February 9, 2006 - 10-Q/A: Quarterly report [Sections 13 or 15(d)]

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549

FORM 10-Q/A
(Amendment No. 1)

(Mark One)

		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2005

		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file number 33-37587

Pruco Life Insurance
Company

(Exact name of Registrant as specified in its charter)

Arizona						22-1944557
(State or other jurisdiction, incorporation or organization)						(IRS Employer Identification No.)

213 Washington Street, Newark, New Jersey 07102

(Address of principal executive offices ) (Zip Code)

(973) 802-6000

(Registrant’s Telephone Number, including area code)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES NO

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). YES NO

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES NO

As of August 12, 2005, 250,000 shares of the registrant’s Common Stock (par value $10), were outstanding. As of such date, Prudential Insurance Company of America, a New Jersey Corporation, owned all of the registrant’s Common Stock.

Pruco Life Insurance Company meets the conditions set forth in General Instruction (H)(1)(a) and (b) on Form
10-Q/A and is therefore filing this Form with the reduced disclosure format.

Back to Contents

TABLE OF CONTENTS

PART I – FINANCIAL INFORMATION

			Page No.
Explanatory Note			2
Item 1.	Financial Statements (Unaudited):

		Interim Statements of Financial Position,
		As of June 30, 2005 and December 31, 2004	3

		Interim Consolidated Statements of Operations and Comprehensive Income,
		Three and six months ended June 30, 2005 and 2004	4

		Interim Consolidated Statements of Stockholder’s Equity,
		Six months ended June 30, 2005	5

		Interim Consolidated Statements of Cash Flows,
		Six months ended June 30, 2005 and 2004 (Restated)	6

		Notes to Interim Consolidated Financial Statements	7

Item 4.	Controls and Procedures		11

PART II – OTHER INFORMATION


Item 6.	Exhibits		12

Signatures			13

EXPLANATORY NOTE

This Amendment No. 1 on Form 10-Q/A is being filed for the purpose of amending Items 1 and 4 of Part I of the Quarterly Report on Form 10-Q for the quarter ended June 30, 2005 of Pruco Life Insurance Company to reflect the restatement of Pruco Life Insurance Company’s Unaudited Interim Consolidated Statements of Cash Flows for the six months ended June 30, 2005 and 2004, as described in Footnote 1 to the Unaudited Interim Consolidated Financial Statements included in this Form 10-Q/A. All other Items of the original filing on Form 10-Q made on August 12, 2005, are unaffected by the changes to the Unaudited Interim Consolidated Statements of Cash Flows and such Items have not been included in this Amendment. Information in this Form 10-Q/A is generally stated as of June 30, 2005 and does not reflect any subsequent information or events other than the restatement of the Unaudited Interim Consolidated Statements of Cash Flows. More current information with respect to Pruco Life Insurance Company is contained within its Quarterly Report on Form 10-Q for the quarter ended September 30, 2005, and other filings with the Securities and Exchange Commission.

Back to Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

Pruco Life Insurance Company and Subsidiaries

Interim Consolidated Statements of Financial Position
As of June 30, 2005 and December 31, 2004 (in thousands)


	June 30, 2005 (Unaudited)			December 31, 2004
ASSETS
Fixed maturities available for sale,
at fair value (amortized cost, 2005: $6,610,128; 2004: $6,114,020)	$	6,794,402		$	6,339,103
Policy loans		864,942			856,755
Short-term investments		93,692			122,061
Other long-term investments		115,100			28,258

Total investments		7,868,136			7,346,177
Cash and cash equivalents		319,862			743,533
Deferred policy acquisition costs		1,522,448			1,429,027
Accrued investment income		104,340			101,432
Reinsurance recoverable		856,440			765,045
Receivables from Parent and affiliates		33,778			50,339
Deferred sales inducements		123,990			112,643
Other assets		27,406			12,225
Separate account assets		17,520,082			17,326,555

TOTAL ASSETS	$	28,376,482		$	27,886,976

LIABILITIES AND STOCKHOLDER’S EQUITY
Liabilities
Policyholders’ account balances	$	6,032,926		$	6,122,924
Future policy benefits and other policyholder liabilities		1,438,825			1,325,836
Cash collateral for loaned securities		310,150			410,718
Securities sold under agreement to repurchase		236,012			45,254
Income taxes payable		379,607			433,966
Short-term debt		213,000			—
Other liabilities		249,306			330,966
Separate account liabilities		17,520,082			17,326,555

