
   Real estate                                                         188           143           107
   Policy loans                                                          2            27            50
   Cash and cash equivalents                                            19             9             9
   Other                                                                43            58            92
                                                                ------------------------------------------
                                                                ------------------------------------------
                                                                     2,901         2,894         3,001

   Less investment expenses                                           (124)          (88)          (64)
                                                                ------------------------------------------
                                                                ==========================================
   Net investment income                                            $2,777        $2,806        $2,937
                                                                ==========================================
</TABLE>




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




3. Investments (continued)

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

<TABLE>
<CAPTION>
                                                                           Year ended December 31
                                                                     1999          1998           1997
                                                                 -------------------------------------------

<S>                                                                  <C>           <C>           <C>
   Fixed maturities, available-for-sale:
     Gross gains                                                     $  31         $  67         $  51
     Gross losses                                                     (123)          (31)          (43)
   Equity securities, available-for-sale:
     Gross gains                                                       409           329           132
     Gross losses                                                      (26)          (40)          (26)
   Mortgage loans                                                       (8)            8            (6)
   Real estate                                                          56           126            64
   Other                                                               120             7             4
                                                                 ===========================================
   Net realized capital gains                                         $459          $466          $176
                                                                 ===========================================
</TABLE>

Proceeds from sales of  investments  (excluding  call and maturity  proceeds) in
fixed maturities were $5.3 billion,  $2.8 billion and $5.0 billion in 1999, 1998
and 1997 respectively.  Of the 1999, 1998 and 1997 proceeds,  $3.6 billion, $2.2
billion  and $4.0  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 $2 million, $23 million and
$29 million and gross losses of $57 million, $7 million and $10 million in 1999,
1998  and  1997,  respectively,   were  realized  on  sales  of  mortgage-backed
securities.  At December 31, 1999,  the Company had security  purchases  payable
totaling $910 million relating to the purchases of mortgage-backed securities at
forward dates.

The net  unrealized  gains and losses on  investments  in fixed  maturities  and
equity  securities  available-for-sale  is reported as a separate  component  of
equity, reduced by adjustments to deferred policy 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  cumulative   amount  of  net   unrealized   gains  and  losses  on
available-for-sale securities,  including the net unrealized gains and losses on
the Closed Block available-for-sale securities, is as follows (in millions):




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




3. Investments (continued)

<TABLE>
<CAPTION>
                                                                                      December 31
                                                                                  1999           1998
                                                                              -----------------------------

<S>                                                                               <C>            <C>
   Net unrealized gains and losses on fixed maturities, available-for-sale
                                                                                  $(436)         $939
   Net unrealized gains and losses on equity securities, available-for-sale,
     including seed money in separate accounts                                      205           347
   Adjustments for assumed changes in amortization patterns:
     Deferred policy acquisition costs                                               79          (167)
     Unearned revenue reserves                                                      (13)           17
   Provision for deferred income (taxes) tax benefit                                 63          (390)
                                                                              =============================
   Net unrealized gains and losses on available-for-sale securities               $(102)         $746
                                                                              =============================
</TABLE>

During 1998, the net change in unrealized gains and losses on fixed  maturities,
available-for-sale,  appearing in the consolidated statements of equity includes
the  effect of a change in the  method of  estimating  the fair value of certain
corporate bonds, net of related  adjustments for assumed changes in amortization
patterns and deferred income taxes, of $116 million.

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.

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, 1999 and 1998, the commercial  mortgage portfolio is diversified by
geographic region and specific collateral property type as follows:

<TABLE>
<CAPTION>
               Geographic Distribution                             Property Type Distribution
------------------------------------------------------   --------------------------------------------------
                                    December 31                                          December 31
                                  1999        1998                                     1999       1998
                               -----------------------                              -----------------------
                               -----------------------                              -----------------------

<S>                                <C>         <C>                                      <C>        <C>
   New England                      5%          5%       Office                         30%        29%
   Middle Atlantic                 14          14        Retail                         33         33
   East North Central              10          10        Hotel                           1          1
   West North Central               4           5        Mixed use/other                 2          2
   South Atlantic                  25          25        Industrial                     32         33
   East South Central               3           3        Apartments                      3          3
   West South Central               7           7        Valuation allowance            (1)        (1)
   Mountain                         5           4
   Pacific                         28          28
   Valuation allowance             (1)         (1)
</TABLE>




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




3. 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 a net realized capital loss.

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):

<TABLE>
<CAPTION>
                                                                                   December 31
                                                                          1999        1998        1997
                                                                       ------------------------------------

<S>                                                                        <C>         <C>         <C>
   Balance at beginning of year                                            $104        $121        $121
   Establishment of closed block (see Note 5)                                 -          (9)          -
   Provision for losses                                                       5           4           8
   Releases due to write-downs, sales and foreclosures                       (1)        (12)         (8)
                                                                       ====================================
   Balance at end of year                                                  $108        $104        $121
                                                                       ====================================
</TABLE>

The Company was servicing approximately 555,000 and 484,000 residential mortgage
loans with aggregate principal balances of approximately $51.9 billion and $42.1
billion at December 31, 1999 and 1998,  respectively.  In connection  with these
mortgage  servicing  activities,  the  Company  held  funds in trust for  others
totaling  approximately  $334  million and $284 million at December 31, 1999 and
1998, 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
mortgage loan allowance for losses.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




3. Investments (continued)

Real estate  holdings and related  accumulated  depreciation  are as follows (in
millions):

                                                       December 31
                                                   1999           1998
                                               -----------------------------

   Investment real estate                          $1,461        $1,890
   Accumulated depreciation                          (161)         (183)
                                               -----------------------------
                                                    1,300         1,707
   Properties held for sale                           912           878
                                               =============================
   Real estate, net                                $2,212        $2,585
                                               =============================

Other investments include a temporarily controlled subsidiary.  Also included in
other  investments  are  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 $760  million  and $876  million at
December 31, 1999 and 1998, respectively.  The Company is committed to providing
additional mortgage financing for such joint ventures aggregating $77 million at
December 31, 1999.


4. Derivatives Held or Issued for Purposes Other Than Trading

The Company  uses  exchange-traded  interest  rate  futures and  mortgage-backed
securities  forwards 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 mortgage-backed
securities  forwards 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
contracts  ($76 million at December  31, 1999,  and $855 million at December 31,
1998)  represent  the  extent of the  Company's  involvement.  The  Company  had
outstanding  mortgage-backed securities forwards of $149 million and $55 million
at December 31, 1999 and 1998, respectively.

The Company uses  interest  rate swaps to more closely  match the interest  rate
characteristics  of its assets with those of its liabilities.  Swaps are used in
asset  and  liability  management  to modify  duration  and  match  cash  flows.
Occasionally,  the Company will sell a callable investment-type contract and may
use interest  rate  swaptions or similar  instruments  to transform the callable
liability  into a fixed term  liability.  In  addition,  the Company may sell an
investment-type  contract with  attributes  tied to market indices in which case
the Company uses a call option to transform the liability into a




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




4. Derivatives Held or Issued for Purposes Other Than Trading (continued)

fixed rate liability.  The notional principal amounts of the interest rate swaps
outstanding  at  December  31,  1999 and 1998 were  $1,211  million  and  $1,533
million, respectively, and the credit exposure at December 31, 1999 and 1998 was
$19 million for both years.  The  notional  principal  amounts of the  swaptions
outstanding  at December 31, 1999 and 1998 were $470  million and $259  million,
respectively,  and the credit  exposure  at  December  31,  1999 and 1998 was $9
million and $6 million,  respectively. The notional amounts of call options were
$30 million at both December 31, 1999 and 1998, and the credit  exposure was $19
million  and $6  million  at  December  31,  1999 and  1998,  respectively.  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  five years at December  31, 1999 and six
years at December 31, 1998. 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  and  liabilities  into U.  S.  dollar
denominated  instruments to eliminate the exposure to future currency volatility
on those items. At December 31, 1999, the Company had various  foreign  currency
exchange agreements with maturities ranging from 2000 to 2018, with an aggregate
notional  amount of  approximately  $1,571 million and a credit  exposure of $69
million.  At December 31, 1998, such maturities ranged from 1999 to 2018 with an
aggregate notional amount of approximately $486 million and a credit exposure of
$35 million. The average unexpired term of the swaps was approximately six years
at December 31, 1999 and seven years at December 31, 1998.

With regard to its foreign  operations,  the Company attempts to conduct much of
its business in the functional  currency of the country of operation.  At times,
the Company is unable to do so, and  beginning in 1999 for these cases,  it uses
foreign exchange  derivatives to hedge the resulting  currency risk. At December
31, 1999, the Company had foreign  currency  swaps with a notional  amount of $5
million outstanding.

The Company manages the risk on its commercial  mortgage loan pipeline by buying
and selling  mortgage-backed  securities in the forward  markets,  interest rate
swaps,  and interest  rate  futures.  The Company  entered into  mortgage-backed
forwards  totaling  $87 million  and $27 million at December  31, 1999 and 1998,
respectively,  and interest rate swaps with notional amounts of $88 million with
a credit  exposure  totaling $2 million at December 31, 1999.  In addition,  the
Company  entered into interest rate futures  contracts with notional  amounts of
$211 million and $58 million at December 31, 1999 and 1998,  respectively.  Such
futures contracts are marked to market and settled daily.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




4. Derivatives Held or Issued for Purposes Other Than Trading (continued)

The Company manages risk on its residential mortgage loan pipeline by buying and
selling  mortgage-backed  securities  in the forward  markets,  over-the-counter
options on  mortgage-backed  securities,  U.S.  Treasury  futures  contracts and
options on Treasury  futures  contracts.  The  Company  entered  into  mandatory
forward,  option and futures contracts totaling approximately $1,080 million and
$2,369 million at December 31, 1999 and 1998,  respectively,  to reduce interest
rate risk on certain  mortgage  loans held for sale and other  commitments.  The
forward  contracts  provide for the delivery of securities at a specified future
date at a specified price or yield.  In the event the  counterparty is unable to
meet its  contractual  obligations,  the  Company  may be exposed to the risk of
selling  mortgage  loans  at  prevailing  market  prices.  The  effect  of these
contracts was considered in the lower of cost or market  calculation of mortgage
loans held for sale.

