IDS CERTIFICATE COMPANY




Investments in Securities of Unaffiliated Issuers                                                            Schedule I
($ in thousands)


                                                                     Bal Held at
                                                                        12/31/98
                                                                   Principal Amt
                                                                of Bonds & Notes                 Cost        Value at
                                                                              or               (Notes        12/31/98
Issuer Name and Issue Title                                          # of Shares                a & c)       (Note a)
                                                                                                                 

     BONDS AND NOTES

     United States Government-
      Direct Obligations
          US TREASURY BOND                  6.875%   2000                   165                  165             169            
          US TREASURY BOND                  5.625%   2000                   200                  198             204            
                                                                  --------------      ---------------     -----------

     Total U.S. Government - Direct Obligations                             365                  363             373
                                                                  --------------      ---------------     -----------

     Other Bonds and Notes

     United States Government Agencies
          FHLMC-GNMA 40 D CMO               6.500%   2011                13,169               13,126          13,185           (f)
          GNMA ARM #8377                    6.625%   2018                   716                  714             726           (f)
          GNMA ARM #8251                    6.625%   2017                    63                   63              64           (f)
          GNMA ARM #8365                    6.875%   2018                 1,636                1,636           1,661           (f)
          GNMA ARM #8274                    7.000%   2017                 2,096                2,095           2,122           (f)
          GNMA ARM #8293                    7.000%   2017                   488                  488             494           (f)
          GNMA ARM #8283                    7.000%   2017                   285                  284             288           (f)
          GNMA ARM #8353                    6.875%   2018                   919                  914             933           (f)
          GNMA ARM #8341                    6.875%   2018                   119                  119             121           (f)
          GNMA ARM #8240                    6.625%   2017                   749                  740             760           (f)
          GNMA ARM #8440                    7.000%   2018                   813                  813             823           (f)
          GNMA ARM #8206                    6.875%   2017                 1,107                1,107           1,121           (f)
          GNMA ARM #8428                    7.000%   2018                   299                  299             303           (f)
          GNMA ARM #8157                    6.875%   2023                 4,537                4,614           4,593           (f)
          GNMA ARM #8638                    6.875%   2025                 7,528                7,589           7,627           (f)
          FNMA 30 YR #27880                 9.000%   2016                    48                   49              50           (f)
          FNMA 15 YR #34543                 9.250%   2001                    64                   64              68           (f)
          FNMA 30 YR #36225                 9.000%   2016                   129                  131             136           (f)
          FNMA 30 YR #040877                9.000%   2017                    44                   45              46           (f)
          FNMA 30 YR #51617                10.000%   2017                    89                   89              96           (f)
          FNMA 30 YR #52185                10.000%   2017                    58                   58              62           (f)
          FNMA 15 YR #13705                11.000%   2000                    15                   16              16           (f)
          FNMA 15 YR #18275                11.000%   2000                     4                    5               5           (f)
          FNMA 15 YR #18745                11.000%   2000                     3                    3               3           (f)
          FNMA 15 YR #2469                 11.000%   2000                     8                    8               8           (f)
          FNMA 15 YR #13157                11.000%   2000                     8                    8               8           (f)
          FNMA 15 YR #13548                11.000%   2000                    22                   23              24           (f)
          FNMA 15 YR #18986                11.000%   2000                     5                    5               6           (f)
          FNMA 15 YR #64520                11.000%   2001                    28                   28              30           (f)
          FNMA 15 YR #64523                11.000%   2000                    23                   23              25           (f)
          FNMA 15 YR #19070                11.000%   2000                     3                    3               3           (f)



                                                                     Bal Held at
                                                                        12/31/98
                                                                   Principal Amt
                                                                of Bonds & Notes                  Cost        Value at
                                                                             or                 (Notes        12/31/98
Issuer Name and Issue Title                                         # of Shares                  a & c)        (Note a)


          FNMA 15 YR #19261                11.000%   2000                    10                   10              10           (f)
          FNMA 15 YR #22569                11.000%   2000                     6                    6               7           (f)
          FNMA 15 YR #22271                11.000%   2000                    22                   23              24           (f)
          FNMA 15 YR #22674                11.000%   2000                    16                   16              17           (f)
          FNMA 15 YR #22405                11.000%   2000                    23                   23              25           (f)
          FNMA 15 YR #25899                11.000%   2001                     6                    6               6           (f)
          FNMA 15 YR #58405                11.000%   2003                    23                   23              24           (f)
          FNMA 15 YR #70299                10.750%   2001                    98                   99             104           (f)
          FNMA 15 YR #66458                10.000%   2004                 2,407                2,417           2,491            
          FNMA 15 YR 70694 MEG              9.500%   2005                 1,144                1,152           1,213            
          FNMA 15 6.0 #50973                6.000%   2009                30,586               29,967          30,711           (f)
          FNMA 10YR #303115                 6.500%   2004                10,151                9,662          10,291           (f)
          FNMA 15YR #124848                 8.000%   2008                 8,589                8,567           8,852           (f)
          FNMA 15YR #303445                 5.500%   2009                16,480               15,859          16,290           (f)
          FNMA #73227 MULT-FAM              6.700%   2005                 2,429                2,451           2,476           (f)
          FNMA 15YR 190534                  6.000%   2018                15,777               15,530          15,841            
          FNMA 15 YR #A250857               7.000%   2012                14,753               14,722          15,067           (f)
          FNMA 15YR #250671                 7.500%   2011                15,426               15,466          15,865           (f)
          FNMA 15 YR #313561                8.000%   2012                15,003               15,288          15,513           (f)
          FNMA 15YR #303779                 6.000%   2011                29,895               29,374          29,988           (f)
          FNMA 7.0 15YR 250670              7.000%   2011                 4,934                4,970           5,038           (f)
          FNMA 15YR #313522                 7.000%   2012                29,007               29,172          29,624           (f)
          FNMA 15YR #367005                 7.000%   2012                10,717               10,660          10,953           (f)
          FNMA 15YR #313042                 7.000%   2011                11,095               11,139          11,331           (f)
          FNMA 92 203 E CMO                 6.250%   2005                 3,779                3,756           3,777           (f)
          FANNIEMAE GR TRST                 6.610%   2018                10,000                9,998           9,965           (f)
          FNMA 97-2C CMO                    7.000%   2020                29,869               29,882          30,152           (f)
          FN 98 50 CLASS PA                 6.000%   2012                15,000               15,046          14,989           (f)
          FNMA 98-8 A SEQ CMO               6.500%   2024                 8,394                8,397           8,428           (f)
          FNMA 97-74 G SEQ CMO              6.500%   2024                 7,930                7,899           7,963           (f)
          FNMA 96-10 C CMO SEQ              6.500%   2023                 6,739                6,512           6,830           (f)
          FNMA 97-17 CMO                    7.000%   2022                45,323               45,072          45,557           (f)
          FN 97 11 K SEQ CM0                7.125%   2023                 7,803                7,830           7,855           (f)
          FNMA ARM #70007                   6.697%   2017                 1,574                1,574           1,598           (f)
          FNMA ARM #70009                   6.924%   2018                 2,261                2,261           2,296           (f)
          FNMA ARM #70117                   7.091%   2017                   489                  489             496           (f)
          FNMA ARM #79384                   7.790%   2019                   738                  738             758           (f)
          FNMA ARM #70202                   7.446%   2019                 1,565                1,565           1,598           (f)
          FNMA ARM #92069                   7.351%   2018                 2,017                2,017           2,057           (f)
          FNMA ARM #93787                   7.157%   2019                 1,694                1,694           1,728           (f)
          FNMA ARM #97822                   7.363%   2020                   269                  269             274           (f)
          FNMA ARM#88879 3X3                7.843%   2019                 1,863                1,863           1,963           (f)
          FNMA ARM#105989 3X3               7.829%   2020                 1,441                1,441           1,520           (f)
          FNMA ARM #249907                  8.000%   2024                 7,238                7,344           7,399           (f)
          FNMA ARM#89125 SEMI               7.001%   2019                 4,843                4,943           4,967           (f)
          FNMA ARM #303259                  7.286%   2025                 4,811                4,939           4,921           (f)
          FNMA ARM#190726 SEMI              7.173%   2033                 9,260                9,444           9,479           (f)


                                                                    Bal Held at
                                                                       12/31/98
                                                                   Principal Amt
                                                                of Bonds & Notes                 Cost        Value at
                                                                              or               (Notes        12/31/98
Issuer Name and Issue Title                                          # of Shares                a & c)        (Note a)

          FHLMC CTF SER B-77                8.125%   2007                    91                   91              91           (f)
          FHLMC 15 YR #200035               9.000%   2001                   142                  141             147           (f)
          FHLMC 15 YR #200064               8.000%   2002                   211                  207             216           (f)
          FHLMC 15 YR #212119               9.500%   2001                    62                   62              65           (f)
          FHLMC 15 YR #218648               9.500%   2002                    28                   28              30           (f)
          FHLMC 15 YR #200048               9.000%   2001                   343                  340             357            
          FHLMC 15YR #380025                9.500%   2003                   387                  386             410            
          FHLMC 15 YR #219679               9.500%   2003                   305                  303             323           (f)
          FHLMC 15 YR #200022              10.500%   2000                    36                   36              38           (f)
          FHLMC 15 YR #219757              11.000%   2003                   656                  679             695            
          FHLMC 15 YR #502175              10.500%   2004                    78                   79              82           (f)
          FHLMC LOANS #885005               9.500%   2002                   800                  797             847           (f)
          FHLMC 15 YR #885009               9.500%   2003                 1,870                1,862           1,979            
          FHLMC LOANS #885008              10.000%   2003                 1,375                1,380           1,458           (f)
          FHLMC GOLD E00151                 7.500%   2017                 4,926                5,061           5,069           (f)
          FHLMC 5YR BLN #G5015              7.000%   1999                    54                   55              55           (f)
          FHLMC 15YR #G10336                7.500%   2010                 4,431                4,366           4,560           (f)
          FHLMC 15YR #G10344 G              7.500%   2010                 9,991                9,945          10,281           (f)
          FHLMC 15YR #10342                 7.000%   2010                15,527               15,157          15,877           (f)
          FHLMC 5YR BLN #G5025              7.500%   2000                10,133               10,151          10,259           (f)
          FHLMC 15YR G10364                 7.000%   2010                12,965               12,901          13,257           (f)
          FHLM 15 6.5 #G10369               6.500%   2010                29,881               29,544          30,338           (f)
          FHLMC 15 #G10350 GLD              6.500%   2010                17,304               17,269          17,575           (f)
          FHLMC 15YR #E00383                7.000%   2010                13,355               13,335          13,656           (f)
          FHLMC 15YR GOLD                   6.500%   2010                14,825               14,758          15,056           (f)
          FH GD 15YR #E00426                6.500%   2011                 7,021                6,959           7,126           (f)
          FH15YR #G10439 GOLD               6.500%   2011                 3,629                3,546           3,684           (f)
          FHLMC 15YR G10627                 6.500%   2011                23,454               23,128          23,806           (f)
          FHLMC 15YR G10665 GD              7.000%   2012                60,986               60,850          62,358           (f)
          FHLMC T-009 A2 HEL                6.430%   2013                10,000               10,000          10,040           (f)
          FHLMC 15YR                       11.000%   2003                   781                  799             829           (f)
          FHLMC GOLD E00484                 6.500%   2012                 6,235                6,099           6,332           (f)
          FHLMC GOLD #E00476                6.500%   2012                14,824               14,503          15,038           (f)
          FHLMC15YR E00388GOLD              7.000%   2010                 8,289                8,178           8,476           (f)
          FHLMC ARM #840035                 7.364%   2019                   765                  765             776           (f)
          FHLMC ARM #840045                 7.644%   2019                 2,911                2,911           2,955           (f)
          FHLMC ARM #605050                 7.555%   2018                   290                  290             296           (f)
          FHLMC ARM #605041                 7.594%   2019                   226                  226             231           (f)
          FHLMC ARM #605048                 7.201%   2018                 1,022                1,022           1,039           (f)
          FHLMC ARM #605079                 7.470%   2018                   927                  927             946           (f)
          FHLMC ARM #605175                 7.567%   2019                 2,398                2,398           2,443           (f)
          FHLMC ARM #605352                 7.239%   2018                 1,665                1,665           1,693           (f)
          FHLMC ARM #605433                 7.336%   2017                 1,177                1,177           1,194           (f)
          FHLMC ARM #605432                 6.996%   2017                   407                  407             414           (f)
          FHLMC ARM #405185                 7.415%   2018                 1,232                1,232           1,247           (f)
          FHLMC ARM #405249                 7.463%   2018                 1,471                1,471           1,497           (f)
          FHLMC ARM #630074                 7.250%   2018                   404                  404             409           (f)
          FHLMC ARM #605854                 7.497%   2019                 1,820                1,820           1,854           (f)