Total liabilities		26,379,908			25,996,219

Contingencies (See Note 2)

Stockholder’s Equity
Common stock, $10 par value; 1,000,000 shares, authorized;
250,000 shares, issued and outstanding		2,500			2,500
Additional paid-in capital		455,911			455,377
Deferred compensation		(1,349	)		(1,173	)
Retained earnings		1,450,908			1,359,526
Accumulated other comprehensive income		88,604			74,527

Total stockholder’s equity		1,996,574			1,890,757

TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY	$	28,376,482		$	27,886,976

See Notes to Interim Consolidated Financial Statements

Back to Contents

Pruco Life Insurance Company and Subsidiaries

Interim Consolidated Statements of Operations and Comprehensive Income (Unaudited)
Three and Six Months Ended June 30, 2005 and 2004 (in thousands)


	Three months ended June 30,						Six months ended June 30,
	2005			2004			2005		2004
REVENUES

Premiums	$	10,456		$	28,789		$	19,098	$	56,614
Policy charges and fee income		144,747			158,208			290,300		314,043
Net investment income		97,530			92,896			198,878		185,380
Realized investment gains (losses), net		(2,335	)		(5,583	)		1,610		386
Asset management fees		4,096			3,788			8,032		7,615
Other income		4,100			2,096			6,711		4,084

Total revenues		258,594			280,194			524,629		568,122

BENEFITS AND EXPENSES

Policyholders’ benefits		38,113			73,518			75,739		141,563
Interest credited to policyholders’ account balances		59,372			63,773			118,661		124,934
General, administrative and other expenses		105,301			121,969			225,973		240,775


Total benefits and expenses		202,786			259,260			420,373		507,272


Income from operations before income taxes and cumulative effect of change in accounting principle		55,808			20,934			104,256		60,850

Income tax expense		13,585			2,262			12,874		10,639


Net Income Before Cumulative Effect of Change in Accounting Principle		42,223			18,672			91,382		50,211

Cumulative effect of change in accounting principle, net of tax		—			—			—		(9,150	)

NET INCOME		42,223			18,672			91,382		41,061


Change in net unrealized investment gains, shadow DAC and other shadow reserves, net of taxes		32,140			(79,140	)		14,077		(64,450	)
Cumulative effect of accounting change, net of taxes		—			—			—		4,030

Other comprehensive income (loss), net of tax		32,140			(79,140	)		14,077		(60,420	)

TOTAL COMPREHENSIVE INCOME (LOSS)	$	74,363		$	(60,468	)	$	105,459	$	(19,359	)

See Notes to Interim Consolidated Financial Statements (Unaudited)

Back to Contents

Pruco Life Insurance Company and Subsidiaries

Interim Consolidated Statement of Stockholder’s Equity (Unaudited)
Six Months Ended June 30, 2005 (in thousands)


		Common stock		Additional paid-in capital		Deferred compensation			Retained earnings		Accumulated other comprehensive income (loss)		Total stockholder’s equity

Balance, December 31, 2004	$	2,500	$	455,377	$	(1,173	)	$	1,359,526	$	74,527	$	1,890,757
Net income		—		—		—			91,382		—		91,382

Stock-based compensation programs		—		300		(176	)		—		—		124

Contributed Capital		—		234		—			—		—		234

Change in net unrealized investment gains, shadow DAC and other shadow reserves, net of taxes		—		—		—			—		14,077		14,077

Balance, June 30, 2005	$	2,500	$	455,911	$	(1,349	)	$	1,450,908	$	88,604	$	1,996,574

See Notes to Interim Consolidated Financial Statements (Unaudited)

Back to Contents

Pruco Life Insurance Company and Subsidiaries

Interim Consolidated Statements of Cash Flows (Unaudited, Restated)
Six Months Ended June 30, 2005 and 2004 (in thousands)


	Six Months Ended June 30
		2005			2004
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES:
Net income	$	91,382		$	41,061
Adjustments to reconcile net income to net cash from (used in) operating activities:
Policy charges and fee income		(54,299	)		(40,874	)
Interest credited to policyholders’ account balances		102,358			112,007
Realized investment (gains) losses, net		(1,610	)		(386	)
Amortization and other non-cash items		3,432			27,027
Cumulative effect of accounting change, net of taxes		—			9,150
Change in:
Future policy benefits and other policyholder liabilities		115,662			110,267
Reinsurance recoverable		(91,395	)		(76,603	)
Accrued investment income		(2,908	)		(1,856	)
Receivables from Parent and affiliates		16,561			4,114
Payable to Parent and affiliates		35,169			354
Deferred policy acquisition costs		(43,126	)		(84,988	)
Income taxes payable/receivable		(63,109	)		96,252
Deferred sales inducements		(11,347	)		(48,940	)
Other, net		3,768			(10,531	)