The Company has  committed  to originate  approximately  $372 million and $1,100
million of mortgage loans at December 31, 1999 and 1998,  respectively,  subject
to borrowers meeting the Company's  underwriting  guidelines.  These commitments
call for the Company to fund such loans at a future  date with a specified  rate
at a specified  price.  Because the  borrowers  are not  obligated  to close the
loans, the Company is exposed to risks that it may not have sufficient  mortgage
loans  to  deliver  to its  mandatory  forward  contracts  and,  thus,  would be
obligated to purchase  mortgage  loans at  prevailing  market rates to meet such
commitments. Conversely, the Company is exposed to the risk that more loans than
expected will close, and the loans would then be sold at current market prices.

The  Company  uses  interest  rate floors and  options on futures  contracts  in
hedging a portion of its portfolio of mortgage  servicing rights from prepayment
risk  associated  with changes in interest  rates.  The Company had entered into
interest rate floor and option contracts with a notional value of $5,550 million
and $6,314 million at December 31, 1999 and 1998,  respectively.  The floors and
contracts  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 in the Company's consolidated statements of financial position.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




5. Closed Block

Summarized  financial  information  of  the  Closed  Block  is  as  follows  (in
millions):

<TABLE>
<CAPTION>
                                                                                      December 31
                                                                                  1999           1998
                                                                              -----------------------------
<S>                                                                               <C>           <C>
   Assets
   Fixed maturities available-for-sale                                            $1,782        $1,722
   Mortgage loans                                                                  1,036         1,063
   Policy loans                                                                      752           741
   Other investments                                                                   1             1
                                                                              -----------------------------
   Total investments                                                               3,571         3,527

   Cash and cash equivalents                                                          24             -
   Accrued investment income                                                          63            60
   Deferred policy acquisition costs                                                 639           649
   Premiums due and other receivables                                                 21            15
                                                                              =============================
                                                                                  $4,318        $4,251
                                                                              =============================
   Liabilities
   Future policy benefits and claims                                              $4,864        $4,668
   Other policyholder funds                                                          406           399
   Other liabilities                                                                 125           232
                                                                              -----------------------------
                                                                                  $5,395        $5,299
                                                                              =============================
</TABLE>

<TABLE>
<CAPTION>
                                                                                     For the six-month
                                                              For the year ended   period from formation
                                                              December 31, 1999     to December 31, 1998
                                                             ----------------------------------------------
<S>                                                                   <C>                    <C>
   Revenues and expenses
   Premiums and other considerations                                  $764                   $390
   Net investment income                                               269                    127
   Other income (expense)                                               (2)                     1
   Policy and contract benefits                                       (438)                  (196)
   Change in future policy benefits and contractholder funds
                                                                      (176)                  (110)
   Dividends to policyholders                                         (296)                  (143)
   Operating expenses                                                 (110)                   (56)
                                                             ==============================================
   Contribution from Closed Block (before income taxes)
                                                                     $  11                  $  13
                                                             ==============================================
</TABLE>




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




6. Deferred Policy Acquisition Costs

Policy  acquisition  costs deferred and amortized in 1999,  1998 and 1997 are as
follows (in millions):

<TABLE>
<CAPTION>
                                                                               December 31
                                                                    1999          1998          1997
                                                                ------------------------------------------

<S>                                                                   <C>         <C>           <C>
   Balance at beginning of year                                       $456        $1,057        $1,058
   Balance transferred to the Closed Block                               -          (697)            -
   Cost deferred during the year                                       254           229           213
   Amortized to expense during the year                                (76)         (170)         (170)
   Effect of unrealized (gains) losses                                 158            37           (44)
                                                                ==========================================
   Balance at end of year                                             $792       $   456        $1,057
                                                                ==========================================
</TABLE>


7. Insurance Liabilities

Major  components  of  contractholder  funds in the  consolidated  statements of
financial position, are summarized as follows (in millions):

<TABLE>
<CAPTION>
                                                                                      December 31
                                                                                  1999           1998
                                                                              -----------------------------
<S>                                                                                <C>          <C>
   Liabilities for investment-type contracts:
     Guaranteed investment contracts                                               $15,941      $15,211
     Domestic funding agreements                                                       743          653
     International funding agreements backing
       medium-term notes                                                             1,139            -
     Other investment-type contracts                                                 3,115        3,806
                                                                              -----------------------------
   Total liabilities for investment-type contracts                                  20,938       19,670

   Liabilities for individual annuities                                              2,522        2,685
   Universal life and other reserves                                                 1,063          984
                                                                              =============================
   Total contractholder funds                                                      $24,523      $23,339
                                                                              =============================
</TABLE>

The Company's  contractholder funds, excluding universal life reserves,  include
surrender and  withdrawal  provisions  which  mitigate the risk of losses due to
early  withdrawals.  Approximately  90% of such  contractholder  funds,  include
surrender  or  market  value  adjustment  provisions,  or  are  not  subject  to
discretionary  withdrawal.  The remainder is subject to discretionary withdrawal
at book value with minimal or no surrender charge.

Approximately  3.0% of the  Company's  investment  contract  portfolio  includes
puttable  funding  agreements,  representing  1.3% of  general  account  assets.
Approximately  2.5%  of the  portfolio  includes  contracts  which  require  the
contractholder  to give the Company a minimum of 90 days notice before  contract
termination payment.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




7. Insurance Liabilities (continued)

Funding agreements are issued to non-qualified  institutional  investors both in
domestic and international  markets.  In late 1998, the Company established a $2
billion  program under which an offshore  special  purpose entity was created to
issue nonrecourse  medium-term  notes.  Under the program,  the proceeds of each
note series issuance are used to purchase a funding  agreement from the Company,
with the funding  agreement  so  purchased  then used to secure that  particular
series of notes. In general, the payment terms of any particular series of notes
match the payment  terms of the funding  agreement  that  secures  that  series.
Claims for principal and interest under those  international  funding agreements
are  afforded   equal   priority  to  claims  of  life   insurance  and  annuity
policyholders  under insolvency  provisions of Iowa Insurance Laws. During 1999,
the Company  began  issuing  international  funding  agreements  to the offshore
special purpose vehicle under that program. The offshore special purpose vehicle
issued medium-term notes to investors in Europe, Asia and Australia. In general,
the medium-term note funding agreements do not give the contractholder the right
to terminate prior to contractually  stated maturity dates, absent the existence
of certain  circumstances  which are largely  within the Company's  control.  At
December 31, 1999, the contractual  maturities were 2002 - $180 million;  2004 -
$358 million; 2008 - $36 million; and 2009 - $565 million.

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):

<TABLE>
<CAPTION>
                                                                               December 31
                                                                    1999          1998          1997
                                                                ------------------------------------------

<S>                                                                <C>           <C>           <C>
   Balance at beginning of year                                    $   641       $   770       $   800

   Incurred:
     Current year                                                    1,831         1,922         2,723
     Prior years                                                        32           (14)          (21)
                                                                ------------------------------------------
                                                                ------------------------------------------
   Total incurred                                                    1,863         1,908         2,702

   Reclassification for subsidiary merger
     (see Note 2)                                                        -           155             -
   Payments:
     Current year                                                    1,380         1,523         2,235
     Prior years                                                       405           359           497
                                                                ------------------------------------------
   Total payments                                                    1,785         2,037         2,732
                                                                ------------------------------------------

   Balance at end of year:
     Current year                                                      451           349           476
     Prior years                                                       268           292           294
                                                                ------------------------------------------
                                                                ==========================================
   Total balance at end of year                                    $   719       $   641       $   770
                                                                ==========================================
</TABLE>



                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




7. Insurance Liabilities (continued)

The activity  summary in the  liability  for unpaid  accident and health  claims
shows an  increase of $32  million,  a decrease of $14 million and a decrease of
$21  million  to the  December  31,  1998,  1997 and 1996  liability  for unpaid
accident and health claims, respectively, arising in prior years. Such liability
adjustments,  which  affected  current  operations  during 1999,  1998 and 1997,
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 trends have been considered in establishing the
current year liability for unpaid accident and health claims.


8. Debt

Short-term debt

Short-term debt consists primarily of commercial paper and outstanding  balances
on credit  facilities  with various banks. At December 31, 1999, the Company and
certain  subsidiaries  had credit  facilities with various banks in an aggregate
amount of $1.5 billion.  The credit facilities may be used for general corporate
purposes and also to provide backup for the Company's commercial paper programs.

Long-term debt

The  components  of debt as of December  31, 1999 and  December  31, 1998 are as
follows (in millions):

<TABLE>
<CAPTION>
                                                                                      December 31
                                                                                 1999           1998
                                                                             ------------------------------

<S>   <C>                               <C>                                       <C>            <C>
      7.875% surplus notes payable, due 2024                                      $199           199
      8% surplus notes payable, due 2044                                            99            99
      Non-recourse mortgages and notes payable                                     335           214
      Other mortgages and notes payable                                            201           159
                                                                             ==============================
      Total long-term debt                                                        $834          $671
                                                                             ==============================
</TABLE>

The amounts  included above are net of the discount and direct costs  associated
with  issuing  these  notes  which are being  amortized  to  expense  over their
respective terms using the interest method.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




8. Debt (continued)

On March 10, 1994, the Company  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.  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 the Company has sufficient  surplus
earnings to make such  payments.  For each of the years ended December 31, 1999,
1998 and 1997,  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 the Company'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 the Company'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  mortgages  and  other  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, 1999 range
from $1 million to $38 million per  development  with interest  rates  generally
ranging  from 6.4% to 9.3%.  Outstanding  principal  balances as of December 31,
1998 range from $1 million to $39 million per  development  with interest  rates
generally ranging from 6.6% to 9.3%.