                                                                     Bal Held at
                                                                        12/31/98
                                                                   Principal Amt
                                                                of Bonds & Notes                 Cost        Value at
                                                                              or               (Notes        12/31/98
Issuer Name and Issue Title                                          # of Shares                a & c)        (Note a)

          FHLMC ARM #630048                 6.875%   2018                    11                   11              12           (f)
          FHLMC ARM #405092                 7.118%   2019                   909                  909             922           (f)
          FHLMC ARM #840072                 7.351%   2019                 1,279                1,279           1,297           (f)
          FHLMC ARM #605454                 7.110%   2017                 3,465                3,465           3,510           (f)
          FHLMC ARM #405437                 7.525%   2019                   217                  217             221           (f)
          FHLMC ARM #405455                 7.527%   2019                   652                  652             661           (f)
          FHLMC ARM #405243                 7.385%   2019                   528                  528             537           (f)
          FHLMC ARM #606025                 6.912%   2019                 3,789                3,789           3,812           (f)
          FHLMC ARM #606024                 6.881%   2019                 1,003                1,003           1,009           (f)
          FHLMC ARM #405517                 7.000%   2019                   279                  280             285           (f)
          FHLMC ARM#605853                  7.472%   2019                 2,241                2,241           2,286           (f)
          FHLMC ARM #405014                 7.213%   2019                   500                  500             508           (f)
          FHLMC ARM #401587                 7.375%   2018                 1,595                1,595           1,619           (f)
          FHLMC ARM 840031                  7.409%   2019                   205                  205             208           (f)
          FHLMC ARM #840036                 7.417%   2019                   940                  940             957           (f)
          FHLMC ARM #405615                 7.150%   2019                   692                  692             702           (f)
          FHLMC ARM #405360                 7.493%   2019                   717                  717             729           (f)
          FHLMC ARM #606151                 7.609%   2019                 3,276                3,276           3,341           (f)
          FHLMC ARM #635054                 7.476%   2020                   193                  193             197           (f)
          FHLMC ARM #405675                 7.542%   2020                 1,187                1,187           1,207           (f)
          FHLMC ARM #405692                 7.514%   2020                 1,582                1,582           1,610           (f)
          FHLMC ARM #606301                 7.841%   2020                 3,987                3,987           4,093           (f)
          FHLMC ARM #405744                 7.579%   2020                   844                  844             859           (f)
          FHLMC ARM#865008 3X3              8.448%   2018                 4,787                4,787           4,903           (f)
          FHLMC ARM #845154                 7.537%   2022                 2,335                2,405           2,359           (f)
          FHLMC ARM #845654                 7.766%   2024                 7,827                7,939           7,977           (f)
          FHLMC ARM #350190                 7.625%   2022                 3,624                3,729           3,689           (f)
          FHLMC ARM #845523                 7.473%   2023                 3,775                3,881           3,836           (f)
          FHLMC ARM #845733                 7.502%   2024                12,966               13,191          13,230           (f)
          FHLMC ARM #845730                 7.516%   2024                15,253               15,737          15,434           (f)
          FHLMC ARM #845973                 7.482%   2024                 4,633                4,633           4,745           (f)
          FHLMC ARM #845999                 7.355%   2027                13,966               14,085          14,211           (f)
          FHLMC ARM #846072                 7.477%   2022                 3,561                3,648           3,646           (f)
          FHLMC ARM#846107LIB               7.946%   2025                 4,339                4,436           4,420           (f)
          FHLMC ARM#785363 3X1              7.864%   2025                 3,137                3,178           3,165           (f)
          FHLMC ARM #606903                 7.157%   2022                   530                  535             531           (f)
          FHLMC ARM#785615 3X1              6.655%   2026                 8,411                8,365           8,650           (f)
          FHLMC ARM#785634 3X1              6.743%   2026                 8,652                8,680           8,933           (f)
          FHLMC ARM#785619 3X1              6.605%   2026                 3,433                3,452           3,543           (f)
          FHLMC ARM#785672 3X1              6.705%   2026                 4,804                4,826           4,854           (f)
                                                                  --------------      ---------------     -----------

     Total United States Government Agencies                            856,406              854,043         869,850
                                                                  --------------      ---------------     -----------

     Municipal Bonds

     California
          CAL HSG 95-O TAX MUN              7.740%   2016                10,645               10,645          11,159  (b)      (f)
          CAL HSG FIN 1996-M                7.890%   2016                 8,245                8,245           8,583  (b)      (f)



                                                                     Bal Held at
                                                                        12/31/98
                                                                   Principal Amt
                                                                of Bonds & Notes                 Cost        Value at
                                                                              or               (Notes        12/31/98
Issuer Name and Issue Title                                          # of Shares                a & c)        (Note a)

     Illinois
          CHICAGO IL SAN DIST               9.250%   2000                 1,000                1,021           1,060  (b)      (f)
          *CHIC IL GAS SPY SRC              7.500%   2015                 4,500                4,500           4,768  (b)      (f)

     Minnesota
          WEST MN MUNI POWER               10.250%   2015                 3,120                3,120           3,120  (b)      (f)

     New York
          NEW YORK CITY NT GO               7.750%   2000                   335                  335             339  (b)      (f)
          NEW YORK PWR AUTH                 9.500%   2001                   180                  186             187  (b)      (f)

     Pennsylvania
          WY VALLEY PA SWR                  5.125%   2007                   115                  115             119  (b)      (f)

     Texas
          AUSTIN TX UTILITY                10.750%   2015                 3,735                3,908           4,102  (b)      (f)
                                                                  --------------      ---------------     -----------

     Total Municipal Bonds                                               31,875               32,075          33,437
                                                                  --------------      ---------------     -----------

     Public Utility
          AES CORP SNR SUB NTS              8.375%   2007                 5,000                4,979           4,987  (b) (d)  (f)
          ALLIED WASTE 144A                 7.375%   2004                   800                  799             808      (d)  (f)
          AVON ENERGY                       6.730%   2002                 4,750                4,750           4,888  (b) (d)  (f)
          BAROID CORP                       8.000%   2003                 5,000                4,990           5,269            
          BARRETT RESOURCES                 7.550%   2007                 3,000                3,003           3,186           (f)
          CMS ENERGY                        7.375%   2000                 4,700                4,697           4,789           (f)
          CSW INVESTMENTS 144A              6.950%   2001                10,000                9,993          10,302  (b) (d)  (f)
          CABLE & WIRELESS COM              6.375%   2003                 6,000                5,976           6,040           (f)
          CAL ENERGY CO INC                 9.500%   2006                 4,000                4,027           4,440           (f)
          CROSS TIMBERS OIL CO              8.750%   2009                 3,000                3,000           2,670           (f)
          CYTEC INDUSTRIES INC              6.500%   2003                10,500               10,491          10,138           (f)
          DETROIT EDISON                    6.280%   2000                 7,000                6,980           7,099           (f)
          EL PASO ELEC CO                   7.250%   1999                 2,000                2,000           2,002           (f)
          ENRON CORP                        6.625%   2003                 5,000                5,027           5,130           (f)
          ENRON CORP                        6.450%   2001                10,000               10,000          10,255           (f)
          INTL SPECIALTY PROD               9.000%   1999                15,000               15,019          15,039            
          JERSEY CENTRAL P&L                6.040%   2000                 5,000                5,000           5,053            
          KN ENERGY INC                     6.450%   2003                 8,000                7,988           8,031           (f)
          KANSAS CITY P&L                   7.340%   1999                10,000               10,000          10,150            
          MCN INV`T CORP MTN                6.890%   2002                 9,000                9,030           9,322           (f)
          NEW PARK RESOURCES                8.625%   2007                 2,500                2,528           2,500           (f)
          NIAGARA MHWK PWR                  7.375%   2003                 3,000                3,097           3,139           (f)
          NORAM ENERGY CORP                 7.500%   2000                 5,000                4,990           5,150           (f)
          NORCEN ENERGY RES                 6.800%   2002                10,000                9,986          10,173           (f)
          NOVACOR CHEMICALS                 6.500%   2000                10,000                9,986          10,074           (f)
          OCCIDENTAL PETROLEUM              6.410%   2000                 5,000                4,980           5,060           (f)
          ORYX ENERGY                       8.650%   1999                15,000               15,000          15,000            



                                                                     Bal Held at
                                                                        12/31/98
                                                                   Principal Amt
                                                                of Bonds & Notes                 Cost        Value at
                                                                              or               (Notes        12/31/98
Issuer Name and Issue Title                                          # of Shares                a & c)        (Note a)

          PUBLIC SERV E&G CAP               6.800%   2002                10,000               10,025          10,277      (d)  (f)
          PUB SERVICE ELEC GAS              6.740%   2001                12,000               12,000          12,342      (d)  (f)
          PACIFIC GAS TRANS                 6.640%   2000                 5,000                5,000           5,100           (f)
          PAGING NETWORK                   10.000%   2008                 2,000                2,000           1,950           (f)
          PRAXAIR INC                       6.750%   2003                 5,000                4,819           5,136           (f)
          QWEST COMMUNICATION               7.250%   2008                 3,000                3,000           3,075  (b) (d)  (f)
          SALTON SEA CL A                   6.690%   2000                 2,081                2,081           2,095           (f)
          SMITH INT`L INC                   7.240%   2001                10,000               10,000          10,281  (b) (d)  (f)
          TELEPORT COMM                     9.875%   2006                 4,000                4,073           4,555           (f)
          TEXAS UTILITIES                   6.370%   2000                10,000               10,000          10,211           (f)
          TOSCO CORP                        7.000%   2000                 5,000                4,997           5,094           (f)
          USX CORP                          7.200%   2004                13,000               13,327          13,480           (f)
          USA WASTE SERVICES                6.500%   2002                10,000                9,997          10,264           (f)
          WILLIAMS CO INC                   6.500%   2002                12,000               11,992          12,133           (f)
                                                                  --------------      ---------------     -----------

     Total Public Utility                                               281,331              281,627         286,687
                                                                  --------------      ---------------     -----------