Cash Flows From Operating Activities		100,538			136,054

CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES:
Proceeds from the sale/maturity/prepayment of:
Fixed maturities, available for sale		2,796,737			592,580
Policy loans		50,515			54,591
Commercial loans		383			148
Payments for the purchase of:
Fixed maturities, available for sale		(3,466,865	)		(765,100	)
Policy loans		(39,832	)		(38,740	)
Commercial loans		(83,170	)		—
Other long-term investments, net		(6,962	)		1,852
Short-term investments, net		28,876			81,959

Cash Flows (Used In) Investing Activities		(720,318	)		(72,710	)

CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES:
Policyholders’ account deposits		1,040,442			1,153,065
Policyholders’ account withdrawals		(1,146,960	)		(1,144,377	)
Proceeds from short-term debt issued		232,600			—
Repayments of short-term debt		(19,600	)		—
Cash collateral for loaned securities, net		(100,568	)		(73,740	)
Securities sold under agreement to repurchase, net		190,758			8,685
Contributed capital		234			(8,837	)
Net change in financing arrangements (maturities 90 days or less)		(797	)		(2,186	)

Cash Flows From (Used In) Financing Activities		196,109			(67,390	)


Net decrease in cash and cash equivalents		(423,671	)		(4,046	)
Cash and cash equivalents, beginning of year		743,533			253,564

CASH AND CASH EQUIVALENTS, END OF PERIOD	$	319,862		$	249,518

SUPPLEMENTAL CASH FLOW INFORMATION
Income taxes paid (received)	$	77,248		$	(82,455	)

See Notes to Interim Consolidated Financial Statements (Unaudited)

Back to Contents

Pruco Life Insurance Company and Subsidiaries

Notes to Interim Consolidated Financial Statements (Unaudited)

1. BASIS OF PRESENTATION

Restatement of Consolidated Statements of Cash Flows

The Consolidated Statements of Cash Flows for the six months ended June 30, 2005 and 2004 have been restated to reflect the following:

Changes in the net receivable/payable from unsettled investment purchases and sales, previously classified within “adjustments to reconcile net income to cash provided by operating activities,” have been reclassified to cash flows (used in) investing activities, to the extent such balances pertained to investments classified as available for sale.

The net change in the policy loans receivable, previously reported in cash flows from operating activities, is now reported as a component of cash flows (used in) investing activities.

Changes in the presentation of bank overdrafts and various other items previously reported in cash flows from operating activities, are now reported as a component of cash flows from (used in) financing activities.

As a result of the restatements, previously reported cash flows from operating activities, cash flows (used in) investing activities and cash flows from (used in) financing activities were increased or reduced the six months ended June 30, 2005 and 2004 as follows:

Six Months Ended June 30,

Cash flows from operating activities:		2005	2004
	As originally reported	$111,375	$144,128
	Impact of restatements	(10,837)	(8,074)
	Revised for restatements	$100,538	$136,054
Cash flows (used in) investing activities:
	As originally reported:	($717,936)	($78,749)
	Impact of restatements	(2,382)	6,039
	Revised for restatements	($720,318)	($72,710)
Cash flows from (used in) financing activities:
	As originally reported:	$182,890	($69,425)
	Impact of restatements	13,219	2,035
	Revised for restatements	$196,109	($67,390)

The restatements had no impact on the total change in cash and cash equivalents within the Consolidated Statements of Cash Flows or on the Consolidated Statements of Operations or Consolidated Statements of Financial Position.

Basis of Presentation

Pruco Life Insurance Company, or the “Company,” is a wholly owned subsidiary of The Prudential Insurance Company of America, or “Prudential Insurance,” which in turn is a wholly owned subsidiary of Prudential Financial, Inc., or “Prudential Financial.”

The unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States, or “GAAP,” on a basis consistent with reporting interim financial information in accordance with instructions to Form 10-Q and Article 10 of Regulation S-X of the Securities and Exchange Commission. These interim financial statements are unaudited but reflect all adjustments that, in the opinion of management, are necessary to provide a fair presentation of the consolidated results of operations and financial condition of the Company for the interim periods presented. All such adjustments are of a normal recurring nature. The results of operations for any interim period are not necessarily indicative of results for a full year. Certain amounts in the Company's prior year consolidated financial statements have been reclassified to conform to the current year presentation.