At  December  31,  1999,  future  annual  maturities  of debt are as follows (in
millions):

   2000                                                              $124
   2001                                                                72
   2002                                                                19
   2003                                                                12
   2004                                                                12
   Thereafter                                                         595
                                                                  ----------
                                                                  ==========
   Total future maturities of debt                                   $834
                                                                  ==========

Cash paid for interest for 1999, 1998 and 1997 was $96 million,  $97 million and
$67 million,  respectively.  These amounts include interest paid on taxes during
these years.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




9. Income Taxes

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

<TABLE>
<CAPTION>
                                                                          Year ended December 31
                                                                    1999          1998          1997
                                                                ------------------------------------------
<S>                                                                 <C>           <C>             <C>
   Current income taxes:
     Federal                                                        $  84         $ (80)          $144
     State and foreign                                                 13            10              3
     Net realized capital gains                                       162           107             11
                                                                ------------------------------------------
   Total current income taxes                                         259            37            158
   Deferred income taxes                                               64             7             83
                                                                ==========================================
   Total income taxes                                                $323           $44           $241
                                                                ==========================================
</TABLE>

The Company's provision for income taxes may not have the customary relationship
of taxes to income. Differences 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 are generally due to inherent  differences  between  income for financial
reporting  purposes  and  income  for tax  purposes,  and the  establishment  of
adequate  provisions  for any  challenges of the tax filings and tax payments to
the various taxing jurisdictions.  A reconciliation between the corporate income
tax rate and the effective tax rate is as follows:

<TABLE>
<CAPTION>
                                                                         Year ended December 31
                                                                    1999          1998          1997
                                                                ------------------------------------------

<S>                                                                  <C>           <C>           <C>
   Statutory corporate tax rate                                      35%           35%           35%
   Dividends received deduction                                      (3)           (4)           (2)
   Interest exclusion from taxable income                             -            (1)           (1)
   Resolution of prior year tax issues                                -           (20)            -
   Other                                                             (3)           (4)            3
                                                                ------------------------------------------
   Effective tax rate                                                29%            6%           35%
                                                                ==========================================
</TABLE>

Significant components of the Company's net deferred income taxes are as follows
(in millions):

<TABLE>
<CAPTION>
                                                                                      December 31
                                                                                  1999           1998
                                                                              -----------------------------
<S>                                                                               <C>           <C>
   Deferred income tax assets (liabilities):
     Insurance liabilities                                                        $ 138         $ 117
     Deferred policy acquisition costs                                             (149)         (111)
     Net unrealized losses (gains) on available for sale
       securities                                                                    88          (381)
     Mortgage loan servicing rights                                                (210)         (111)
     Other                                                                          (26)          (11)
                                                                              =============================
                                                                                  $(159)        $(497)
                                                                              =============================
</TABLE>




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




9. Income Taxes (continued)

The Internal  Revenue Service ("the  Service") has completed  examination of the
consolidated  federal income tax returns of the Company and affiliated companies
through  1992.  The Service is  completing  their  examination  of the Company's
returns for 1993 and 1994.  The  Service  has also begun to examine  returns for
1995 and 1996. The Company believes that there are adequate  defenses against or
sufficient provisions for any challenges.

Undistributed   earnings  of  certain   foreign   subsidiaries   are  considered
indefinitely  reinvested by the Company. A tax liability will be recognized when
the Company expects  distribution of earnings in the form of dividends,  sale of
the investment or otherwise.

Cash paid for income  taxes was $270  million in 1999,  $309 million in 1998 and
$143 million in 1997.


10. 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 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 the employee's date of hire 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.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




10. Employee and Agent Benefits (continued)

The plans'  combined  funded  status,  reconciled  to amounts  recognized in the
consolidated  statements of financial  position and  consolidated  statements of
operations, is as follows (in millions):

<TABLE>
<CAPTION>
                                                                                     Other Postretirement
                                                 Pension Benefits                          Benefits
                                          ----------------------------------    ------------------------------
                                                     December 31                         December 31
                                            1999        1998        1997          1999      1998       1997
                                          ---------- ----------- -----------    --------- ---------- ---------
<S>                                        <C>          <C>         <C>           <C>       <C>       <C>
   Change in benefit obligation
   Benefit obligation at beginning of      $  (827)     $(700)      $(732)        $(206)    $(214)    $(218)
     year
   Service cost                                (42)       (34)        (41)          (11)      (12)      (12)
   Interest cost                               (55)       (50)        (52)          (14)      (15)      (16)
   Actuarial gain (loss)                       163        (79)        101            (3)       20        19
   Curtailment adjustment                        -          -           7             -         -         -
   Benefits paid                                29         36          17             6        15        13
                                          ========== =========== ===========    ========= ========== =========
   Benefit obligation at end of year       $  (732)     $(827)      $(700)        $(228)    $(206)    $(214)
                                          ========== =========== ===========    ========= ========== =========

   Change in plan assets
   Fair value of plan assets at
     beginning of year                     $   993      $ 980       $ 841         $ 326     $ 300     $ 247
   Actual return on plan assets                 90         23         130             5        15        41
   Employer contribution                         6         26          26            21        26        25
   Benefits paid                               (29)       (36)        (17)           (6)      (15)      (13)
                                          ---------- ----------- -----------    --------- ---------- ---------
   Fair value of plan assets at end of      $1,060      $ 993       $ 980         $ 346     $ 326     $ 300
     year
                                          ========== =========== ===========    ========= ========== =========

   Funded status                           $   328      $ 166       $ 280         $ 118     $ 120     $  86
   Unrecognized net actuarial gain            (216)       (38)       (182)          (46)      (71)      (53)
   Unrecognized prior service cost              11         12          14             -         -         -
   Unamortized transition obligation           (26)       (37)        (49)            4         8        12
     (asset)
                                          ========== =========== ===========    ========= ========== =========
   Prepaid benefit cost                    $    97      $ 103       $  63         $  76     $  57     $  45
                                          ========== =========== ===========    ========= ========== =========

   Weighted-average assumptions as of
   December 31
   Discount rate                            8.00%       6.75%       7.25%         8.00%      6.75%     7.25%
</TABLE>




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




10. Employee and Agent Benefits (continued)

<TABLE>
<CAPTION>
                                                                                     Other Postretirement
                                                   Pension Benefits                         Benefits
                                          ----------------------------------    ------------------------------
                                                     December 31                         December 31
                                            1999        1998        1997          1999      1998       1997
                                          ---------- ----------- -----------    --------- ---------- ---------
<S>                                       <C>           <C>         <C>           <C>       <C>        <C>
  Components of net periodic benefit
  cost
   Service cost                           $     42      $  34       $  41         $  11     $  12      $  12
   Interest cost                                55         50          52            14        15         16
   Expected return on plan assets              (76)       (75)        (80)          (24)      (16)       (16)
   Amortization of prior service cost            1          1           1             -         -          -
   Amortization of transition (asset)
     obligation                                (11)       (11)        (11)            4         4          4
   Recognized net actuarial loss (gain)          -         (8)          2            (2)       (1)         -
                                          ---------- ----------- -----------    --------- ---------- ---------
   Net periodic benefit cost (income)     $     11      $  (9)     $    5        $    3     $  14      $  16
                                          ========== =========== ===========    ========= ========== =========
</TABLE>

For 1999,  1998 and 1997, the expected  long-term rates of return on plan assets
for  pension  benefits  were  approximately  5% in each of  these  years  (after
estimated income taxes) for those trusts subject to income taxes. For trusts not
subject to income taxes,  the expected  long-term rates of return on plan assets
were  approximately  8.1% in each of the years 1999,  1998 and 1997. The assumed
rate of  increase  in  future  compensation  levels  varies  by age for both the
qualified and non-qualified pension plans.

For 1999,  1998 and 1997, the expected  long-term rates of return on plan assets
for other post-retirement  benefits were approximately 5% in each of these years
(after  estimated  income taxes) for those trusts  subject to income taxes.  For
trusts not subject to income taxes,  the expected  long-term  rates of return on
plan  assets were  approximately  8.0%,  8.1% and 8.2% for 1999,  1998 and 1997,
respectively.  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 14.1% in 1999 and declines to an
ultimate  rate of 6% in 2009.  Assumed  health  care  cost  trend  rates  have a
significant  effect  on the  amounts  reported  for the  health  care  plans.  A
one-percentage-point  change in assumed  health care cost trend rates would have
the following effects (in millions):

<TABLE>
<CAPTION>
                                                                1-Percentage-Point     1-Percentage-Point
                                                                     Increase               Decrease
                                                               ---------------------- ---------------------
<S>                                                                    <C>                  <C>
   Effect on total of service and interest cost components
                                                                       $  8                 $  (6)
   Effect on accumulated postretirement benefit obligation
                                                                         41                   (33)
</TABLE>




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




10. Employee and Agent Benefits (continued)

In  addition,  the  Company has defined  contribution  plans that are  generally
available  to all  employees  and  agents  who  are  age 21 or  older.  Eligible
participants  may  contribute up to 20% of their  compensation,  to a maximum of
$10,000 annually, to the plans in 1999 and 1998. Eligible participants were able
to contribute up to 15% of their compensation,  to a maximum of $9,500 annually,
to the plans in 1997. The Company  matches the  participant's  contribution at a
50%  contribution  rate  up to a  maximum  Company  contribution  of  2% of  the
participant's compensation. The Company contributed $11 million in both 1999 and
1998, and $15 million in 1997 to these defined contribution plans.


11. 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  $357  million in 1999,  $362
million in 1998 and $344 million in 1997. At December 31, 1999,  future  minimum
annual rental  commitments  under these  noncancelable  operating  leases are as
follows (in millions):

<TABLE>
<CAPTION>
                                                        Held for Sale     Held for        Total Rental
                                                                         Investment        Commitments
                                                        ---------------------------------------------------

<S>                                                        <C>             <C>                <C>
   2000                                                    $  96           $   150            $   246
   2001                                                       87               137                224
   2002                                                       67               127                194
   2003                                                       53               117                170
   2004                                                       41               105                146
   Thereafter                                                180               796                976
                                                        ===================================================
   Total future minimum lease receipts                      $524            $1,432             $1,956
                                                        ===================================================
</TABLE>


The Company,  as a lessee,  leases  office  space,  data  processing  equipment,
corporate  aircraft and office  furniture and equipment under various  operating
leases. Rental expense for all operating leases totaled $73 million in 1999, $60
million in 1998 and $84 million in 1997.  At December 31, 1999,  future  minimum
annual rental  commitments  under these  noncancelable  operating  leases are as
follows (in millions):




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




11. Other Commitments and Contingencies (continued)

<TABLE>
<S>                                                                                               <C>
   2000                                                                                           $  43
   2001                                                                                              32
   2002                                                                                              23
   2003                                                                                              16
   2004                                                                                               9
   Thereafter                                                                                         9
                                                                                                -----------
                                                                                                    132
   Less future sublease rental income on these noncancelable leases                                   3
                                                                                                ===========
   Total future minimum lease payments                                                             $129
                                                                                                ===========
</TABLE>

The Company is a plaintiff or defendant in actions  arising out of its insurance
business  and  investment  operations.  The Company is, from time to time,  also
involved  in various  governmental  and  administrative  proceedings.  While the
outcome of any pending or future litigation cannot be predicted, management does
not believe that any pending  litigation will have a material  adverse effect on
the Company's business,  financial condition or results of operations.  However,
no  assurances  can be given  that  such  litigation  would not  materially  and
adversely  affect the  Company's  business,  financial  condition  or results of
operations.