     Finance
          AG CAP FND SR.NT FLT              6.494%   2004                20,000               19,982          18,550      (d)  (f)
          AT&T CAPITAL CORP                 6.900%   2002                15,000               14,919          14,953           (f)
          ADVANTA MTG 98-1 A2               6.250%   2014                 5,000                5,000           5,006           (f)
          AERCO LDT S-1A CL C1              6.885%   2023                13,496               13,353          12,889      (d)  (f)
          O`N`E` LOAN TRUST 97              7.906%   2007                25,000               25,000          25,000  (b) (d)  (f)
          ALLIANCE INV CBO FLT              6.713%   2006                19,000               19,000          18,620      (d)  (f)
          ARISTAR FINL                      7.875%   1999                 3,000                3,000           3,007           (f)
          ATHENA CBO LIMIT FLT              5.939%   2010                10,000                9,966           9,950           (f)
          BANKAMERICA CORP                  9.750%   2000                10,000               10,126          10,599            
          BANPONCE FIN CORP                 6.580%   2003                 5,000                4,987           5,217           (f)
          BISTRO TRST 1997-100              6.350%   2002                 7,000                6,986           7,076      (d)  (f)
          BISTRO TRT 98-1000                6.580%   2001                14,000               14,000          14,206      (d)  (f)
          CA INF BK SDG E1 A2               6.040%   2002                 1,500                1,500           1,511           (f)
          CAPITAL ONE BANK                  7.350%   2000                 5,000                4,998           5,145           (f)
          CAPITAL ONE BANK                  6.375%   2003                 5,500                5,486           5,477           (f)
          CARAVELLE INV B FLTG              7.088%   2005                17,500               17,500          17,325           (f)
          CARCO AUTO 97-1                   6.689%   2004                12,000               12,000          12,051           (f)
          CCMSC 1997-2 CLSS A1              6.450%   2004                 4,508                4,509           4,604           (f)
          COMMERCIAL CREDIT                 8.250%   2001                 9,000                8,944           9,661           (f)
          CONTI FINANCIAL CORP              8.375%   2003                 5,000                4,990           3,750           (f)
          CONTI MTG HEL TRTA-6              6.690%   2016                10,000               10,000          10,192           (f)
          CONTI 98-1 CLASS A5               6.430%   2016                10,000                9,998          10,118           (f)
          COUNTRYWIDE FUNDING               8.420%   1999                19,700               19,700          19,796            
          ECH FUNDING 98-1 A-2              6.385%   2010                19,000               19,000          18,216      (d)  (f)
          EQCC 97-3 A6 ABS HEL              6.610%   2021                 5,000                5,010           5,107           (f)
          FDIC 96-1C CLASS 1A               6.750%   2026                 5,030                5,028           5,028           (f)
          FMAC LLC 98-D CL A-1              6.111%   2019                 5,000                5,025           5,033      (d)  (f)
          FINOVA CAP C MTN                  6.190%   2000                 3,000                3,016           3,011           (f)
          FBMS 93-2 CL B1 CMO               7.500%   2033                 6,286                6,434           6,791           (f)
          FIRST DOMINION CBO 1              6.981%   2013                19,000               19,000          16,934      (d)  (f)



                                                                     Bal Held at
                                                                        12/31/98
                                                                   Principal Amt
                                                                of Bonds & Notes                 Cost        Value at
                                                                              or               (Notes        12/31/98
Issuer Name and Issue Title                                          # of Shares                a & c)        (Note a)

          FULB 97-C1 A-1 MBS                7.150%   2004                 9,399                9,548           9,768           (f)
          FULB 97-C2 CLASS A1               6.479%   2004                 8,918                8,954           9,066           (f)
          FIRST USA DEP NT                  6.375%   2000                 5,000                4,994           5,129           (f)
          FIRSTPLUS 98-A-A NIM              8.500%   2023                 6,310                6,281           5,839           (f)
          GATX CAPITAL CORP                 6.500%   2000                 5,000                5,000           5,082           (f)
          GATX CAP CORP MTN                 6.360%   2002                 5,000                4,946           4,974           (f)
          GMAC 96-C1 COMM MBS               6.790%   2003                 4,331                4,344           4,469           (f)
          GMAC 97-C2 A CMBS                 6.451%   2004                 4,769                4,788           4,908           (f)
          GS-96PROTECT LIFE A1              7.020%   2027                 6,302                6,407           6,673           (f)
          GMAC                              7.750%   1999                20,000               19,998          20,013           (f)
          GREAT WESTERN FINL                6.375%   2000                 3,000                2,996           3,036           (f)
          GREENTREE EQP 96-B                7.700%   2018                 7,424                7,530           7,544           (f)
          GREENPOINT BANK                   6.700%   2002                 9,250                9,283           9,387           (f)
          HELLER FINANCIAL                  6.500%   2000                 8,000                8,001           8,098           (f)
          HELLER FINANCIAL                  6.440%   2002                 5,000                4,983           5,108           (f)
          HOMESIDE LENDING                  6.875%   2002                10,000                9,998          10,421           (f)
          HOUSEHOLD FIN MTN                 7.100%   2002                10,000                9,995          10,426           (f)
          INDOSUEZ CAP B-2 CLO              6.727%   2010                16,500               16,500          16,005      (d)  (f)
          INTL LEASE FINANCE                7.950%   1999                12,000               12,000          12,017           (f)
          IROQUOIS TRUST 97-1A              7.000%   2006                10,000               10,004          10,092      (d)  (f)
          IROQUOIS TRUST 97-2A              6.752%   2007                15,000               14,988          15,143      (d)  (f)
          KEYCORP SENIOR                    7.430%   2000                 4,000                3,998           4,118           (f)
          LBCMT 98-C1 A-1 CMBS              6.330%   2004                 3,778                3,795           3,861           (f)
          LBCMT 98-C4 A1A CMBS              5.870%   2035                 4,978                5,003           5,012           (f)
          LONG ISL SAV BK                   7.000%   2002                 5,000                4,992           5,186           (f)
          MBNA AMER BANK NA                 7.540%   2001                10,000                9,996          10,522            
          MBNA CORP                         6.500%   2000                 5,000                4,999           5,069           (f)
          ML CBO14 98-E&P-1 FL              7.119%   2010                11,000               11,000           9,782      (d)  (f)
          MARGARETTEN FIN'L                 6.750%   2000                15,250               15,310          15,561           (f)
          MERCHANDISE MART LLC              6.747%   1999                15,000               15,000          15,000  (b) (d)  (f)
          ML CLO 98 PILG-3                  7.000%   2010                 7,500                7,448           6,962           (f)
          ML CBO 98 AIG-2 B-1               7.100%   2010                 6,500                6,475           6,050           (f)
          ML CBO 98 SER 1 B1                6.945%   2009                10,500               10,477           9,618           (f)
          MONEYSTORE 97-A                   7.210%   2021                 4,000                4,000           4,101           (f)
          JPMS 96-C2 CL A                   6.470%   2027                 3,452                3,470           3,518           (f)
          JPM 98-C6 A1 CMBS                 6.373%   2030                 3,685                3,701           3,750           (f)
          MS CAP 1996-WFI MBS               7.220%   2028                10,000               10,118          10,587           (f)
          MS CAP 1 1997-XL A-1              6.590%   2030                14,507               14,567          15,027           (f)
          MS CAPI 97-ALIC A1 A              6.300%   2000                 7,241                7,241           7,320           (f)
          MS CAP 98-WF1 CMBS                6.250%   2007                 2,417                2,427           2,471           (f)
          MCF 96-MC2 CLS A1                 6.758%   2004                 9,202                9,260           9,508           (f)
          NORWEST FINANCIAL                 7.250%   2000                 4,500                4,498           4,612            
          ORIX CR ALL 144A MTN              6.640%   2002                16,000               16,000          16,124      (d)  (f)
          PAMCOIII CLO 98-1 B2              6.570%   2010                19,000               19,000          18,620      (d)  (f)
          PENSKE TRUCK LEASING              7.750%   1999                 3,000                3,009           3,027           (f)
          BANK POPULAR N.A.                 6.625%   2002                12,000               11,991          12,583           (f)
          PROVIDENT BANK                    6.125%   2000                 5,000                4,995           5,072            
          PROVIDIAN 97-4-A CRD              6.250%   2007                10,500               10,486          10,814           (f)



                                                                     Bal Held at
                                                                        12/31/98
                                                                   Principal Amt
                                                                of Bonds & Notes                 Cost        Value at
                                                                              or               (Notes        12/31/98
Issuer Name and Issue Title                                          # of Shares                a & c)        (Note a)

          PROVIDIAN BANK                    6.700%   2003                13,000               12,992          13,097           (f)
          PHMS 1993-39 A8 SUPP              6.500%   2008                10,056                9,711          10,098           (f)
          RFMSI 1998-S23 CL A1              6.000%   2028                14,834               14,939          14,788           (f)
          SASCO 98-C3 CLASS B               5.792%   2001                 4,995                4,961           5,013      (d)  (f)
          SL CMBS 97-C1 CLS A               6.875%   2004                15,203               15,318          15,691      (d)  (f)
          SBMS VII 91-1 B1                  9.700%   2006                   422                  422             421           (f)
          SANWA BUS CREDIT MTN              7.250%   2001                10,000                9,995          10,416  (b) (d)  (f)
          SAXON 98-1 AF3 HEL                6.450%   2024                 2,000                1,999           2,018           (f)
          SAXON 95-1 BA2 ARM                7.668%   2025                 1,490                1,511           1,512           (f)
          SOMERS CBO FLT                    5.975%   2012                11,000               10,928          10,945           (f)
          SASCO96-CL1 AIC                   5.944%   2028                 2,673                2,673           2,670           (f)
          TCW GEM II 144A FLT               6.781%   2012                25,000               23,802           7,500  (b) (d)  (f)
          TRANS OCEAN CRP 144A              6.670%   2007                10,141               10,095          10,442      (d)  (f)
          UCFC 95 CA2 ASSET BK              6.575%   2011                 1,618                1,619           1,620           (f)
          UCFC 97-B CL A-4 ABS              6.940%   2023                 7,000                6,994           7,160           (f)
          UNIFRAX INVESTMENT               10.500%   2003                 5,000                5,030           5,200           (f)
          VAN KAMPEN CLOII LMT              6.940%   2008                 5,000                5,000           4,531      (d)  (f)
          VANDERBILT 98-A A2                6.140%   2006                 3,000                3,000           3,018           (f)
          WAYLAND FUND                      7.790%   2004                 5,000                5,000           5,000  (b) (d)  (f)
          WELLSFORD RESID PROP              7.250%   2000                 5,000                4,989           5,144           (f)
          ICI INVESTMENTS EMTN              6.750%   2002                10,000               10,068          10,126           (f)
                                                                  --------------      ---------------     -----------

     Total Finance                                                      875,165              874,297         858,306
                                                                  --------------      ---------------     -----------