Back to Contents

Pruco Life Insurance Company and Subsidiaries

Notes to Interim Consolidated Financial Statements (Unaudited)

1. BASIS OF PRESENTATION (continued)

The Company has extensive transactions and relationships with Prudential Insurance and other affiliates. It is possible that the terms of these transactions are not the same as those that would result from transactions among wholly unrelated parties. These unaudited financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2004.

2. CONTINGENCIES AND LITIGATION

Contingencies
On an ongoing basis, our internal supervisory and control functions review the quality of our sales, marketing and other customer interface procedures and practices and may recommend modifications or enhancements. In certain cases, if appropriate, we may offer customers remediation and may incur charges, including the cost of remediation, administrative costs and regulatory fines.

It is possible that the results of operations or the cash flow of the Company in a particular quarterly or annual period could be materially affected as a result of payments in connection with the matters discussed above, depending, in part, upon the results of operations or cash flow for that period. Management believes, however, that the ultimate payments in connection with currently pending matters should not have a material adverse effect on the Company’s financial position.

Litigation and Regulatory Matters
The Company is subject to legal and regulatory actions in the ordinary course of its operations, including class actions. Pending legal and regulatory actions include proceedings relating to aspects of the businesses and operations that are specific to the Company and that are typical of the businesses in which the Company operates. Class action and individual lawsuits involve a variety of issues and/or allegations, which include sales practices, underwriting practices, claims payments and procedures, premium charges, policy servicing and breach of fiduciary duties to customers. The Company is also subject to litigation arising out of its general business activities, such as its investments and third party contracts. In certain of these matters, the plaintiffs are seeking large and/or indeterminate amounts, including punitive or exemplary damages.

The Company has received formal requests for information relating to its variable annuity business and unregistered separate accounts from regulators, including, among others, the Securities and Exchange Commission and the State of New York Attorney General’s Office. The Company is cooperating with all such inquiries.

Prudential Financial and its subsidiaries currently use reinsurance primarily to transfer mortality risk, to acquire or dispose of blocks of business and to manage capital more effectively. Given the recent publicity surrounding certain reinsurance transactions involving other companies in the insurance industry, Prudential Financial voluntarily commenced a review of the accounting for the reinsurance arrangements of Prudential Financial and its subsidiaries to confirm that it complied with applicable accounting rules. This review includes an inventory and examination of current and past arrangements. This review is ongoing and not yet complete. Subsequent to commencing this voluntary review, Prudential Financial and certain subsidiaries received formal requests for information from the Connecticut Attorney General, the Connecticut Insurance Department and the Securities and Exchange Commission requesting information regarding their participation in certain reinsurance transactions. Prudential Financial believes that a number of other insurance industry participants have also received similar requests. It is possible that Prudential Financial and its subsidiaries may receive additional requests from regulators relating to reinsurance arrangements. Prudential Financial and its subsidiaries intend to cooperate fully with all such requests.

The Company’s litigation and regulatory matters are subject to many uncertainties, and given their complexity and scope, the outcomes cannot be predicted. It is possible that the results of operations or the cash flow of the Company in a particular quarterly or annual period could be materially affected by an ultimate unfavorable resolution of pending litigation and regulatory matters. Management believes, however, that the ultimate outcome of all pending litigation and regulatory matters should not have a material adverse effect on the Company’s financial position.

Back to Contents

Pruco Life Insurance Company and Subsidiaries

Notes to Interim Consolidated Financial Statements (Unaudited)

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Adoption of Statement of Position 03-1
In July 2003, the Accounting Standards Executive Committee, or “AcSEC,” of the American Institute of Certified Public Accountants, or “AICPA,” issued Statement of Position, or “SOP,” 03-1, “Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts”. AcSEC issued the SOP to address the need for interpretive guidance to be developed in three areas: separate account presentation and valuation; the accounting recognition given sales inducements (bonus interest, bonus credits, persistency bonuses); and the classification and valuation of certain long-duration contract liabilities.