Other companies in the life insurance industry have historically been subject to
substantial  litigation  resulting from claims disputes and other matters.  Most
recently,  such companies have faced extensive  claims,  including  class-action
lawsuits,   alleging   improper  life  insurance  sales  practices.   Negotiated
settlements of such class-action  lawsuits have had a material adverse effect on
the business,  financial condition and results of operations of certain of these
companies.  The Company is currently a defendant in two  purported  class-action
lawsuits  which allege  improper life  insurance  sales  practices.  The Company
believes  the claims are without  merit and intends to  vigorously  contest such
suits. However, there can be no assurance that such sales practice litigation or
any future  similar  litigation  will not have a material  adverse effect on the
Company's business, financial condition or results of operations.

The Company is also subject to insurance guaranty laws in the states in which it
writes business.  These laws provide for assessments against insurance companies
for the benefit of  policyholders  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.  The Company  believes  such
assessments  in excess  of  amounts  accrued  would not  materially  affect  its
financial condition or results of operations.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




12. 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 policyholder 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.

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  counterparties.  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 fixed  maturities  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
excluding  equity  investments in  subsidiaries,  cash and cash  equivalents and
accrued  investment  income  in  the  accompanying  consolidated  statements  of
financial position approximate their carrying amounts.

Mortgage  servicing  rights  represent the present value of estimated future net
revenues  from  contractually  specified  servicing  fees.  The fair  value  was
estimated with a valuation  model using current  prepayment  speeds and a market
discount rate.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




12. Fair Value of Financial Instruments (continued)

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  policyholder  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.

The  carrying  amounts  and  estimated  fair values of the  Company's  financial
instruments at December 31, 1999 and 1998, are as follows (in millions):

<TABLE>
<CAPTION>
                                                             1999                         1998
                                                  ---------------------------  ----------------------------
                                                     Carrying       Fair         Carrying        Fair
                                                      Amount        Value         Amount         Value
                                                  ---------------------------  ----------------------------
<S>                                                   <C>           <C>            <C>          <C>
   Assets (liabilities)

   Fixed maturities (see Note 3)                      $21,660       $21,660        $21,006      $21,006
   Equity securities (see Note 3)                         864           864          1,102        1,102
   Mortgage loans                                      12,296        12,155         12,091       12,711
   Policy loans                                            28            28             25           25
   Other investments                                      465           465            198          198
   Cash and cash equivalents                              362           362            461          461
   Accrued investment income                              408           408            375          375
   Financial instruments included in Closed
     Block (see Note 5)                                 3,658         3,649          3,587        3,652
   Mortgage servicing rights                            1,081         1,288            778          821
   Investment-type insurance contracts                (23,563)      (23,068)       (22,127)     (21,606)
   Short-term debt                                          -             -           (200)        (200)
   Long-term debt                                         834           790           (671)        (708)
</TABLE>




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




13. Statutory Insurance Financial Information

The Company  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.  Currently  "prescribed"  statutory
accounting   practices  include  a  variety  of  publications  of  the  National
Association  of  Insurance   Commissioners  ("NAIC")  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.

The NAIC  has  adopted  the  Codification  of  Statutory  Accounting  Principles
("Codification"),  the result of which is  expected  to  constitute  the primary
source of "prescribed"  statutory  accounting  practices upon formal adoption by
Iowa regulatory  authorities.  If adopted as proposed effective January 1, 2001,
Codification will likely change, to some extent, prescribed statutory accounting
practices and may result in changes to the accounting practices that the Company
uses to prepare its  statutory-basis  financial  statements.  Codification  will
require  adoption  by the  various  states  before  it  becomes  the  prescribed
statutory  basis of accounting for insurance  companies  domiciled  within those
states. The impact on the Company's statutory financial  statements has not been
determined at this time.

Life/Health  insurance  companies  are  subject  to certain  risk-based  capital
("RBC")  requirements as specified by the NAIC.  Under those  requirements,  the
amount of capital and surplus  maintained by a life/health  insurance company is
to be  determined  based on the various risk factors  related to it. At December
31, 1999, the Company meets the RBC requirements.

Under Iowa law,  the  Company  may pay  dividends  only from the earned  surplus
arising  from its  business  and must  receive  the prior  approval  of the Iowa
Commissioner to pay a dividend if such a dividend would exceed certain statutory
limitations.  The  current  statutory  limitation  is the  greater of 10% of the
Company's policyholder surplus as of the preceding year end or the net gain from
operations  from the previous  calendar year.  Based on this limitation and 1999
statutory results, the Company could pay approximately $539 million in dividends
in 2000  without  exceeding  the  statutory  limitation.  In 1999,  the  Company
notified the Iowa  Commissioner in advance of all dividend payments and received
approval for an extraordinary  dividend of $250 million. Total dividends paid to
its parent  company in 1999 were $509 million.  Dividends were composed of cash,
other assets and the net assets of the Company's  subsidiary,  Princor Financial
Services  Corporation.  The distribution of the Company's  investment in Princor
Financial Services  Corporation was recorded at fair market value of $77 million
and resulted in a gain of $56 million for a subsidiary of the Company.




                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




13. Statutory Insurance Financial Information (continued)

The  following  summary  reconciles  the assets and equity at December 31, 1999,
1998 and 1997,  and net income for the years ended  December 31, 1999,  1998 and
1997, in accordance with statutory reporting  practices  prescribed or permitted
by the  Insurance  Division of the  Department  of Commerce of the State of Iowa
with  that  reported  in  these  consolidated  GAAP  financial   statements  (in
millions):

<TABLE>
<CAPTION>
                                                                                 Stockholder's        Net
                                                                     Assets         Equity          Income
                                                                  ------------------------------------------
                                                                  ------------------------------------------
<S>                                                                  <C>           <C>               <C>
   December 31, 1999
   As reported in accordance with statutory accounting practices
     - unconsolidated                                                $76,018       $3,152            $714
   Additions (deductions):
     Unrealized loss on fixed maturities available-for-sale             (357)        (357)              -
     Other investment adjustments                                      2,088          995              10
     Adjustments to insurance reserves and dividends                    (125)        (236)             15
     Deferral of policy acquisition costs                              1,409        1,409              68
     Surplus note reclassification as debt                                 -         (298)              -
     Provision for deferred federal income taxes and other tax
       reclassifications                                                   -           33              18
     Other - net                                                         277          253             (15)
                                                                  ------------------------------------------
   As reported in these consolidated GAAP financial statements       $79,310       $4,951            $810
                                                                  ==========================================

   December 31, 1998
   As reported in accordance with statutory accounting practices
     - unconsolidated                                                $70,096       $3,032            $511
   Additions (deductions):
     Unrealized gain on fixed maturities available-for-sale              997          997               -
     Other investment adjustments                                      1,620        1,081             176
     Adjustments to insurance reserves and dividends                    (169)        (192)            (56)
     Deferral of policy acquisition costs                              1,105        1,105               -
     Surplus note reclassification as debt                                 -         (298)              -
     Provision for deferred federal income taxes and other tax
       reclassifications                                                   -         (475)            165
     Other - net                                                         294          219            (101)
                                                                  ==========================================
   As reported in these consolidated GAAP financial statements       $73,943       $5,469            $695
                                                                  ==========================================

   December 31, 1997
   As reported in accordance with statutory accounting practices
     - unconsolidated                                                $63,957       $2,811            $432
   Additions (deductions):
     Unrealized gain on fixed maturities available-for-sale            1,176        1,176               -
     Other investment adjustments                                        853        1,141              27
     Adjustments to insurance reserves and dividends                    (173)        (131)            (41)
     Deferral of policy acquisition costs                              1,057        1,057              43
     Surplus note reclassification as debt                                 -         (298)              -
     Provision for deferred federal income taxes and other tax
       reclassifications                                                   -         (643)              7
     Other - net                                                         184          171             (14)
                                                                  ==========================================
   As reported in these consolidated GAAP financial statements       $67,054       $5,284            $454
                                                                  ==========================================
</TABLE>



                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




14. Non-domestic Operations

The Company's non-U.S.  operations offer a variety of asset management and asset
accumulation products and services for businesses,  groups and individuals, with
a focus on retirement savings.

The  change  in net  foreign  currency  translation  reflects  decreases  of $31
million,  $18 million and $2 million for the years ended December 31, 1999, 1998
and 1997, respectively.  Aggregate foreign exchange transaction gains and losses
were not material for the years ended  December 31, 1999,  1998 and 1997.  Total
revenues by geographic region are as follows (in millions):

<TABLE>
<CAPTION>
                                                                          Year ended December 31
                                                                    1999          1998          1997
                                                                ------------------------------------------

<S>                                                                 <C>            <C>           <C>
   Domestic (United States)                                         $7,252         $7,449        $8,547
   Non-domestic                                                        272            237           115
                                                                ------------------------------------------
   Total revenues                                                   $7,524         $7,686        $8,662
                                                                ==========================================
</TABLE>

Total assets by geographic region are as follows (in millions):

<TABLE>
<CAPTION>
                                                                                      December 31
                                                                                  1999           1998
                                                                              -----------------------------

<S>                                                                                <C>          <C>
   Domestic (United States)                                                        $77,856      $72,704
   Non-domestic                                                                      1,454        1,239
                                                                              =============================
   Total assets                                                                    $79,310      $73,943
                                                                              =============================
</TABLE>


15. Year 2000 (Unaudited)

As of January 31, 2000, virtually all of the Company's major technology systems,
processes,  and  infrastructure,  including  those  which  rely on  third  party
vendors,  appear to be  operating  smoothly  following  the rollover to the Year
2000.  The  Company  has  experienced  no  significant  interruptions  to normal
business  operations,  including  the  processing  of customer  account data and
transactions. The Company will continue its Year 2000 vigilance into early 2001.