     Industrial
          AAF MCQUAY                        8.875%   2003                10,000               10,113           9,738           (f)
          AGCO CORP                         8.500%   2006                 5,000                4,969           4,800           (f)
          AK STEEL CORP                     9.125%   2006                 3,000                3,058           3,135           (f)
          ADVANCED LIGHTING                 8.000%   2008                 2,000                2,016           1,910  (b) (d)  (f)
          AMER AIRLINES LESSEE              6.400%   2008                 2,538                2,538           2,538  (b) (d)  (f)
          AMER AIRLINES LESSEE              6.400%   2008                 2,338                2,338           2,338  (b) (d)  (f)
          AMER AIRLINES LESSEE              6.400%   2008                 2,445                2,445           2,445  (b) (d)  (f)
          AMER AIRLINES LESSEE              6.400%   2008                 2,650                2,650           2,650  (b) (d)  (f)
          AMER AIRLINES LESSEE              6.400%   2008                   821                  821             821  (b) (d)  (f)
          AMER AIRLINES LESSEE              6.400%   2008                   820                  820             820  (b) (d)  (f)
          AMERICAN STANDARD                10.875%   1999                 1,000                1,010           1,024           (f)
          AMERISERVE FOOD SER              10.125%   2007                 4,000                4,109           3,640           (f)
          ANTENNA TV SA                     9.000%   2007                 5,000                4,911           4,400           (f)
          APPLIED MATERIALS                 6.650%   2000                 5,000                5,000           5,073           (f)
          ARGO-TECH CORP                    8.625%   2007                 2,000                2,000           1,905           (f)
          ARMCO STEEL 144A                  8.875%   2008                 2,000                1,984           2,020           (f)
          AVIATION SALES                    8.125%   2008                 2,000                1,995           1,985           (f)
          BECKMAN INSTRUMENTS               7.100%   2003                 5,000                5,000           5,179           (f)
          A.H. BELO                         6.875%   2002                17,885               18,266          18,671           (f)
          BLACK & DECKER                    7.500%   2003                10,000               10,299          10,652           (f)
          BOYD GAMING CORP                  9.250%   2003                 5,000                4,985           5,162           (f)
          BROWN GROUP                       8.600%   1999                 5,000                5,000           5,012            
          BURLINGTON NORTHERN               6.375%   2005                 5,000                4,998           5,255            



                                                                     Bal Held at
                                                                        12/31/98
                                                                   Principal Amt
                                                                of Bonds & Notes                 Cost        Value at
                                                                              or               (Notes        12/31/98
Issuer Name and Issue Title                                          # of Shares                a & c)        (Note a)

          CSX CORP                          7.050%   2002                10,000                9,995          10,390           (f)
          REYNOLDS METALS CAN               6.625%   2002                15,600               15,696          16,085           (f)
          CAPSTAR HOTEL                     8.750%   2007                 3,000                2,996           2,936           (f)
          CHIQUITA BRANDS INTL             10.250%   2006                 3,000                2,985           3,131           (f)
          CHRYSLER FINANCE                  7.590%   2000                 5,000                5,000           5,135           (f)
          CINCINNATI MILACRON               7.875%   2000                 5,000                5,038           5,110           (f)
          CINEMARK USA INC                  8.500%   2008                 2,000                1,996           1,990           (f)
          COLTEC INDUSTRIES                 7.500%   2008                 2,000                1,997           2,117           (f)
          COMCAST CABLE                     8.125%   2004                10,000                9,993          11,093           (f)
          CONTAINER CORP AMER               9.750%   2003                 4,000                3,982           4,045           (f)
          CONT'L CABLEVISION                8.300%   2006                 4,000                3,990           4,502      (d)   
          COX COMMUNICATIONS                6.375%   2000                25,000               24,959          25,357           (f)
          CROWN CORK & SEAL                 6.750%   2003                14,950               15,004          15,036           (f)
          DAYTON HUDSON                     6.400%   2003                10,000                9,980          10,330           (f)
          DAYTON HUDSON CO                  6.800%   2001                 5,000                5,000           5,173           (f)
          DOMAN INDUSTRIES LTD              9.250%   2007                 3,000                3,014           2,220           (f)
          DOMINO`S 144A                    10.375%   2009                 2,000                2,015           1,990      (d)  (f)
          BERGEN BRUNSWIG(DUR)              7.000%   2006                20,000               20,032          20,325           (f)
          ERAC USA 144A                     6.950%   2004                 9,000                9,112           9,217      (d)  (f)
          ENTERPRIS RENT-A-CAR              8.750%   1999                 5,000                4,999           5,147      (d)   
          EXTENDICARE HLTH SER              9.350%   2007                 1,000                1,000             920           (f)
          EYE CARE CENTERS                  8.958%   2008                 2,000                2,000           1,885      (d)  (f)
          FEDDERS N. AMERICA                9.375%   2007                 3,000                3,016           3,023           (f)
          FEDERAL-MOGUL                     8.800%   2007                 4,000                3,989           4,270           (f)
          FORD MOTOR CREDIT                 6.375%   2000                10,000               10,050          10,173            
          FORD MOTOR CR MTN                 7.060%   2001                 5,000                4,990           5,190           (f)
          FURON COMPANY                     8.125%   2008                 2,000                2,000           1,980           (f)
          GATC                              6.320%   2000                10,000                9,993          10,159           (f)
          GE CAPITAL CORP                   8.125%   1999                12,000               12,000          12,025           (f)
          GENESIS HEALTHCARE                9.250%   2006                 5,000                5,000           4,844           (f)
          GIANT INDUSTRIES                  9.000%   2007                 5,000                5,000           4,900           (f)
          GRAHAM PACKAGING FLT              9.375%   2008                 1,500                1,500           1,470           (f)
          HAYES WHEELS INT'L                9.125%   2007                 3,000                3,006           3,120           (f)
          HAYES WHEELS INT`L                9.125%   2007                 1,000                1,000           1,040           (f)
          HERITAGE MEDIA                    8.750%   2006                 4,500                4,567           4,849           (f)
          HOWMET INC*                      10.000%   2003                 3,000                3,156           3,296           (f)
          ITT CORP                          6.250%   2000                 5,000                4,930           4,954           (f)
          ISPMEX 144A LIQUID               10.125%   2003                 4,605                4,605           4,104      (d)  (f)
          INTEGON CORP                      9.500%   2001                 2,000                1,987           2,207            
          INT`L SHIPHOLDING                 7.750%   2007                 2,000                1,990           1,868           (f)
          INTERPOOL INC                     6.625%   2003                12,500               12,486          12,421           (f)
          K-III COMM PUT/96                 8.500%   2006                 5,000                4,983           5,150           (f)
          KAUFMAN & BROAD HOME              7.750%   2004                 3,000                2,979           2,955           (f)
          KROGER CO                         8.150%   2006                 4,000                4,004           4,471           (f)
          LTV CORPORATION                   8.200%   2007                 5,000                4,972           4,731           (f)
          LAMAR ADVERTISING                 8.625%   2007                 5,000                5,007           5,181           (f)
          LGETT&PLATT MTN SERD              7.185%   2002                10,000                9,964          10,476      (d)  (f)
          LIFE STYLE FURN                  10.875%   2006                 3,000                3,025           3,300           (f)



                                                                     Bal Held at
                                                                        12/31/98
                                                                   Principal Amt
                                                                of Bonds & Notes                 Cost        Value at
                                                                              or               (Notes        12/31/98
Issuer Name and Issue Title                                          # of Shares                a & c)        (Note a)

          MJD COMMUNICATIONS                9.159%   2008                 3,000                3,000           2,910           (f)
          MARK IV                           7.500%   2007                 3,000                2,986           2,898           (f)
          MAXXIM MEDICAL                   10.500%   2006                 4,000                4,029           4,310           (f)
          MEDIAONE GROUP INC                6.850%   2002                15,500               15,495          15,982           (f)
          FRED MEYERS INC                   7.150%   2003                 5,000                4,992           5,216           (f)
          MULTICARE CO                      9.000%   2007                 4,000                4,013           3,800           (f)
          MURRIN-MURRIN 144A                8.813%   2005                 1,600                1,600           1,408      (d)  (f)
          MURRIN-MURRIN 144A                8.813%   2005                 2,400                2,400           2,112      (d)  (f)
          NEWS AMER HLDGS                   7.500%   2000                10,000                9,986          10,279           (f)
          NORFOLK SOUTHERN                  6.950%   2002                15,000               15,162          15,655           (f)
          NORTEK INC                        9.125%   2007                 2,500                2,522           2,575           (f)
          OFFSHORE LOGISTICS                7.875%   2008                 2,000                2,005           1,910           (f)
          OUTDOOR SYSTEMS INC               9.375%   2006                 5,000                5,000           5,419           (f)
          PARACELSUS HEALTH                10.000%   2006                 5,000                5,051           4,600           (f)
          PARAMOUNT COMMUN                  5.875%   2000                 5,350                5,290           5,371           (f)
          PARK-OHIO INDUSTRIES              9.250%   2007                 1,000                1,004           1,022           (f)
          PENNEY J.C. & CO                  7.250%   2002                10,000                9,997          10,490           (f)
          PHARMERICA INC                    8.375%   2008                 2,000                2,017           1,800           (f)
          PILLOWTEX CORP                    9.000%   2007                 4,000                4,057           4,160           (f)
          PRINTPACK INC                     9.875%   2004                 2,500                2,500           2,562           (f)
          QUAKER OATS                       6.940%   2003                 1,500                1,503           1,578           (f)
          QUAKER OATS                       6.470%   2000                10,000               10,015          10,159           (f)
          REPAP WISCONSIN                   9.250%   2002                15,000               15,425          15,656           (f)
          RITE AID CORP                     6.700%   2001                 5,000                4,999           5,151           (f)
          ROLLINS TRUCK                     6.875%   2001                 5,000                4,999           5,124           (f)
          RYDER SYSTEM                      7.910%   2000                 5,000                5,013           5,117           (f)
          RYERSON TULL                      8.500%   2001                 5,000                5,000           5,212           (f)
          S C INTERNATIONAL                 9.250%   2007                 5,000                5,023           5,025           (f)
          SCOTSMAN GROUP INC                8.625%   2007                 3,500                3,491           3,587           (f)
          SEA CONTAINERS LTD                7.875%   2008                 2,000                2,000           1,925           (f)
          SHOP VAC CORP                    10.625%   2003                 2,000                2,000           2,183           (f)
          SHOWBOAT INC                      9.250%   2008                 4,000                3,803           4,160            
          SMITHFIELD FOODS INC              7.625%   2008                 2,000                1,993           1,932           (f)
          STENA AB                         10.500%   2005                 3,000                3,000           3,053            
          SUNAMERICA                        9.000%   1999                20,000               20,000          20,016            
          SUPERVALU INC                     7.250%   1999                 8,000                7,991           8,072           (f)
          SUPERVALU INC                     6.500%   2000                 5,000                4,998           5,110           (f)
          TEEKAY SHIPPING CORP              8.320%   2008                 3,000                3,028           2,989           (f)
          TELEWEST PLC                      9.625%   2006                 2,000                2,000           2,075            
          TENET HEALTHCARE CO               8.625%   2003                 7,000                6,984           7,332           (f)
          TITAN WHEEL INT`L IN              8.750%   2007                 4,100                4,082           4,018           (f)
          TRICO MARINE SERVICE              8.500%   2005                 3,000                2,986           2,580           (f)
          TYSON FOODS                       6.410%   2000                10,000               10,004          10,214           (f)
          US INDUSTRIES 144A                7.125%   2003                 6,000                5,982           5,912      (d)  (f)
          UNION TANK CAR                    6.500%   2008                 6,207                6,198           6,363           (f)
          UNITED AIR 1991A-1                9.200%   2008                 4,281                4,043           5,068            
          US HOME CORP                      7.750%   2005                 1,500                1,497           1,432           (f)
          UNITED STATIONERS                 8.375%   2008                 1,000                1,000           1,004           (f)



                                                                     Bal Held at
                                                                        12/31/98
                                                                   Principal Amt
                                                                of Bonds & Notes                 Cost        Value at
                                                                              or               (Notes        12/31/98
Issuer Name and Issue Title                                          # of Shares                a & c)        (Note a)