The Company adopted the SOP effective January 1, 2004. The effect of initially adopting SOP 03-1 was a net of tax charge of $9.2 million, reported as a cumulative effect of accounting change in the results of operations for the six months ended June 30, 2004. This charge primarily reflected the net impact of converting certain individual market value adjusted annuity contracts from separate account accounting treatment to general account accounting treatment and the effect of establishing reserves for guaranteed minimum death benefit, or “GMDB,” provisions of the Company’s variable annuity contracts. In addition, the Company recorded an increase in other comprehensive income of $4.0 million, after tax, related to recording the cumulative unrealized investment gains, net of shadow deferred acquisition costs, or “DAC,” on fixed maturities reclassified from the separate account to the general account as of January 1, 2004. Upon adoption of this SOP, reclassifications within the statement of financial position included increases in fixed maturities of $403 million and policyholders’ account balances of $387 million related to the reclassifications of annuity contracts from the separate account to the general account. This activity also included the establishment of the GMDB reserves of approximately $45 million and the increase in DAC of $23 million. Other balance sheet accounts that were affected include other long-term investments and deferred taxes payable.

In June 2004, the FASB issued FASB Staff Position, or “FSP,” 97-1, “Situations in Which Paragraphs 17(b) and 20 of FASB Statement No. 97, Accounting and Reporting by Insurance Enterprises for Certain Long-Duration Contracts and for Realized Gains and Losses from the Sale of Investments, Permit or Require an Accrual of an Unearned Revenue Liability.” FSP 97-1 clarifies the accounting for unearned revenue liabilities of certain universal-life contracts under SOP 03-1. The Company’s adoption of FSP 97-1 on July 1, 2004 did not change the accounting for unearned revenue liabilities and therefore had no impact on the Company’s results of operations.

Stock Options
In December 2004, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 123(R), “Share-Based Payment,” that replaces FASB Statement No. 123, “Accounting for Stock-Based Compensation.” SFAS No. 123(R) requires all entities to apply the fair value based measurement method in accounting for share-based payment transactions with employees, except for equity instruments held by employee share ownership plans. Under this method, compensation costs of awards to employees, such as stock options, are measured at fair value and expensed over the period during which an employee is required to provide service in exchange for the award (the vesting period). The Company had previously adopted the fair value recognition provision of the original SFAS No. 123, prospectively for all new stock options issued to employees on or after January 1, 2003. As issued, SFAS No. 123(R), is effective for interim and annual periods beginning after June 15, 2005. However, the SEC recently deferred the effective date and as a result the Company will adopt SFAS No. 123(R) on January 1, 2006. By that date, there will be no unvested stock options issued prior to January 1, 2003.

Back to Contents

Pruco Life Insurance Company and Subsidiaries

Notes to Interim Consolidated Financial Statements (Unaudited)

4. RELATED PARTY TRANSACTIONS

Corporate Owned Life Insurance
Prudential Insurance owns Corporate Owned Life Insurance Policies issued by the Company. The cash surrender value, which approximates the contract value of these policies, included in separate account liabilities was $1.1 billion as of June 30, 2005 and December 31, 2004. Fees related to the COLI policies in the three months ended June 30, 2005 and June 30, 2004 were $4 million and $3 million, respectively. Fees related to the COLI policies in the six months ended June 30, 2005 and June 30, 2004 were $8 million and $7 million, respectively.

Purchase of fixed maturities from an affiliate
In 2004, the Company purchased certain fixed maturities from Prudential Insurance for $110 million, the fair market value plus accrued interest at the acquisition date, but reflected the investments at the historical amortized cost of $99 million. The Company also sold $31 million of fixed maturities securities, recorded at an amortized cost of $29 million, to Prudential Arizona Reinsurance Captive Company, or “PARCC.” The difference between the historical amortized cost and the fair value, net of taxes, was reflected as a reduction to additional paid-in capital. The fixed maturity investments are categorized in the Company’s consolidated statements of financial position as available for sale fixed maturities, and are therefore carried at fair value, with the difference between amortized cost and fair value reflected in accumulated other comprehensive income. Gains and losses will be realized upon disposition of the investment to an entity not under common control.

Reinsurance with Affiliates
During the third quarter of 2004, the Company entered into an agreement to reinsure its term life insurance policies, known as Term Elite and Term Essential, or “Term,” with PARCC, an affiliated company. The Company reinsured with PARCC 90 percent of the risks under such policies through a coinsurance agreement. The Company is not relieved of its primary obligation to the policyholder as a result of these reinsurance transactions.

Concurrently with implementing the new Agreement, the Company recaptured the term reinsurance previously reinsured under a coinsurance treaty with an affiliated offshore captive company, Pruco Reinsurance, Ltd. The agreement had covered all term policies written on or after October 1, 2002. As a result of this recapture, the Company recognized a net gain of $1.2 million.