The total cost for the project was  approximately  $24 million through  December
31, 1999, with the costs expensed as incurred.  Any additional costs to complete
activities related to internal processes,  external  relationships,  contingency
plans and to maintain Year 2000 readiness are not expected to be material.



<PAGE>



                        Principal Life Insurance Company

             Notes to Consolidated Financial Statements (continued)




15. Year 2000 (Unaudited) (continued)

Based on the performance of its major technology  systems to date, ongoing plans
to deal with external  relationships and contingency plans, the Company believes
that in the worst  case  scenario  it will  experience,  at most,  isolated  and
insignificant disruptions of business processes as a result of Year 2000 issues.
Such  disruptions  are not expected to have a material  effect on the  Company's
future results of operations, liquidity or financial condition.


                                     PART C
                                OTHER INFORMATION

Item 24.  Financial Statements and Exhibits

         (a)    Financial Statements included in the Registration Statement

                (1)   Part A:
                        None

                (2)   Part B:
                        None

         (b)    Exhibits
                (1)    Board Resolution of Registrant (filed 6/28/00)
                (3a)   Distribution Agreement*
                (3b)   Selling Agreement (filed 6/28/00)
                (4a)   Form of Variable Annuity Contract (filed 6/28/00)
                (4b)   Form of Variable Annuity Contract (filed 6/28/00)
                (5)    Form of Variable Annuity Application (filed 6/28/00)
                (6a)   Articles of Incorporation of the Depositor(filed 6/28/00)
                (6b)   Bylaws of Depositor (filed 6/28/00)
                (9)    Opinion of Counsel (filed 6/28/00)
                (10a)  Consent of E&Y LLP*
                (10b)  Powers of Attorney (filed 6/28/00)
                (13a)  Total Return Calculation**
                (13b)  Annualized Yield for Separate Account B**


         *  Filed herein
         ** To be filed by amendment


<PAGE>
Item 25.  Officers and Directors of the Depositor

          Principal   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  business
          address, are as follows:

            DIRECTORS:                       Principal
            Name, Positions and Offices      Business Address

            BETSY J. BERNARD                 U.S. West
            Director                         1801 California Street
            Member, Nominating Committee     52nd Floor
                                             Denver, CO  80202

            JOCELYN CARTER-MILLER            Motorola, Inc.
            Director                         1000 Corporate Drive
            Member, Audit Committee          Suite 700
                                             Ft. Lauderdale, FL  33334

            DAVID J. DRURY                   The Principal Financial Group
            Director                         Des Moines, IA  50392-0100
            Chairman of the Board
            Chair, Executive Committee

            C. DANIEL GELATT, JR.            NMT Corporation
            Director                         P.O. Box 2287
            Member, Executive Committee      La Crosse, WI  54602-2287
            Chair, Human Resources
            Committee

            J. BARRY GRISWELL                The Principal Financial Group
            Director, President              Des Moines, IA  50392-0100
            and Chief Executive Officer
            Member, Executive Committee

            CHARLES S. JOHNSON               DuPont
            Director                         4935 Mesa Capella Drive
            Member, Audit Committee          Las Vegas, NV  89113-1441

            WILLIAM T. KERR                  Meredith Corporation
            Director                         1716 Locust St.
            Member, Executive Committee      Des Moines, IA  50309-3023
              and Chair, Nominating
              Committee

            LEE LIU                          Alliant Energy Corporation
            Director                         Post Office Box 351
            Member, Executive and            Cedar Rapids, IA  52406
              Human Resources Committees

            VICTOR. H. LOEWENSTEIN           Egon Zehnder International
            Director                         Cours de Rive #10
            Member, Nominating               CH-1204 Geneva, Switzerland
              Committee

            RONALD D. PEARSON                Hy-Vee, Inc.
            Director                         5820 Westown Parkway
            Member, Human Resources          West Des Moines, IA  50266
              Committee

            FEDERICO F. PENA                 Vestar Capital Partners
            Director                         1225 17th Street, Ste 1660
            Member, Audit                    Denver, CO  80202
              Committee

            JOHN R. PRICE                    The Chase Manhattan Corporation
            Director                         270 Park Avenue - 21st Floor
            Member, Nominating Committee     New York, NY  10169

            DONALD M. STEWART                The Chicago Community Trust
            Director                         222 North LaSalle Street,Suite 1400
            Member, Human Resources          Chicago, IL  60601-1009
              Committee

            ELIZABETH E. TALLETT             Dioscor, Inc.
            Director                         48 Federal Twist Road
            Chair, Audit Committee           Stockton, NJ  08559

            FRED W. WEITZ                    Essex Meadows, Inc.
            Director                         800 Second Avenue, Suite 150
            Member, Human Resources          Des Moines, IA  50309
              Committee

            Executive Officers (Other than Directors):

            JOHN E. ASCHENBRENNER            Executive Vice President

            MICHAEL T. DALEY                 Executive Vice President

            MICHAEL H.GERSIE                 Executive Vice President and
                                               Chief Financial Officer

            RICHARD L. PREY                  Executive Vice President

            PAUL S. BOGNANNO                 Senior Vice President

            GARY M. CAIN                     Senior Vice President

            C. ROBERT DUNCAN                 Senior Vice President

            DENNIS P. FRANCIS                Senior Vice President

            THOMAS J. GRAF                   Senior Vice President

            ROBB B. HILL                     Senior Vice President

            DANIEL J. HOUSTON                Senior Vice President

            ELLEN Z. LAMALE                  Senior Vice President and
                                               Chief Actuary

            MARY A. O'KEEFE                  Senior Vice President

            KAREN E. SHAFF                   Senior Vice President and
                                               General Counsel

            ROBERT A. SLEPICKA               Senior Vice President

            NORMAN R. SORENSEN               Senior Vice President

            CARL C. WILLIAMS                 Senior Vice President and Chief
                                             Information Officer

            LARRY D. ZIMPLEMAN               Senior Vice President


Item 26.  Persons Controlled by or Under Common Control with Registrant

          Principal   Financial   Services,   Inc.  (an  Iowa   corporation)  an
          intermediate  holding company organized pursuant to Section 512A.14 of
          the Iowa Code.

          Subsidiaries   wholly-owned  by  Principal   Financial  Services, Inc.

          a.   Principal  Life Insurance  Company (an Iowa  corporation) a stock
               life insurance  company  engaged in the business of insurance and
               retirement services.

          b.   Princor  Financial  Services  Corporation (an Iowa Corporation) a
               registered broker-dealer.

          c.   PFG DO Brasil LTDA (Brazil) a Brazilian holding company.

          d.   Principal  Financial Group  (Mauritius) Ltd. a Mauritius  holding
               company.

          e.   Principal  Pensions Co., Ltd. (Japan) a Japan company who engages
               in the  management,  investment and  administration  of financial
               assets and any services incident thereto.

          f.   Principal Financial Services  (Australia),  Inc. (an Iowa holding
               company)  formed to facilitate the  acquisition of the Australian
               business of BT Australia.

          g.   Principal Financial Services (NZ), Inc. (an Iowa holding company)
               formed to facilitate the acquisition of the New Zealand  business
               of BT Australia.

          h.   Principal Capital Management  (Singapore)  Limited  (a  Singapore
               corporation) a company engaging in funds management.

          i.   Principal  Capital  Management  (Europe) Limited a United Kingdom
               company that engages in European  representation  and distributor
               of the Principal Investments Funds.

          j.   Principal Capital Management (Ireland) Limited an Ireland company
               that engages in fund management.

          k.   Principal Financial Group Investments  (Australia) Pty Limited an
               Australia holding company.

          Subsidiary wholly-owned by Princor Financial Services Corporation:

          a.   Principal   Management   Corporation  (an  Iowa   Corporation)  a
               registered investment advisor.

          Subsidiary 42% owned by PFG DO Brasil LTDA

          a.   Brasilprev    Previdencia   Privada    S.A.(Brazil)   a   pension
               fund company.

          Subsidiary wholly-owned by Principal Financial Group (Mauritius) Ltd.

          a.   IDBI Principal  Asset  Management  Company  (India) a India asset
               management  company.

          Subsidiary wholly-owned by Principal Financial Services (Australia),
          Inc.:

          a.   Principal  Financial  Group  (Australia)  Holdings  Pty  Ltd.  an
               Australian  holding  company  organized  in  connection  with the
               contemplated acquisition of BT Australia Funds Management.

          Subsidiary  wholly-owned  by  Principal  Financial  Group  (Australia)
          Holdings Pty Ltd:

          a.   BT Financial Group Pty Ltd. an Australia holding company.

          Subsidiary  wholly-owned by BT Financial Group Pty Ltd:

          a.   BT  Investments  (Australia)  Limited  a Delaware  holding
               company.

          Subsidiary wholly-owned by BT Investments (Australia) Limited:

          a.   BT  Australia   (Holdings)   Ltd  an  Australia   commercial  and
               investment banking and asset management company.

          Subsidiary wholly-owned by BT  Australia   (Holdings)   Ltd:

          a.   BT  Australia  Limited  an  Australia  company  engaged  in asset
               management and trustee/administrative activites.

          Subsidiaries wholly-owned by BT Australia Limited:

          a.   BT Life Limited an Australia  company  engaged in commercial  and
               investment linked life insurance policies.

          b.   BT Funds  Management  Limited  an  Australia  company  engaged in
               institutional and retail money management.

          c.   BT Funds Management  (International) Limited an Australia company
               who manages  international funds (New Zealand,  Singapore,  Asia,
               North America and United Kingdom).

          d.   BT Securities  Limited an Australia  company that engages in loan
               finance secured against share and managed fund portfolios.

          e.   BT Portfolio  Services Limited an Australia  company that engages
               in processing and transaction services for financial planners and
               financial intermediaries.

          f.   BT Australia  Corporate Services Pty Limited an Australia holding
               company for internal service companies.

          g.   QV1 Pty Limited an Australia company.

          Subsidiaries wholly-owned by BT Portfolio Services Limited:

          a.   BT Custodial Services Pty Ltd an Australia  custodian nominee for
               investment management activities.

          b.   National  Registry  Services Pty Ltd. an  Australia  company that
               engages in registry services.

          c.   National  Registry Services (WA) Pty Limited an Australia company
               that engages in registry services.

          d.   BT  Finance  &  Investments  Pty  Ltd  an  Australia  trustee  of
               wholesale cash management trust.