          VIACOM INC                        6.750%   2003                 5,000                4,997           5,161            
          WALBRO CORP                      10.125%   2007                 3,000                3,037           2,940           (f)
          WHITMAN CORP                      6.250%   2000                 5,000                4,976           5,074           (f)
          AMER AIRLINES LESSE               6.400%   2008                 1,248                1,248           1,248  (b) (d)  (f)
          AMER AIRLINES LESSE               6.400%   2008                 1,248                1,248           1,248  (b) (d)  (f)
          AMER AIRLINES LESSE               6.400%   2008                 1,248                1,248           1,248  (b) (d)  (f)
          AMER AIRLINES LESSE               6.400%   2008                   853                  853             853  (b) (d)  (f)
          AMER AIRLINES LESSE               6.400%   2008                   855                  855             855  (b) (d)  (f)
          AMER AIRLINES LESSE               6.400%   2008                   924                  924             924  (b) (d)  (f)
          AMER AIRLINES LESSE               6.400%   2008                   923                  923             923  (b) (d)  (f)
          AMER AIRLINES LESSE               6.400%   2008                   925                  925             925  (b) (d)  (f)
          WORLD COLOR PRESS                 8.375%   2008                 3,000                3,000           3,015  (b) (d)  (f)
          WYMAM GORDON CO                   8.000%   2007                 1,000                  994           1,013           (f)
          ASTRON CBO LTD FLT                6.392%   2010                17,500               17,500          15,794      (d)  (f)
                                                                  --------------      ---------------     -----------

     Total Industrial                                                   685,814              687,198         695,211
                                                                  --------------      ---------------     -----------

     Total Other Bonds and Notes                                      2,730,591            2,729,241       2,743,492
                                                                  --------------      ---------------     -----------

     TOTAL BONDS AND NOTES                                            2,730,956            2,729,604       2,743,865
                                                                  --------------      ---------------     -----------



     PREFERRED STOCK

     Public Utility
          ALLTEL 7.75 $100 PAR              7.750%   2005                    18                1,845           1,851      (d)   
          AMERICAN WTRWRKS $25              8.500%   2000                   800               20,000          21,032  (b) (d)   
          AMERITECH NZ A $100               7.040%   2001                    40                4,112           4,170      (d)  (f)
          APPALACHIAN PWR $100              6.850%   2004                    30                3,003           3,315            
          APPALACHIAN PWR $100              5.900%   2008                    10                  997           1,151           (f)
          APPALACHIAN PWR $100              5.920%   2008                    11                1,090           1,268            
          ATLANTIC CITY EL 100              7.800%   2006                    90                8,990          10,024            
          BELL ATLANTIC NZ144A              7.080%   2001                    25                2,612           2,689      (d)  (f)
          BELL ATL NZ$100 144A              5.800%   2004                   100               10,000          11,025      (d)   
          BOSTON EDISON $100                8.000%   2001                    90                9,000           9,872            
          CENTRAL ILL LT $100               5.850%   2008                    65                6,508           7,280            
          COMMONWEALTH EDISON               8.850%   2003                    49                4,919           4,924  (b) (d)   
          COMMWLTH ED $100 PVT              8.200%   2002                    42                4,133           4,246      (d)   
          CON EDISON $100 SR J              6.125%   2002                   150               15,029          15,947            
          DUKE ENERGY $100 V                6.400%   2002                    30                3,000           3,262            
          DUKE ENRGY $100 SR U              6.300%   2001                    30                3,000           3,201            
          DUKE ENRGY $100 SR T              6.200%   2000                    30                3,000           3,139            
          DUKE ENRGY 1992D $25              6.200%   2001                   200                5,003           5,212            
          DUKE ENRGY 1992C $25              6.100%   2000                   250                6,256           6,375            
          DUKE ENRGY 1992B $25              5.950%   1999                    15                  375             383           (f)
          EASTERN EDISON $100               6.625%   2008                   210               20,925          22,273            
          ENTERGY ARKANSAS $25              9.920%   2002                    26                  661             682            



                                                                     Bal Held at
                                                                        12/31/98
                                                                   Principal Amt
                                                                of Bonds & Notes                 Cost        Value at
                                                                              or               (Notes        12/31/98
Issuer Name and Issue Title                                          # of Shares                a & c)        (Note a)

          ENTERGY LA INC PFD                8.000%   2001                    70                7,000           7,254            
          ENTERGY LA   $100                 7.000%   1999                    80                8,000           8,135            
          GREEN MTN PWR CL-D/3              8.625%   2000                    28                2,800           2,827  (b) (d)   
          HAWAII ELEC $100                  8.500%   2005                    50                5,107           5,178  (b) (d)   
          MAUI ELEC $100                    8.500%   2005                    50                5,087           5,178  (b) (d)   
          INDIANA MICH POWER                6.300%   2009                    52                5,222           5,770            
          IND MICH POWER $100               6.250%   2009                    20                2,005           2,198           (f)
          INDIANA MICHIGAN PWR              5.900%   2009                    33                3,126           3,516            
          JERSEY CENTRAL P&L                8.650%   2005                   110               11,250          11,827            
          KEYSPAN ENERGY PFD                7.950%   2000                   274                6,866           7,319            
          LOUISVILLE G&E PFD                5.875%   2008                    12                1,197           1,286           (f)
          MAINE YANKEE $100                 7.480%   2001                    23                2,286           2,315            
          MIDAMERICAN ENERGY                7.800%   2006                    73                7,559           8,338            
          MN P & L  144A $100               7.125%   2002                    50                4,983           5,126  (b) (d)   
          MN P&L 144A  6.70                 6.700%   2002                   100               10,000          10,387  (b) (d)   
          NO IND PUB SERV $100              8.850%   2003                    26                2,630           2,644  (b) (d)   
          NO IND PUB SERV $100              6.500%   2002                   115               11,857          12,214           (f)
          NORTHWEST NAT GA 100              6.950%   2002                   170               17,088          18,902            
          OHIO POWER CO $100                5.900%   2009                    36                3,536           3,960            
          OHI PWR CO $100                   6.020%   2008                    10                  991           1,109            
          OHIO PWR CO $100                  6.350%   2008                     5                  506             565            
          OTTER TAIL PWR $100               6.300%   2007                   180               18,000          19,766            
          PECO ENERGY                       6.120%   2003                   160               16,003          16,501            
          PACIFIC GAS & ELEC                6.300%   2009                   120                2,963           3,275           (f)
          PACIFIC GAS & ELEC                6.570%   2007                   718               18,036          19,372            
          PACIFICORP $100 PAR               7.700%   2001                   150               15,000          16,341            
          POTOMAC ELEC PWR $50              6.800%   2007                   161                7,955           8,824            
          PRAXAIR INC                       7.480%   2000                    70                7,037           7,319            
          PUBLIC SER ELEC & GA              5.970%   2008                     6                  612             540           (f)
          ROCHESTER G&E $100                6.600%   2009                    53                5,184           5,726            
          ROCHESTER G & E $100              7.650%   1999                    20                2,000           2,041            
          SAN DIEGO G&E $25                 1.762%   2008                    59                1,580           1,796           (f)
          SO CA EDISON $100                 6.050%   2008                    45                4,501           4,829           (f)
          SO CA EDISON $100                 6.450%   2002                   202               20,344          21,679            
          SO INDIANA G&E 100                6.500%   2002                    75                7,500           7,805  (b) (d)   
          TEXAS UTILITIES                   6.375%   2008                    54                5,426           5,737            
          TEXAS UTIL $100 PAR               6.980%   2008                    50                5,000           5,460            
          UBS PRIVATE SER H                 5.040%   2002                    15               15,000          15,300  (b) (d)  (f)
          VIRGINIA ELEC & PWR               5.580%   2000                    18                1,758           1,790           (f)
          VIRGINIA ELEC & PWR               6.350%   2000                   201               20,144          21,013            
          WASHINGTON WTR POWER              6.950%   2007                    57                5,764           6,724            
                                                                  --------------      ---------------     -----------

     Total Public Utility                                                 6,112              433,361         461,207
                                                                  --------------      ---------------     -----------

     Finance
          ABN AMRO NA FRAP                 5.94%                             15               15,000          15,525      (d)  (f)
          CHASE MANHAT FRAP                4.96%                            110                5,500           5,569           (f)
          COMERICA FRAP                    6.84%                            150                7,796           7,837           (f)



                                                                     Bal Held at
                                                                        12/31/98
                                                                   Principal Amt
                                                                of Bonds & Notes                 Cost        Value at
                                                                              or               (Notes        12/31/98
Issuer Name and Issue Title                                          # of Shares                a & c)        (Note a)

          EURO AMER BANK FRAP              5.84%                             10               10,000          10,462           (f)
          FLEET FIN 6.59% FRAP             6.59%                            130                6,662           6,939           (f)
          MORGAN STANLEY GROUP             5.91%                            100                5,000           5,138           (f)
          PNC BK FRAP SERF                 6.05%                            440               22,160          22,495           (f)
          WELLS FRGO FRAP SERH             6.59%                            432               22,108          23,193           (f)
                                                                  --------------      ---------------     -----------

     Total Finance                                                        1,387               94,226          97,158
                                                                  --------------      ---------------     -----------

     Industrial
          NORTHBROOK HLDG 1000              6.600%   2001                    10               10,000          10,362  (b) (d)  (f)
          WHIRLPOOL FIN $100 B              6.550%   2008                   180               18,103          19,102      (d)   
          WHIRLPL FINL PFD144A              6.090%    2002                   37                3,688           3,839  (b) (d)  (f)
                                                                  --------------      ---------------     -----------

     Total Industrial                                                       227               31,791          33,303
                                                                  --------------      ---------------     -----------

     TOTAL PREFERRED STOCK                                                7,726              559,378         591,669
                                                                  --------------      ---------------     -----------



TOTAL Investments in Securities of Unaffiliated Issuers                                    3,288,982       3,335,534
TOTAL Reserve for Possible Losses on Corporate Issues                                              0               0
                                                                                      ---------------     -----------

                                                                                           3,288,982       3,335,534
                                                                                      ===============     ===========





NOTES:

a) See Notes 1 and 3 to the financial statements regarding determination of cost and fair values.
b) In the absence of market quotations, securities are valued by IDS Certificate Company at fair value.
c) Aggregate cost of investment in securities of unaffiliated issuers for federal income tax
    purposes was $3,288,060.
d) Securities acquired in private negotiation which may require registration under federal securities
    law if they were to be publicly sold.  Also see Note 3B to financial statements.
e) Non-income producing securities.
f)  Securities classified as available for sale and carried at fair value on the balance sheet.  Also
    see Notes 1 and 3A to financial statements.