The coinsurance agreement with PARCC replaced yearly renewable term agreements with external reinsurers that were previously in effect with respect to this block of business. Similar yearly renewable term agreements on this block of business have been placed with external reinsurers, through affiliated companies. There was no net cost associated with the initial transaction and initial transactions were accounted for in accordance with SFAS No. 113, “Accounting and Reporting for Reinsurance of Short-Duration and Long-Duration Contracts.” Reinsurance recoverable related to this agreement was $298 million as of June 30, 2005.

In December 2004, the Company recaptured the excess of loss reinsurance agreement with Prudential Insurance and replaced it with a revised agreement to reinsure all risks not otherwise reinsured. Reinsurance recoverable related to this agreement was $45 million as of June 30, 2005. The Company is not relieved of its primary obligation to the policyholder as a result of these transactions.

Debt Agreements
The Company had a revolving line of credit facility of up to $800 million with Prudential Funding, LLC, a wholly owned subsidiary of Prudential Insurance. This credit facility was revised in July 2005 to increase the total credit line to $1.2 billion, of which, the amount of borrowings cannot exceed $600 million. As of June 30, 2005 and December 31, 2004, there was $546 million and $456 million, respectively, of asset-based financing. There was $213 million of debt outstanding to Prudential Funding, LLC as of June 30, 2005 and none at December 31, 2004.

Back to Contents

Item 4. Controls and Procedures

In order to ensure that the information we must disclose in our filings with the Securities and Exchange Commission is recorded, processed, summarized, and reported on a timely basis, the Company’s management, including our Chief Executive Officer and Chief Financial Officer, previously reviewed and evaluated the effectiveness of our disclosure controls and procedures, as defined in Exchange Act Rule 13a-15(e), as of June 30, 2005. Based on such evaluation, the Chief Executive Officer and Chief Financial Officer previously concluded that, as of June 30, 2005, our disclosure controls and procedures were effective in timely alerting them to material information relating to us required to be included in our periodic SEC filings. No change in our internal control over financial reporting, as defined in Exchange Act Rule 13a-15(f), occurred during the quarter ended June 30, 2005, that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. These conclusions are not affected by the misclassifications in the Company’s Consolidated Statements of Cash Flows discussed in the following paragraph, which were identified subsequent to the filing of the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2005.

As reported in a Current Report on Form 8-K filed by the Company on February 7, 2006, management of the Company concluded that certain amounts were incorrectly classified in the Company’s audited Consolidated Statements of Cash Flows for the years ended December 31, 2004, 2003 and 2002 included in the Company’s 2004 Annual Report on Form 10-K (the “2004 Form 10-K”) and in the Company’s unaudited Consolidated Statements of Cash Flows for the periods ended March 31 and June 30, 2005 and 2004 included in the Company’s Quarterly Reports on Form 10-Q for the quarters ended March 31 and June 30, 2005 (the “2005 Forms 10-Q”). In connection with the preparation of the Company’s Consolidated financial statements for the year ended December 31, 2005, management of the Company concluded on February 1, 2006 that the Company should file a Form 10-K/A and Forms 10-Q/A, including this Form 10-Q/A, restating the Consolidated Statements of Cash Flows included in the 2004 Form 10-K and in the 2005 Forms 10-Q. The restatements are limited in scope, relating principally to the classification of data collected and not to the collection of data or to the numerical accuracy of data collected. The Company has implemented enhancements to its internal control over financial reporting, primarily with respect to the periodic analysis and review of statements of cash flows, designed to provide reasonable assurance that errors of this type in the Company’s Consolidated Statements of Cash Flows will not recur.

Back to Contents

PART II

OTHER INFORMATION

Item 6. Exhibits

	31.1	Section 302 Certification of the Chief Executive Officer.

	31.2	Section 302 Certification of the Chief Financial Officer.

	32.1	Section 906 Certification of the Chief Executive Officer.

	32.2	Section 906 Certification of the Chief Financial Officer.

Back to Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

		Pruco Life Insurance Company

	By:	/s/ John Chieffo John Chieffo (Authorized Signatory and Principal Accounting and Financial Officer)

Date: February 9, 2006

Back to Contents

Exhibit Index

Exhibit Number and Description

	31.1	Section 302 Certification of the Chief Executive Officer.

	31.2	Section 302 Certification of the Chief Financial Officer.

	32.1	Section 906 Certification of the Chief Executive Officer.

	32.2	Section 906 Certification of the Chief Financial Officer.

Form: 10-Q/A

Documents