          Subsidiaries organized and wholly-owned by BT Australia  Corporate
          Services Pty Limited:

          a.   BT Finance Pty Limited an Australia  provider of finance by loans
               and leases.

          b.   Chifley Services Pty Limited an Australia company that engages in
               staff car leasing management.

          c.   BT Nominees Pty Limited an Australia  company that  operates as a
               trustee of staff superannuation fund (pension plan).

          Subsidiary organized and wholly-owned by BT Funds Management Limited:

          a.   BT Tactical  Asset  Management  Pty Limited an Australia  company
               that engages in management of futures positions.

          b.   Oniston Pty Ltd an Australia company that is a financial services
               investment vehicle.

          Subsidiary organized and wholly-owned by BT Securities Limited:

          a.   BT (Queensland) Pty Limited an Australia trustee company.

          Subsidiary  organized and  wholly-owned  by BT Custodial  Services Pty
          Ltd:

          a.   BT Hotel  Group Pty Ltd an  Australia  corporation  - an inactive
               shelf corporation to be wound up.

          b.   BT  Custodians  Ltd an  Australia  manager and trustee of various
               unit trusts.

          c.   Dellarak Pty Ltd an Australia trustee company.

          Subsidiary  organized and wholly-owned by Principal Financial Services
          (NZ), Inc.

          a.   BT Financial Group (NZ) Limited a New Zealand holding company.

          Subsidiary  organized and  wholly-owned  by BT Financial Group (NZ)
          Limited:

          a.   BT  Portfolio  Service  (NZ)  Limited a New Zealand  company that
               provides third party administration and registry services.

          b.   BT New Zealand Nominees Limited a New Zealand company who acts as
               a custodian for local assets.

          c.   BT Funds Management (NZ) Limited a New Zealand funds manager.

          Subsidiary  organized and  wholly-owned  by Principal Financial Group
          Investments (Australia) Pty Limited:

          a.   Principal Hotels Holdings Pty Ltd. a holding company.

          Subsidiary  organized and  wholly-owned  by Principal Hotels Holdings
          Pty Ltd.:

          a.   Principal Hotels Australia Pty Ltd. a holding company.

          Subsidiary  organized and  wholly-owned  by Principal Hotels Australia
          Pty Ltd.:

          a.   BT Hotel  Limited an  Australia  corporation,  which is the hotel
               operating/managing company of the BT Hotel Group.

          Principal Life Insurance  Company  sponsored the  organization  of the
          following mutual funds,  some of which it controls by virtue of owning
          voting securities:

               Principal  Balanced Fund, Inc.(a Maryland  Corporation)  0.06% of
               shares  outstanding  owned by Principal  Life  Insurance  Company
               (including subsidiaries and affiliates) on September 13, 2000.

               Principal Blue Chip Fund, Inc.(a Maryland  Corporation)  0.03% of
               shares  outstanding  owned by Principal  Life  Insurance  Company
               (including subsidiaries and affiliates) on September 13, 2000.

               Principal Bond Fund, Inc.(a Maryland Corporation) 0.63% of shares
               outstanding owned by Principal Life Insurance Company  (including
               subsidiaries and affiliates) on September 13, 2000.

               Principal  Capital  Value Fund,  Inc.  (a  Maryland  Corporation)
               27.47% of  outstanding  shares owned by Principal  Life Insurance
               Company  (including   subsidiaries  and  affiliates)on  September
               13,2000

               Principal Cash  Management  Fund,  Inc. (a Maryland  Corporation)
               13.63% of  outstanding  shares owned by Principal  Life Insurance
               Company  (including  subsidiaries  and  affiliates)  on September
               13,2000

               Principal  European  Equity Fund,  Inc. (a Maryland  Corporation)
               77.96% of  outstanding  shares owned by Principal Life Insurance
               Company  (including  subsidiaries  and  affiliates)  on September
               13, 2000.

               Principal  Government  Securities  Income Fund,  Inc. (a Maryland
               Corporation)  0.04% of shares outstanding owned by Principal Life
               Insurance  Company  (including  subsidiaries  and  affiliates) on
               September 13, 2000.

               Principal  Growth Fund,  Inc. (a Maryland  Corporation)  0.01% of
               outstanding  shares owned by  Principal  Life  Insurance  Company
               (including subsidiaries and affiliates) on September 13, 2000.

               Principal High Yield Fund, Inc. (a Maryland  Corporation)  8.13%
               of shares  outstanding  owned by Principal Life Insurance Company
               (including subsidiaries and affiliates) on September 13, 2000.

               Principal  International  Emerging Markets Fund, Inc. (a Maryland
               Corporation) 29.86% of shares outstanding owned by Principal Life
               Insurance  Company  (including  subsidiaries  and  affiliates) on
               September 13, 2000.

               Principal  International  Fund,  Inc.  (a  Maryland  Corporation)
               24.18% of shares  outstanding  owned by Principal  Life Insurance
               Company  (including  subsidiaries  and  affiliates)  on September
               13, 2000.

               Principal   International   SmallCap   Fund,   Inc.  (a  Maryland
               Corporation) 10.89% of shares outstanding owned by Principal Life
               Insurance  Company  (including  subsidiaries  and  affiliates) on
               September 13, 2000.

               Principal  Limited Term Bond Fund, Inc. (a Maryland  Corporation)
               16.58% of shares  outstanding  owned by Principal  Life Insurance
               Company (including  subsidiaries and affiliates) on September 13,
               2000.

               Principal   LargeCap   Stock   Index   Fund,   Inc.  (a  Maryland
               Corporation)  18.37% of shares  outstanding  owned by  Principal
               Life Insurance Company (including subsidiaries and affiliates) on
               September 13, 2000.

               Principal  MidCap Fund,  Inc. (a Maryland  Corporation)  0.02% of
               shares  outstanding  owned by Principal  Life  Insurance  Company
               (including subsidiaries and affiliates) on September 13, 2000

               Principal  Pacific  Basin Fund,  Inc.  (a  Maryland  Corporation)
               84.43% of  outstanding  shares owned by Principal  Life Insurance
               Company (including  subsidiaries and affiliates) on September 13,
               2000.

               Principal  Partners   Aggressive  Growth  Fund,  Inc.(a  Maryland
               Corporation) 4.75% of shares outstanding owned by Principal Life
               Insurance  Company  (including  subsidiaries  and  affiliates) on
               September 13, 2000

               Principal   Partners   LargeCap  Growth  Fund,   Inc.(a  Maryland
               Corporation)  28.03% of shares  outstanding  owned by  Principal
               Life Insurance Company (including subsidiaries and affiliates) on
               September 13, 2000

               Principal   Partners   MidCap   Growth  Fund,   Inc.(a   Maryland
               Corporation) 22.41% of shares  outstanding  owned by  Principal
               Life Insurance Company (including subsidiaries and affiliates) on
               September 13, 2000

               Principal Real Estate Fund, Inc. (a Maryland  Corporation) 56.26%
               of shares  outstanding  owned by Principal Life Insurance Company
               (including subsidiaries and affiliates) on September 13, 2000

               Principal SmallCap Fund, Inc.(a Maryland  Corporation)  5.50% of
               shares  outstanding  owned by Principal  Life  Insurance  Company
               (including subsidiaries and affiliates) on September 13, 2000.

               Principal  Special  Markets Fund,  Inc. (a Maryland  Corporation)
               83.56%  of  shares  outstanding  of  the  International  Emerging
               Markets  Portfolio,  46.62%  of  the  shares  outstanding  of the
               International Securities Portfolio,  98.66% of shares outstanding
               of the  International  SmallCap  Portfolio and 100% of the shares
               outstanding  of the  Mortgage-Backed  Securities  Portfolio  were
               owned by Principal Life Insurance Company (including subsidiaries
               and affiliates) on September 13, 2000

               Principal  Tax-Exempt  Bond Fund,  Inc. (a Maryland  Corporation)
               0.05% of shares  outstanding  owned by Principal  Life  Insurance
               Company (including  subsidiaries and affiliates) on September 13,
               2000.

               Principal Utilities Fund, Inc. (a Maryland  Corporation) 0.08% of
               shares  outstanding  owned by Principal  Life  Insurance  Company
               (including subsidiaries and affiliates) on September 13, 2000.

               Principal Variable Contracts Fund, Inc. (a Maryland  Corporation)
               100% of shares  outstanding  of the following  Accounts  owned by
               Principal  Life  Insurance  Company and its Separate  Accounts on
               September  13,  2000:   Aggressive   Growth,   Asset  Allocation,
               Balanced,  Blue Chip, Bond, Capital Value, Government Securities,
               Growth,  High  Yield,   International,   International   Emerging
               Markets, International SmallCap, LargeCap Growth, LargeCap Growth
               Equity,  LargeCap Stock Index (f/k/a Stock Index 500),  MicroCap,
               MidCap,  MidCap Growth, MidCap Growth Equity, MidCap Value, Money
               Market, Real Estate,  SmallCap,  SmallCap Growth, SmallCap Value,
               and Utilities.

          Subsidiaries  organized and  wholly-owned  by Principal Life Insurance
          Company:

          a.   Principal  Holding  Company (an Iowa  Corporation)  a  downstream
               holding company for Principal Life Insurance Company.

          b.   Principal Development  Investors,  LLC (a Delaware Corporation) a
               limited liability company engaged in acquiring and improving real
               property through development and redevelopment.

          c.   Principal  Capital  Management,  LLC (a Delaware  Corporation)  a
               limited liability  company that provides private  mortgage,  real
               estate  &  fixed-income   securities  services  to  institutional
               clients.

          d.   Principal Net Lease  Investors,  LLC (a Delaware  Corporation)  a
               limited liability company which operates as a buyer and seller of
               net leased investments.

          Subsidiaries  organized and  90% owned  by Principal Life Insurance
          Company:

          a.   PT Asuransi Jiwa Principal Indonesia (an Indonesia Corporation) a
               life  insuranced  corporation  which offers group and  individual
               products.