IDS CERTIFICATE COMPANY                                                                                                 SCHEDULE II

Investments in and Advances to Affiliates and Income Thereon

December 31, 1998, 1997 and 1996
($ in thousands)



                                                                           Balance December 31, 1998
                                                                -------------------------------------------------
                                                                                                                        Interest
                                                                                                                       Dividends
                                                                     Principal                        Carrying         Credited
                                                                     Amount or            Cost         Value           to Income
Name of Issuer and Title of Issue                                  No. of Shares        (a)&(c)         (b)               (d)
                                                                --------------------   -----------  -------------   ----------------
                                                                                                                     
Wholly Owned Subsidiary (b):
Real Estate Investment Company:
  Investors Syndicate Development Corporation:
      Capital Stock..........................................................   100        $2,998           $418                 $0
                                                                ====================

Other Controlled Company:
Real Estate Development Company:
  Mankato Ventures, First Mortgage Loan....................                      $0             0              0                  0
                                                                ====================


Other Affiliates (as defined in Sec. 2(a)(3) of the
Investment Company Act of 1940)...............................                   $0             0              0                  0
                                                                ====================   -----------  -------------   ----------------

    Total affiliates...........................................................            $2,998           $418                 $0
                                                                                       ===========  =============   ================







IDS CERTIFICATE COMPANY                                                                                                 SCHEDULE II

Investments in and Advances to Affiliates and Income Thereon

December 31, 1998, 1997 and 1996
($ in thousands)



                                                                           Balance December 31, 1997
                                                                -------------------------------------------------
                                                                                                                        Interest
                                                                                                                       Dividends
                                                                     Principal                        Carrying         Credited
                                                                     Amount or            Cost         Value           to Income
Name of Issuer and Title of Issue                                  No. of Shares        (a)&(c)         (b)               (d)
                                                                --------------------   -----------  -------------   ----------------
                                                                                                                    
Wholly Owned Subsidiary (b):
Real Estate Investment Company:
  Investors Syndicate Development Corporation:
      Capital Stock..........................................................   100        $2,998         $6,772              $0
                                                                ====================

Other Controlled Company:
Real Estate Development Company:
  Mankato Ventures, First Mortgage Loan....................                      $0             0              0               0
                                                                ====================


Other Affiliates (as defined in Sec. 2(a)(3) of the
Investment Company Act of 1940)...............................                   $0             0              0               0
                                                                ====================   -----------  -------------   -------------

    Total affiliates...........................................................            $2,998         $6,772              $0
                                                                                       ===========  =============   =============







IDS CERTIFICATE COMPANY                                                                                                 SCHEDULE II

Investments in and Advances to Affiliates and Income Thereon

December 31, 1998, 1997 and 1996
($ in thousands)



                                                                           Balance December 31, 1996
                                                                -------------------------------------------------
                                                                                                                        Interest
                                                                                                                       Dividends
                                                                     Principal                        Carrying         Credited
                                                                     Amount or            Cost         Value           to Income
Name of Issuer and Title of Issue                                  No. of Shares        (a)&(c)         (b)               (d)
                                                                --------------------   -----------  -------------   ----------------
                                                                                                                   
Wholly Owned Subsidiary (b):
Real Estate Investment Company:
  Investors Syndicate Development Corporation:
      Capital Stock..........................................................   100        $2,998         $6,444              $0
                                                                ====================

Other Controlled Company:
Real Estate Development Company:
  Mankato Ventures, First Mortgage Loan....................                      $0             0              0              36
                                                                ====================


Other Affiliates (as defined in Sec. 2(a)(3) of the
Investment Company Act of 1940)...............................                   $0             0              0               0
                                                                ====================   -----------  -------------   -------------

    Total affiliates...........................................................            $2,998         $6,444             $36
                                                                                       ===========  =============   =============







IDS CERTIFICATE COMPANY                                                                                                 SCHEDULE II

Investments in and Advances to Affiliates and Income Thereon

December 31, 1998, 1997 and 1996
($ in thousands)



NOTES:

  (a)   The aggregate cost for federal income tax purposes at December 31, 1998, 1997 and 1996 was $438,
        $6,776  and $5,159 respectively,  subject to possible adjustment in certain circumstances under
        consolidated income tax return regulations.

  (b)   Investments in stocks of wholly owned subsidiaries are carried at cost adjusted for equity in undistributed
        net income since organization or acquisition of the subsidiaries.

  (c)   Changes in investment in affiliate during the three years ended December 31, 1998 are summarized
        below:
                                                                                       
                                    Cost at         Additions (Deductions)         Cost at
        Name of Issuer and          Dec. 31,                                       Dec. 31,
        Title of Issue               1995           1996      1997      1998         1998
        --------------------      -----------      -------   -------   -------   -----------
          Mankato Ventures,
          First Mortgage
            Loan                     $462           (462)       0         0            $0

  (d)   There were no dividends or interest earned which were not credited to income.







             IDS CERTIFICATE COMPANY                                                                                SCHEDULE III

   Mortgage Loans on Real Estate and Interest
               Earned on Mortgages

          Year Ended December 31, 1998
                ($ in thousands)


                                                                        Part 1 -    Mortgage loans on real estate at end of period
                                                                        -----        --------------------------------------------

                                                                                                 Amount of principal
                                                                                                 unpaid at end of period
                                                                                                 ----------------------

                                                                                                                 Subject     Amount
                                                                                      Carrying                        to         of
                                                                        Number Prior  amount of                delinquent mortgages
                                                                            of liens  mortgages (c),             interest     being
                     Description (a)                                     loans  (b)   (g),(h) and (i)    Total       (d)  forclosed
- --------------------------------------------------                      ----- ------ ----------- ------------- --------  --------
                                                                                                                 

First mortgages:
  Insured by Federal Housing Administration -
    liens on:
      Residential - under $100                                             0                 $0            $0       $0        $0
      Apartment and business - under $100                                  0                  0             0        0         0
                                                                        -----        ----------- ------------- --------  --------

                  Total                                                    0                  0             0        0         0
                                                                        -----        ----------- ------------- --------  --------
  Partially guaranteed under Serviceman's
    Readjustment Act of 1944, as amended -
      liens on:
        Residential - under $100                                           0                  0             0        0         0
        Apartment and business - under $100                                0                  0             0        0         0
                                                                        -----        ----------- ------------- --------  --------

                  Total                                                    0                  0             0        0         0
                                                                        -----        ----------- ------------- --------  --------
  Other - liens on:
    Residential                                                            0                  0             0        0         0
                                                                        -----        ----------- ------------- --------  --------
    Apartment and business:
      Under $100                                                           1                 83            83        0         0
      $100 to $150                                                         1                139           139        0         0
      $150 to $200                                                         2                383           383        0         0
      $200 to $250                                                         1                240           240        0         0
      $250 to $300                                                         1                 35           296        0         0
      $300 to $350                                                         1                341           341        0         0
      $350 to $400                                                         0                  0             0        0         0
      $400 to $450                                                         0                  0             0        0         0
      $450 to $500                                                         0                  0             0        0         0
      Over $500:

  Loan No.         Mortgagor                      Property Location

  20-00001  NSP, LTD                              Bloomington, MN          1                529           529        0         0
  20-00002  CCH-Space Center                      Houston, TX              1              1,916         1,916        0         0
  21-47106  1225 No. County Road 18 LTD           Plymouth, MN             1              1,573         1,573        0         0
  21-47110  Lloyd Engelsma                        Brooklyn Park, MN        1              1,998         1,998        0         0








                                                                        Part 1 -     Mortgage loans on real estate at end of period
                                                                        -----        --------------------------------------------

                                                                                                 Amount of principal
                                                                                                 unpaid at end of period
                                                                                                 ----------------------

                                                                                                                Subject      Amount
                                                                                      Carrying                       to          of
                                                                        Number Prior  amount of               delinquent  mortgages
                                                                           of  liens  mortgages (c),            interest      being
                     Description (a)                                    loans    (b) (g),(h) and (i)    Total       (d)   forclosed
- --------------------------------------------------                      ----- ------ ----------- ------------- --------  --------
                                                                                                             
  21-47128  Century Income Properties Fund        Brookfield, WI           1              1,659         1,659        0         0
  21-47139  Treasure's Island Inc.                Eagan, MN                1              1,446         1,446        0         0
  21-47140  Harbour Run LTD                       Mentor-On-The-Lake, OH   1              4,056         4,056        0         0
  21-47141  John E. Smith                         Lafayette, IN            1              3,092         3,092        0         0
  21-47142  34th Street Properties Partnership    Gainsville, FL           1              9,842         9,842        0         0
  21-47147  Columbus Real Estate Co.              Hilliard, OH             1              7,426         7,426        0         0
  21-47150  Bircain Apartment Company LP          Gladstone, MO            1              2,368         2,368        0         0
  21-47152  Richard D. Fownes Trustee             Boston, MA               1              3,198         3,198        0         0
  21-47154  Kenneth Grandberg Trustee             Randolp, MA              1              3,044         3,044        0         0
  21-47157  John A. Belanich                      Tampa, FL                1              3,514         3,514        0         0
  21-47160  James Esshaki DBA                     Taylor, MI               1              5,831         5,831        0         0
  21-47164  K & M Hamilton Development Co.        Halmilton, OH            1              5,605         5,605        0         0
  21-47165  Bowling Freen Partnership             Sussex, WI               1              2,570         2,570        0         0
  21-47167  Wilder Corp of Delaware               Ruskin, FL               1              5,239         5,239        0         0
  21-47168  Wilder Corp of Delaware               Riverview, FL            1              2,892         2,892        0         0
  21-47172  Dial Reit Inc.                        Fremont, NE              1              2,858         2,858        0         0
  21-47173  Cinram Associates                     Fairfield, NJ            1              3,935         3,935        0         0
  21-47181  Westlake #1 Limited Partnership       Charlotte, NC            1              2,152         2,152        0         0
  21-47184  Mcnab Commerce Center Association     Pompano Beach, FL        1              2,094         2,094        0         0
  21-47186  Mack Edison Company                   Edison, NJ               1              6,264         6,264        0         0
  21-47187  Industrial Development Association    Mebane, NC               1              2,962         2,962        0         0
  21-47190  Dial Reit Inc.                        Davenport, IA            1              3,928         3,928        0         0
  21-47191  SSC Associates Ltd Ptnshp             St. Clair Shores, MI     1              5,915         5,915        0         0
  21-47195  Tipotex Inc.                          Pharr, TX                1              1,750         1,750        0         0
  21-47196  Wilder Corporation                    Pharr, TX                1              3,794         3,794        0         0
  21-47197  Wilder Corporation                    Alamo, TX                1                897           897        0         0
  21-47198  Investors Real Estate Trust           Grand Forks, ND          1              3,898         3,898        0         0
  21-47199  Warren and Kelso Company              Cheltenham Twsp, PA      1              2,749         2,749        0         0
  21-47204  Fort Walton                           Mary Esther, FL          1              2,968         2,968        0         0
  21-47205  Kavanagh                              Tucson, AZ               1              3,692         3,692        0         0
  21-47206  Hicker                                Albuquerque, NM          1              5,490         5,490        0         0
  21-47207  Newport VII                           Albuquerque, NM          1              2,455         2,455        0         0
  21-47208  Newport VI                            Albuquerque, NM          1                963           963        0         0
  21-47209  Fountain Lake                         Brandeton, FL            1              4,688         4,688        0         0
  21-47210  Orion                                 West Haven, CT           1              4,337         4,337        0         0
  21-47211  Plaza 7000                            Greenwood Village, CO    1              2,437         2,437        0         0
  21-47212  Howard Lake-Maple Plain               Howard Lake, MN          1              1,353         1,353        0         0
  21-47213  Crec-Plymouth                         Plymouth, MN             1                967           967        0         0
  21-47214  West Health Inc.                      Plymouth, MN             1             10,636        10,636        0         0
  21-47215  Invespro                              Urbandale, IA            1              3,436         3,436        0         0
  21-47216  Invespro                              Urbandale, IA            1              2,705         2,705        0         0
  21-47217  Airport                               Tempe, AZ                1              7,032         7,032        0         0
  21-47218  D&R Northpoin                         Sterling, VA             1              1,943         1,943        0         0
  21-47219  NewPort IX                            Albuquerque, NM          1              2,648         2,648        0         0