          Subsidiaries wholly-owned by Principal Capital Management, LLC:

          a.   Principal Structured Investments,  LLC (a Delaware Corporation) a
               limited  liability  company  that  provides  product  development
               administration,   marketing   and   asset   management   services
               associated with stable value products together with other related
               institutional    financial   services   including    derivatives,
               asset-liability  management,  fixed income investment  management
               and ancillary money management products.

          b.   Principal  Enterprise  Capital,  LLC (a Delaware  Corporation)  a
               company   engaged   in   portfolio   management   on   behalf  of
               institutional   clients   for   structuring,   underwriting   and
               management of entity-level  investments in real estate  operating
               companies (REOCs).

          c.   Principal Commercial  Acceptance,  LLC (a Delaware Corporation) a
               limited  liability  company that provides  private  market bridge
               financing and other secondary market opportunities.

          d.   Principal  Capital  Real  Estate   Investors,   LLC  (a  Delaware
               Corporation) a registered investment advisor.

          e.   Principal  Commercial  Funding,  LLC (a Delaware  Corporation)  a
               limited   liability   company   engaged   in   the   structuring,
               warehousing,    securitization    and    sale    of    commercial
               mortgage-backed securities.

          f.   Principal  Generation  Plant,  LLC an inactive  Delaware  limited
               liability company.

          g.   Principal  Capital  Income  Investors,  LLC  a  Delaware  limited
               liability   company  which  provides   investment  and  financial
               services.

          h.   Principal  Capital Futures Trading Advisor,  LLC a Delaware funds
               management limited liability company.

          Subsidiaries wholly-owned by Principal Holding Company:

          a.   Principal  Bank (a Federal  Corporation)  a  Federally  chartered
               direct delivery savings bank.

          b.   Patrician  Associates,  Inc. (a  California  Corporation)  a real
               estate development company.

          c.   Petula  Associates,  Ltd.  (an Iowa  Corporation)  a real  estate
               development company.

          d.   Principal Development Associates, Inc. (a California Corporation)
               a real estate development company.

          e.   Principal Spectrum Associates,  Inc. (a California Corporation) a
               real estate development company.

          f.   Principal  FC,  Ltd.  (an Iowa  Corporation)  a  limited  purpose
               investment corporation.

          g.   Equity FC,  Ltd.  (an Iowa  Corporation)  engaged  in  investment
               transactions,   including   limited   partnerships   and  limited
               liability companies.

          h.   HealthRisk  Resource Group,  Inc. (an Iowa Corporation) a general
               business  corporation  that engages in investment  transactions,
               including limited partnerships and limited liability companies

          i.   Invista  Capital  Management,  LLC (an  Delaware  Corporation)  a
               limited  liability  company  which  is  a  registered  investment
               adviser.

          j.   Principal Residential Mortgage, Inc. (an Iowa Corporation) a full
               service  mortgage  banking company that makes and services a wide
               variety of loan types on a nationwide basis.

          k.   Principal Asset Markets, Inc. (an Iowa Corporation) a corporation
               which is currently inactive.

          l.   Principal  Portfolio  Services,  Inc.  (an  Iowa  Corporation)  a
               corporation which is currently inactive.

          m.   The Admar Group, Inc. (a Florida  Corporation) a national managed
               care service  organization  that  develops and manages  preferred
               provider organizations.

          n.   The Principal  Financial Group,  Inc. (a Delaware  corporation) a
               corporation which is currently inactive.

          o.   Principal Product Network, Inc. (a Delaware corporation) an
               insurance broker.

          p.   Principal Health Care, Inc. (an Iowa  Corporation) a managed care
               company.

          q.   Dental-Net,  Inc. (an Arizona  Corporation) a managed dental care
               services organization. HMO and dental group practice.

          r.   Principal  Financial  Advisors,  Inc.  (an  Iowa  Corporation)  a
               registered investment advisor.

          s.   Delaware  Charter  Guarantee  &  Trust  Company,   d/b/a  Trustar
               Retirement  Services (a Delaware  Corporation) a corporation that
               administers  individual  and  group  retirement  plans  for stock
               brokerage firm clients and mutual fund distributors.

          t.   Professional  Pensions,   Inc.  (a  Connecticut   Corporation)  a
               corporation  engaged in sales,  marketing and  administration  of
               group insurance plans and third-party  administrator  for defined
               contribution plans.

          u.   Principal  Investors  Corporation  (a New Jersey  Corporation)  a
               corporation which is currently inactive.

          v.   Principal  International,  Inc. (an Iowa  Corporation)  a company
               engaged in international business development.

          Subsidiaries  organized and  wholly-owned  by PT Asuransi Jiwa
          Principal Indonesia:

          a.   PT Jasa Principal Indonesia an Indonesia pension company.

          b.   PT Principal  Capital  Management  Indonesia  an Indonesia  funds
               management company.

          Subsidiary wholly-owned by Invista Capital Management, LLC:

          a.   Principal  Capital  Trust.  (a Delaware  Corporation)  a business
               trust and  private  investment  company  offering  non-registered
               units, initially, to tax-exempt entities.

         Subsidiary wholly-owned by Principal Residential Mortgage, Inc.:

          a.   Principal  Wholesale  Mortgage,  Inc.  (an  Iowa  Corporation)  a
               brokerage and servicer of residential mortgages.

          b.   Principal Mortgage Reinsurance Company (a Vermont corporation)
               a mortgage reinsurance company.

          Subsidiaries wholly-owned by The Admar Group, Inc.:

          a.   Admar  Corporation  (a  California  Corporation)  a managed  care
               services organization.

          Subsidiaries wholly-owned by Dental-Net, Inc.

          a.   Employers  Dental  Services,  Inc.  (an  Arizona  corporation)  a
               prepaid dental plan organization.

          Subsidiaries wholly-owned by Professional Pensions, Inc.:

          a.   Benefit Fiduciary Corporation (a Rhode Island corporation) serves
               as a corporate trustee for retirement trusts.

          b.   PPI Employee Benefits  Corporation (a Connecticut  corporation) a
               registered  broker-dealer  limited to the sale of open-end mutual
               funds and variable insurance products.

          c.   Boston  Insurance  Trust,  Inc. (a  Massachusetts  corporation) a
               corporation  which  serves  as a  trustee  and  administrator  of
               insurance trusts and arrangements.

          Subsidiaries wholly-owned by Principal International, Inc.:

          a.   Principal International Espana, S.A. de Seguros de Vida (Spain) a
               life insurance, annuity, and accident and health company.

          b.   Zao Principal International (a Russia Corporation) inactive.

          c.   Principal   International    Argentina,    S.A.   (an   Argentina
               corporation) a holding  company that owns Argentina  corporations
               offering annuities, group and individual insurance policies.

          d.   Principal  Asset  Management  Company  (Asia) Ltd. (Hong Kong) an
               asset management company.

          e.   Principal  International (Asia) Limited (Hong Kong) a corporation
               operating as a regional headquarters for Asia.

          f.   Principal Trust Company (Asia) Limited (Hong Kong) (an Asia trust
               company).

          g.   Principal International de Chile, S.A. (Chile) a holding company.

          h.   Principal  Mexico  Compania de Seguros,  S.A. de C.V.  (Mexico) a
               life insurance company.

          i.   Principal Pensiones, S.A. de C.V. (Mexico) a pension company.

          j.   Principal Afore, S.A. de C.V. (Mexico), a pension company.

          k.   Principal   Consulting   (India)   Private   Limited   (an  India
               corporation) an India consulting company.

          Subsidiaries 88% owned by Principal International, Inc.:

          a.   Principal  Insurance  Company  (Hong  Kong)  Limited (a Hong Kong
               Corporation) a company that sells insurance and pension products.

          Subsidiary  wholly-owned by Principal  International  Espana,  S.A. de
          Seguros de Vida (Spain):

          a.   Princor  International  Espana S.A. de Agencia de Seguros (Spain)
               an insurance agency.

          Subsidiary  wholly-owned  by Principal  International  (Asia)  Limited
          (Hong Kong):

          a.   Principal  Capital  Management (Asia)  Limited (Hong  Kong) Asian
               representative  and  distributor  for  the  Principal  Investment
               Funds.

          Subsidiaries  wholly-owned by Principal International Argentina,  S.A.
          (Argentina):

          a.   Principal Retiro Compania de Seguros de Retiro, S.A.  (Argentina)
               an annuity company.

          b.   Principal  Life  Compania de  Seguros,  S.A.  (Argentina)  a life
               insurance company.

          Subsidiary wholly-owned by Principal International de Chile, S.A.:

          a.   Principal  Compania  de Seguros de Vida Chile S.A.  (Chile)  life
               insurance company.

          Subsidiary 60% owned by Principal Compania de Seguros de Vida Chile
          S.A. (Chile):

          a.   Andueza  &  Principal   Creditos   Hipotecarios  S.A.  (Chile)  a
               residential mortgage company.

          Subsidiary wholly-owned by Principal Afore, S.A. de C.V.:

          a.   Siefore  Principal,  S.A.  de C.V.  (Mexico) an  investment  fund
               company.


Item 27.  Number of Contractowners - As of: September 30, 2000

                     (1)                          (2)               (3)
                                             Number of Plan      Number of
          Title of Class                      Participants     Contractowners
          --------------                     --------------    --------------
          BFA Variable Annuity Contracts                 69          8
          Pension Builder Contracts                     485        284
          Personal Variable Contracts                 3,485         62
          Premier Variable Contracts                 13,668        165
          Flexible Variable Annuity Contract         42,714     42,714
          Principal Freedom Variable Annuity Contract   341        341

Item 28.  Indemnification

               None

Item 29.       Principal Underwriters

     (a) Princor  Financial  Services  Corporation,  principal  underwriter  for
Registrant,  acts as principal  underwriter for,  Principal Balanced Fund, Inc.,
Principal Blue Chip Fund,  Inc.,  Principal Bond Fund, Inc.,  Principal  Capital
Value Fund,  Inc.,  Principal Cash Management  Fund,  Inc.,  Principal  European
Equity Fund, Inc., Principal Government  Securities Income Fund, Inc., Principal
Growth Fund,  Inc.,  Principal High Yield Fund,  Inc.,  Principal  International
Emerging  Markets Fund, Inc.,  Principal  International  Fund,  Inc.,  Principal
International  SmallCap  Fund,  Inc.,  Principal  Investors  Fund,  Inc.  (f/k/a
Principal  Special  Markets Fund,  Inc.),  Principal  LargeCap Stock Index Fund,
Inc.,  Principal  Limited Term Bond Fund,  Inc.,  Principal  MidCap Fund,  Inc.,
Principal Pacific Basin Fund Inc.,  Principal  Partners  Aggressive Growth Fund,
Inc.,  Principal Partners LargeCap Blend Fund, Inc., Principal Partners LargeCap
Growth Fund,  Inc.,  Principal  Partners  LargeCap Value Fund,  Inc.,  Principal
Partners MidCap Growth Fund, Inc., Principal Partners SmallCap Growth Fund, Inc.
Principal  Real Estate Fund,  Inc.,  Principal  SmallCap Fund,  Inc.,  Principal
Tax-Exempt Bond Fund, Inc.,  Principal Utilities Fund, Inc.,  Principal Variable
Contracts  Fund,  Inc.  and for  variable  annuity  contracts  participating  in
Principal  Life  Insurance   Company  Separate  Account  B,  a  registered  unit
investment  trust for  retirement  plans  adopted  by public  school  systems or
certain  tax-exempt  organizations  pursuant to Section  403(b) of the  Internal
Revenue Code,  Section 457 retirement  plans,  Section 401(a)  retirement plans,
certain  non-qualified  deferred  compensation  plans and Individual  Retirement
Annuity Plans adopted  pursuant to Section 408 of the Internal Revenue Code, and
for variable life insurance contracts issued by Principal Life Insurance Company
Variable Life Separate Account, a registered unit investment trust.

  (b)      (1)                 (2)
                               Positions
                               and offices
  Name and principal           with principal
  business address             underwriter

     Thomas E. Ackerman       Regional Vice President -
     The Principal            Variable Annuities
     Financial Group
     Des Moines, IA 50392

     Lindsay L. Amadeo        Assistant Director -
     The Principal            Marketing Services
     Financial Group
     Des Moines, IA 50392

     John E. Aschenbrenner    Director
     The Principal
     Financial Group
     Des Moines, IA 50392

     Robert W. Baehr          Marketing Services
     The Principal            Officer
     Financial Group
     Des Moines, IA 50392

     Patricia A. Barry        Assistant Corporate Secretary
     The Principal
     Financial Group
     Des Moines, IA 50392

     Craig L. Bassett         Treasurer
     The Principal
     Financial Group
     Des Moines, IA 50392

     David J. Brown           Vice President
     The Principal
     Financial Group
     Des Moines, IA 50392

     Michael T. Daley         Director
     The Principal
     Financial Group
     Des Moines, IA 50392

     Ronald L. Danilson       Executive Vice President and
     The Principal            Chief Operating Officer
     Financial Group
     Des Moines, IA 50392

     Mark B. Davis            Assistant Director - Compliance
     The Principal
     Financial Group
     Des Moines, IA 50392

     David J. Drury           Director
     The Principal
     Financial Group
     Des Moines, IA 50392

     Ralph C. Eucher          Director and
     The Principal            President
     Financial Group
     Des Moines, IA  50392

     Arthur S. Filean         Senior Vice President
     The Principal
     Financial Group
     Des Moines, IA 50392

     Dennis P. Francis        Director
     The Principal
     Financial Group
     Des Moines, IA  50392

     Paul N. Germain          Vice President -
     The Principal            Mutual Fund Operations
     Financial Group
     Des Moines, IA  50392

     Ernest H. Gillum         Vice President -
     The Principal            Product Development
     Financial Group
     Des Moines, IA 50392

     Thomas D. Gualdoni       Vice President - National Sales
     The Principal            Manager/Variable Annuities
     Financial Group
     Des Moines, IA 50392

     J. Barry Griswell        Director and
     The Principal            Chairman of the
     Financial Group          Board
     Des Moines, IA 50392

     Susan R. Haupts          Marketing Officer
     The Principal
     Financial Group
     Des Moines, IA  50392

     Joyce N. Hoffman         Vice President and
     The Principal            Corporate Secretary
     Financial Group
     Des Moines, IA 50392

     Jeffrey L. Kane          Marketing Officer
     The Principal
     Financial Group
     Des Moines, IA 50392

     Peter R. Kornweiss       Vice President
     The Principal
     Financial Group
     Des Moines, IA 50392

     Kraig L. Kuhlers         Regional Sales Director
     The Principal
     Financial Group
     Des Moines, IA  50392

     John R. Lepley           Senior Vice
     The Principal            President - Marketing
     Financial Group          and Distribution
     Des Moines, IA 50392

     Kelly A. Paul            Assistant Vice President -
     The Principal            Business Systems and Technology
     Financial Group
     Des Moines, IA 50392

     Elise M. Pilkington      Assistant Director -
     The Principal            Retirement Consulting
     Financial Group
     Des Moines, IA  50392

     Richard L. Prey          Director
     The Principal
     Financial Group
     Des Moines, IA 50392

     Martin R. Richardson     Operations Officer -
     The Principal            Broker/Dealer Services
     Financial Group
     Des Moines, IA 50392

     Elizabeth R. Ring        Controller
     The Principal
     Financial Group
     Des Moines, IA 50392

     Michael D. Roughton      Counsel
     The Principal
     Financial Group
     Des Moines, IA 50392

     James F. Sager           Vice President
     The Principal
     Financial Group
     Des Moines, IA 50392

     Kyle R. Selberg          Vice President-Marketing
     The Principal
     Financial Group
     Des Moines, IA 50392

     Karen E. Shaff           Director
     The Principal
     Financial Group
     Des Moines, IA 50392

     Minoo Spellerberg        Assistant Vice President and
     The Principal            Compliance Officer
     Financial Group
     Des Moines, IA  50392

     Paul D. Steingreaber     Director of National Sales
     The Principal
     Financial Group
     Des Moines, IA 50392

     Kirk L. Tibbetts         Senior Vice President and
     The Principal            Chief Financial Officer
     Financial Group
     Des Moines, IA 50392


           (c)        (1)                       (2)

                                      Net Underwriting
            Name of Principal           Discounts and
               Underwriter               Commissions

            Princor Financial           $12,331,736.46
            Services Corporation

                   (3)                       (4)                 (5)

             Compensation on             Brokerage
                Redemption              Commissions         Compensation

                     0                       0                    0

Item 30.  Location of Accounts and Records

          All accounts,  books or other  documents of the Registrant are located
          at the offices of the Depositor,  The Principal  Financial  Group, Des
          Moines, Iowa 50392.

Item 31.  Management Services

          Inapplicable

Item 32.  Undertakings

          The Registrant  undertakes to file a post-effective  amendment to this
          registration  statement as  frequently  as is necessary to ensure that
          the audited  financial  statements in the  registration  statement are
          never  more  than 16  months  old for so long as  payments  under  the
          variable annuity contracts may be accepted.

          The  Registrant  undertakes  to  include  either  (1) as  part  of any
          application to purchase a contract offered by the prospectus,  a space
          that an  applicant  can check to  request a  Statement  of  Additional
          Information,  or (2) a post  card  or  similar  written  communication
          affixed to or included in the prospectus that the applicant can remove
          to send for a Statement of Additional Information.

          The  Registrant  undertakes  to deliver any  Statement  of  Additional
          Information and any financial statements required to be made available
          under this Form promptly upon written or oral request.

  REPRESENTATION PURSUANT TO SECTION 26 OF THE INVESTMENT COMPANY ACT OF 1940

Principal Life Insurance Company  represents the fees and charges deducted under
the Policy,  in the  aggregate,  are  reasonable  in  relation  to the  services
rendered,  the expenses  expected to be incurred,  and the risks  assumed by the
Company.
<PAGE>
                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act of 1933 and the
Investment Company Act of 1940, the Registrant, Principal Life Insurance Company
Separate Account B, has duly caused this Amendment to the Registration Statement
to be signed on its behalf by the  undersigned  thereto duly  authorized  in the
City of Des Moines and State of Iowa, on the 15th day of November, 2000

                         PRINCIPAL LIFE INSURANCE COMPANY
                         SEPARATE ACCOUNT B

                                 (Registrant)


                         By:  PRINCIPAL LIFE INSURANCE COMPANY

                                 (Depositor)

                                  /s/ David J. Drury
                         By ______________________________________________
                              David J. Drury
                              Chairman

Attest:

/s/ Joyce N. Hoffman
-----------------------------------
Joyce N. Hoffman
Vice President and
  Corporate Secretary


As required by the  Securities Act of 1933,  this Amendment to the  Registration
Statement has been signed by the following  persons in the capacities and on the
date indicated.

Signature                          Title                           Date

/s/ D. J. Drury                Chairman and                   November 15, 2000
--------------------           Director
D. J. Drury


/s/ D. C. Cunningham           Vice President and             November 15, 2000
--------------------           Controller (Principal
D. C. Cunningham               Accounting Officer)


/s/ M. H. Gersie               Executive Vice President and    November 15, 2000
--------------------           Chief Financial Officer
M. H. Gersie                   (Principal Financial Officer)


  (B. J. Bernard)*             Director                       November 15, 2000
--------------------
B. J. Bernard


  (J. Carter-Miller)*          Director                       November 15, 2000
--------------------
J. Carter-Miller


  (C. D. Gelatt, Jr.)*         Director                       November 15, 2000
--------------------
C. D. Gelatt, Jr.


  (J. B. Griswell)*            Director                       November 15, 2000
--------------------
J. B. Griswell


  (C. S. Johnson)*             Director                       November 15, 2000
--------------------
C. S. Johnson


  (W. T. Kerr)*                Director                       November 15, 2000
--------------------
W. T. Kerr


  (L. Liu)*                    Director                       November 15, 2000
--------------------
L. Liu


  (V. H. Loewenstein)*         Director                       November 15, 2000
--------------------
V. H. Loewenstein


  (R. D. Pearson)*             Director                       November 15, 2000
--------------------
R. D. Pearson


  (F. F. Pena)*                Director                       November 15, 2000
--------------------
F. F. Pena


  (J. R. Price)*               Director                       November 15, 2000
--------------------
J. R. Price, Jr.


  (D. M. Stewart)*             Director                       November 15, 2000
--------------------
D. M. Stewart


  (E. E. Tallett)*             Director                       November 15, 2000
--------------------
E. E. Tallett


  (F. W. Weitz)*               Director                       November 15, 2000
--------------------
F. W. Weitz


                           *By    /s/ David J. Drury
                                  ------------------------------------
                                  David J. Drury
                                  Chairman



                                  Pursuant to Powers of Attorney
                                  Previously Filed or Included Herein


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