                                                                        Part 1 -    Mortgage loans on real estate at end of period
                                                                        -----        --------------------------------------------
                                                                                                Amount of principal
                                                                                                 unpaid at end of period
                                                                                                 ----------------------

                                                                                                                Subject       Amount
                                                                                      Carrying                       to           of
                                                                        Number Prior  amount of               delinquent   mortgages
                                                                          of   liens  mortgages (c),            interest       being
                     Description (a)                                    loans    (b)  (g),(h) and (i)    Total      (d)    forclosed
- --------------------------------------------------                      ----- ------ ---------------- ---------- --------   --------

  21-47221  300 First LLC                         Minneapolis, MN          1              2,873         2,873        0         0
  21-47222  Transwestern                          Houston, TX              1              2,078         2,078        0         0
  21-47223  Westwood Plaza                        Houston, TX              1              3,801         3,801        0         0
  21-47224  Custer Office                         Plano, TX                1              1,962         1,962        0         0
  21-47225  Valley Mining                         Eagan, MN                1              2,905         2,905        0         0
  21-47226  Jake's LP                             Austin, TX               1              2,772         2,772        0         0
  21-47227  PW Holdings                           Falls Township, PA       1              4,654         4,654        0         0
  21-47228  Lafayette Square                      Bridgeport, CT           1              4,464         4,464        0         0
  21-47230  Wilcrest Gree                         Houston, TX              1              2,179         2,179        0         0
  21-47231  Midtown Mall                          Hastings, MN             1              2,090         2,090        0         0
  21-47232  DHIR Group LLC                        Milwaukee, WI            1              4,969         4,969        0         0
  21-47233  Capital Plaza                         Jefferson City, MO       1              2,187         2,187        0         0
  21-47234  Southwest Medical                     Littleton, CO            1              3,284         3,284        0         0
  21-47235  2507 & 2473 Assc                      Southport, CT            1              2,547         2,547        0         0
  21-47237  Abmar Valley                          Roanoke, VA              1              1,876         1,876        0         0
  21-47238  Cicero Place                          Cicero, IN               1              3,458         3,458        0         0
  21-47240  Crystal Plaza                         Baltimore, MD            1              3,995         3,995        0         0
  21-47241  Pal, Inc                              Sioux Falls, SD          1              1,288         1,288        0         0
  21-47242  Northpoint AT                         San Antonio, TX          1              1,730         1,730        0         0
  21-47243  Pam-Joy Realty                        Chesapeake. VA           1              3,060         3,060        0         0
  21-47245  Tide Mill                             Southport, CT            1              2,497         2,497        0         0
  21-47246  JLC, IX PF LTD                        Dallas, TX               1              1,036         1,036        0         0
  21-47247  Airport Land                          Tempe, AZ                1              4,961         4,961        0         0
  21-47248  HMJ                                   Moorehead, MN            1              6,088         6,088        0         0
  21-47249  MIDEB                                 Ventura, CA              1              5,389         5,389        0         0
  21-47250  Thomas Ribis                          Alexandria, VA           1              2,789         2,789        0         0
  21-47251  Arcadia Villa                         Phoenix, AZ              1              2,850         2,850        0         0
  21-47252  Broken Arrow                          Broken Arrow, OK         1              3,400         3,400        0         0
  21-47253  Palo Verde Plaxa                      Phoenix, AZ              1              1,700         1,700        0         0
  21-47254  Village S.                            Tulsa, OK                1              3,550         3,550        0         0
  21-47255  Gaughan                               Forest Lake/Stillwater,  1              6,239         6,239        0         0
  21-47256  Fremont Apts                          Rapid City, SD           1              1,242         1,242        0         0
  21-47257  Corpus Assets                         Corpus Christi, TX       1              7,241         7,241        0         0
  21-47259  Alza Plaza                            Santa Clarita, CA        1              1,960         1,960        0         0
  21-47260  Eisenhower 3                          Ann Arbor, MI            1              3,094         3,094        0         0
  21-47261  KKMP Properties                       Bloomington, MN          1              1,195         1,195        0         0
  21-47262  312 Third Street                      Fargo, ND                1              5,885         5,885        0         0
  21-47263  G.O.L.D                               Columbus, OH             1              2,229         2,229        0         0
  21-47264  Esnet Properties                      Orem, UT                 1              1,997         1,997        0         0
  21-47265  Eaglecreek A                          Lakewood, CO             1              2,300         2,300        0         0
  21-47266  Independence                          Clarkston, MI            1              4,475         4,475        0         0
  21-47267  Blairhill LLC                         Charlotte, NC            1              1,497         1,497        0         0
  21-47268  Lemans Limited                        Seebring, FL             1              5,700         5,700        0         0
  21-47269  Hampton Inn                           Spokane, WA              1              4,800         4,800        0         0
  21-47270  Brookhollow-2                         Houston, TX              1              2,850         2,850        0         0
  21-47271  Wilsonville                           Wilsonville, OR          1              2,000         2,000        0         0
  21-47273  Sears Bldg                            Rapid City, SD           1              1,000         1,000        0         0
  21-47274  Edison                                Towson, MD               1              1,200         1,200        0         0
  21-47275  Colorado & SA                         Colorado Springs, CO     1              1,065         1,065        0         0
  21-47277  Alvernon Place                        Tucson, AZ               1              2,290         2,290        0         0
  21-47278  Financial PAC                         Kennewick, WA            1              6,800         6,800        0         0
  21-47279  Daniel G                              Chetek, WI               1              2,100         2,100        0         0
  21-47282  Cary Bldg LP                          Springfield, VA          1              2,250         2,250        0         0
 0-3027654  DFB Associates                        Costa Mesa, CA           1                824           824        0         0
                                                                        -----        ----------- ------------- --------  --------

                                                                         109            334,630       334,891        0         0
                                                                        -----        ----------- ------------- --------  --------

                  Total Other                                            109            334,630       334,891        0         0
                                                                        -----        ----------- ------------- --------  --------
                  Unallocated Reserve for Losses                                            350
                                                                                     -----------

                  Total First Mortgage Loans on Real Estate              109           $334,280      $334,891       $0        $0
                                                                        =====        =========== ============= ========  ========







                                                                                     Part 2 - Interest earned
                                                                                     on mortgages
                                                                                     -------------------------


                                                                                                      Average
                                                                                     Interest      gross rate
                                                                                      due and     of interest
                                                                                      accrued    on mortgages
                                                                                    at end of     held at end
                                                                                       period       of period
                     Description (a)                                                    (e)            (f)
- --------------------------------------------------                                   ----------- -------------
                                                                                                              

First mortgages:
  Insured by Federal Housing Administration -
    liens on:
      Residential - under $100                                                                         0.000%
      Apartment and business - under $100                                                              0.000%
                                                                                                 -------------

                  Total                                                                                0.000%
                                                                                                 -------------
  Partially guaranteed under Serviceman's
    Readjustment Act of 1944, as amended -
      liens on:
        Residential - under $100                                                                       0.000%
        Apartment and business - under $100                                                            0.000%
                                                                                                 -------------

                  Total                                                                                0.000%
                                                                                                 -------------
  Other - liens on:
    Residential                                                                                        0.000%
                                                                                                 -------------
    Apartment and business:
      Under $100                                                                                       9.375%
      $100 to $150                                                                                     9.750%
      $150 to $200                                                                                    10.566%
      $200 to $250                                                                                     8.875%
      $250 to $300                                                                                     9.500%
      $300 to $350                                                                                     8.500%
      $350 to $400                                                                                     0.000%
      $400 to $450                                                                                     0.000%
      $450 to $500                                                                                     0.000%
      Over $500:

  Loan No.         Mortgagor                      Property Location

  20-00001  NSP, LTD                              Bloomington, MN                                      8.750%
  20-00002  CCH-Space Center                      Houston, TX                                          8.000%
  21-47106  1225 No. County Road 18 LTD           Plymouth, MN                                         8.000%
  21-47110  Lloyd Engelsma                        Brooklyn Park, MN                                    8.750%



                                                                                     Part 2 - Interest earned
                                                                                     on mortgages
                                                                                     -------------------------


                                                                                                      Average
                                                                                      Interest     gross rate
                                                                                      due and     of interest
                                                                                      accrued    on mortgages
                                                                                     at end of    held at end
                                                                                       period       of period
                     Description (a)                                                    (e)                (f)
- --------------------------------------------------                                   ----------- -------------

  21-47128  Century Income Properties Fund        Brookfield, WI                                       8.250%
  21-47139  Treasure's Island Inc.                Eagan, MN                                            7.480%
  21-47140  Harbour Run LTD                       Mentor-On-The-Lake, OH                               6.910%
  21-47141  John E. Smith                         Lafayette, IN                                       10.000%
  21-47142  34th Street Properties Partnership    Gainsville, FL                                       7.050%
  21-47147  Columbus Real Estate Co.              Hilliard, OH                                         7.500%
  21-47150  Bircain Apartment Company LP          Gladstone, MO                                        7.250%
  21-47152  Richard D. Fownes Trustee             Boston, MA                                           8.000%
  21-47154  Kenneth Grandberg Trustee             Randolp, MA                                          8.250%
  21-47157  John A. Belanich                      Tampa, FL                                            7.650%
  21-47160  James Esshaki DBA                     Taylor, MI                                           8.500%
  21-47164  K & M Hamilton Development Co.        Halmilton, OH                                        8.125%
  21-47165  Bowling Freen Partnership             Sussex, WI                                           7.200%
  21-47167  Wilder Corp of Delaware               Ruskin, FL                                           7.500%
  21-47168  Wilder Corp of Delaware               Riverview, FL                                        7.500%
  21-47172  Dial Reit Inc.                        Fremont, NE                                          7.090%
  21-47173  Cinram Associates                     Fairfield, NJ                                        7.260%
  21-47181  Westlake #1 Limited Partnership       Charlotte, NC                                        7.212%
  21-47184  Mcnab Commerce Center Association     Pompano Beach, FL                                    8.250%
  21-47186  Mack Edison Company                   Edison, NJ                                           6.850%
  21-47187  Industrial Development Association    Mebane, NC                                           7.220%
  21-47190  Dial Reit Inc.                        Davenport, IA                                        7.875%
  21-47191  SSC Associates Ltd Ptnshp             St. Clair Shores, MI                                 7.125%
  21-47195  Tipotex Inc.                          Pharr, TX                                            7.400%
  21-47196  Wilder Corporation                    Pharr, TX                                            7.400%
  21-47197  Wilder Corporation                    Alamo, TX                                            7.400%
  21-47198  Investors Real Estate Trust           Grand Forks, ND                                      8.188%
  21-47199  Warren and Kelso Company              Cheltenham Twsp, PA                                  8.125%
  21-47204  Fort Walton                           Mary Esther, FL                                      8.125%
  21-47205  Kavanagh                              Tucson, AZ                                           8.000%
  21-47206  Hicker                                Albuquerque, NM                                      8.250%
  21-47207  Newport VII                           Albuquerque, NM                                      8.125%
  21-47208  Newport VI                            Albuquerque, NM                                      8.125%
  21-47209  Fountain Lake                         Brandeton, FL                                        8.375%
  21-47210  Orion                                 West Haven, CT                                       7.875%
  21-47211  Plaza 7000                            Greenwood Village, CO                                7.625%
  21-47212  Howard Lake-Maple Plain               Howard Lake, MN                                      7.750%
  21-47213  Crec-Plymouth                         Plymouth, MN                                         7.750%
  21-47214  West Health Inc.                      Plymouth, MN                                         7.450%
  21-47215  Invespro                              Urbandale, IA                                        8.375%
  21-47216  Invespro                              Urbandale, IA                                        8.375%
  21-47217  Airport                               Tempe, AZ                                            8.375%
  21-47218  D&R Northpoin                         Sterling, VA                                         8.500%
  21-47219  NewPort IX                            Albuquerque, NM                                      7.850%


                                                                                     Part 2 - Interest earned
                                                                                     on mortgages
                                                                                     -------------------------
                                                                                                      Average
                                                                                      Interest     gross rate
                                                                                      due and     of interest
                                                                                      accrued    on mortgages
                                                                                     at end of    held at end
                                                                                       period       of period
                     Description (a)                                                    (e)                (f)
- --------------------------------------------------                                   ----------- -------------

  21-47221  300 First LLC                         Minneapolis, MN                                      7.440%
  21-47222  Transwestern                          Houston, TX                                          7.370%
  21-47223  Westwood Plaza                        Houston, TX                                          7.500%
  21-47224  Custer Office                         Plano, TX                                            7.320%
  21-47225  Valley Mining                         Eagan, MN                                            7.210%
  21-47226  Jake's LP                             Austin, TX                                           6.950%
  21-47227  PW Holdings                           Falls Township, PA                                   6.650%
  21-47228  Lafayette Square                      Bridgeport, CT                                       7.140%
  21-47230  Wilcrest Gree                         Houston, TX                                          7.080%
  21-47231  Midtown Mall                          Hastings, MN                                         7.140%
  21-47232  DHIR Group LLC                        Milwaukee, WI                                        7.400%
  21-47233  Capital Plaza                         Jefferson City, MO                                   7.150%
  21-47234  Southwest Medical                     Littleton, CO                                        7.180%
  21-47235  2507 & 2473 Assc                      Southport, CT                                        7.020%
  21-47237  Abmar Valley                          Roanoke, VA                                          7.100%
  21-47238  Cicero Place                          Cicero, IN                                           7.000%
  21-47240  Crystal Plaza                         Baltimore, MD                                        7.020%
  21-47241  Pal, Inc                              Sioux Falls, SD                                      7.050%
  21-47242  Northpoint AT                         San Antonio, TX                                      6.970%
  21-47243  Pam-Joy Realty                        Chesapeake. VA                                       6.960%
  21-47245  Tide Mill                             Southport, CT                                        6.980%
  21-47246  JLC, IX PF LTD                        Dallas, TX                                           7.010%
  21-47247  Airport Land                          Tempe, AZ                                            6.890%
  21-47248  HMJ                                   Moorehead, MN                                        6.960%
  21-47249  MIDEB                                 Ventura, CA                                          6.750%
  21-47250  Thomas Ribis                          Alexandria, VA                                       6.900%
  21-47251  Arcadia Villa                         Phoenix, AZ                                          6.800%
  21-47252  Broken Arrow                          Broken Arrow, OK                                     6.800%
  21-47253  Palo Verde Plaxa                      Phoenix, AZ                                          6.800%
  21-47254  Village S.                            Tulsa, OK                                            6.800%
  21-47255  Gaughan                               Forest Lake/Stillwater, MN                           6.830%
  21-47256  Fremont Apts                          Rapid City, SD                                       6.750%
  21-47257  Corpus Assets                         Corpus Christi, TX                                   6.900%
  21-47259  Alza Plaza                            Santa Clarita, CA                                    6.950%
  21-47260  Eisenhower 3                          Ann Arbor, MI                                        6.980%
  21-47261  KKMP Properties                       Bloomington, MN                                      7.060%
  21-47262  312 Third Street                      Fargo, ND                                            6.900%
  21-47263  G.O.L.D                               Columbus, OH                                         6.950%
  21-47264  Esnet Properties                      Orem, UT                                             6.810%
  21-47265  Eaglecreek A                          Lakewood, CO                                         6.770%
  21-47266  Independence                          Clarkston, MI                                        6.890%
  21-47267  Blairhill LLC                         Charlotte, NC                                        6.910%
  21-47268  Lemans Limited                        Seebring, FL                                         6.850%
  21-47269  Hampton Inn                           Spokane, WA                                          7.150%
  21-47270  Brookhollow-2                         Houston, TX                                          6.800%
  21-47271  Wilsonville                           Wilsonville, OR                                      6.850%
  21-47273  Sears Bldg                            Rapid City, SD                                       6.850%
  21-47274  Edison                                Towson, MD                                           6.850%
  21-47275  Colorado & SA                         Colorado Springs, CO                                 6.550%
  21-47277  Alvernon Place                        Tucson, AZ                                           7.000%
  21-47278  Financial PAC                         Kennewick, WA                                        6.750%
  21-47279  Daniel G                              Chetek, WI                                           7.250%
  21-47282  Cary Bldg LP                          Springfield, VA                                      6.850%
 0-3027654  DFB Associates                        Costa Mesa, CA                                       9.500%
                                                                                                 -------------
                                                                                                      7.394%
                                                                                                 -------------

                  Total Other                                                                          7.394%
                                                                                                -------------
                  Unallocated Reserve for Losses

                  Total First Mortgage Loans on Real Estate                                            7.394%
                                                                                                =============







Part 3 - Location of mortgaged properties

($ in thousands)

                                               Amount of principal
                                             unpaid at end of period
                                            --------------------

                                     Carrying           Subject
                                    amount of                to     Amount of
          State in   Number  Prior  mortgages        delinquent     mortgages
   which mortgaged       of  liens  (c),(g),           interest         being
property is located   loans   (b)   (h)and(i)  Total     (d)       foreclosed
- -------------------   ------  ----  --------  --------- --------   -----------
                                                        

    Arizona              6          22,524    22,524        0         0
    California           4           8,316     8,316        0         0
    Colorado             4           9,086     9,086        0         0
    Connecticut          4          13,845    13,845        0         0
    Florida              8          36,936    36,936        0         0
    Indiana              2           6,550     6,550        0         0
    Iowa                 3          10,068    10,068        0         0
    Massachusetts        2           6,241     6,241        0         0
    Maryland             2           5,195     5,195        0         0
    Michigan             4          19,316    19,316        0         0
    Minnesota           14          40,092    40,092        0         0
    Missouri             2           4,555     4,555        0         0
    Nebraska             1           2,858     2,858        0         0
    New Jersey           2          10,199    10,199        0         0
    New Mexico           4          11,556    11,556        0         0
    North Carolina       3           6,611     6,611        0         0
    North Dakota         2           9,783     9,783        0         0
    Ohio                 4          19,317    19,317        0         0
    Oklahoma             4           7,373     7,373        0         0
    Oregon               1           2,000     2,000        0         0
    Pennsylvania         2           7,403     7,403        0         0
    South Dakota         4           3,871     3,871        0         0
    Texas               15          34,122    34,383        0         0
    Utah                 1           1,997     1,997        0         0
    Virginia             5          11,918    11,918        0         0
    Washington           2          11,600    11,600        0         0
    Wisconsin            4          11,298    11,298        0         0
                     ------        -------- --------- --------  --------

                       109         334,630   334,891        0         0
                     ------        -------- --------- --------  --------

    Unallocated Reserve
    for Losses                         350
                                   --------

    Total              109         $334,280 $334,891       $0        $0
                     ======        ======== ========= ========  ========




NOTES:

(a) The classification "residential" includes single dwellings only. Residential
multiple dwellings are included in "apartment and business".

(b) Real estate taxes and easements, which in the opinion of the Company are not
undue burden on the  properties,  have been excluded from the  determination  of
"prior liens".

(c) In this schedule III,  carrying amount of mortgage loans  represents  unpaid
principal  balances plus  unamortized  premiums less  unamortized  discounts and
reserve for loss.

(d)  Interest  in arrears  for less than three  months has been  disregarded  in
computing  the total amount of principal  subject to  delinquent  interest.  The
amounts of mortgage loans being  forclosed are also included in amounts  subject
to delinquent interest.

(e)  Information  as to interest due and accrued for the various  classes within
the types of mortgage loans is not readily  available and the obtaining  thereof
would involve unreasonable effort and expense.

The  Company  does not accrue  interest  on loans  which are over  three  months
delinquent.

(f) Information as to interest income by type and class of loan has been omitted
because it is not readily  available  and the  obtaining  thereof  would involve
unreasonable  effort and expense.  In lieu thereof,  the average gross  interest
rates  (exclusive of  amortization  of discounts and premiums) on mortgage loans
held at December 31, 1998 are shown by type and class of loan.

The average gross  interest  rates on mortgage  loans held at December 31, 1998,
1997 and 1996 are summarized as follows:

                                                  1998         1997       1996
                                               -----------  ----------- --------
First mortgages:
     Insured by Federal Housing Administration     0.000%       0.000%    0.000%
     Partially guaranteed under Servicemen's
       Readjustment Act of 1944, as amended        0.000        0.000     0.000
     Other                                         7.394        8.212     8.450
                                               -----------  ----------- --------


           Combined average                        7.394%       8.212%    8.450%
                                               ===========  =========== ========



(g) Following is a  reconciliation  of the carrying amount of mortgage loans for
the years ended December 31, 1998, 1997 and 1996.

                                              1998         1997        1996
                                           -----------  ----------- -----------

     Balance at beginning of period          $212,433     $218,697    $233,394
     Additions during period:
       New loans acquired:
         Nonaffiliated companies (j)          163,398       45,200      18,301
       Amortization of discount/ premium            0            0           0
                                           -----------  ----------- -----------

           Total additions                    163,398       45,200      18,301
                                           -----------  ----------- -----------

                                              375,831      263,897     251,695
                                           -----------  ----------- -----------

     Deductions during period:
       Collections of principal                41,551       51,464      32,998
                                           -----------  ----------- -----------

     Balance at end of period                $334,280     $212,433    $218,697
                                           ===========  =========== ===========

(h) The  aggregate  cost of mortgage  loans for federal  income tax  purposes at
December 31, 1998 was $334,891.

(i) At  December  31,  1998,  a  reserve  for  loss of $611  is  recorded  which
represents $261 on impaired mortgage loans and $350 of unallocated reserves.

(j) New loans acquired during 1996 include $2,000 of proceeds received from sale
of real estate in lieu of cash.






IDS CERTIFICATE COMPANY                                                                                              SCHEDULE V

Qualified Assets on Deposit

December 31, 1998
($ thousands)

                                                    Investment Securities
                                                ------------------------------
                                                 Bonds and                           Mortgage
                                                   Notes            Stocks            Loans             Other
      Name of Depositary                            (a)              (b)               (c)               (d)              Total
- ------------------------------------------      -------------    -------------      -----------     --------------     -------------
                                                                                                               

Deposits with states or their depositaries to
  meet requirements of statutes and
  agreements:

    Illinois - Secretary of
      State of Illinois                                  $50               $0               $0                 $0               $50

    New Jersey - Commissioner
      of Banking and Insurance
      of New Jersey                                       50                0                0                  0                50


    Pennsylvania - Treasurer
      of the State of
      Pennsylvania                                       149                0                0                  0               149


    Texas - Treasurer of the
      State of Texas                                     115                0                0                  0               115
                                                -------------    -------------      -----------     --------------     -------------

    Total deposits with states or their
      depositaries to meet requirements of
      statues and agreements                             364                0                0                  0               364

Central depositary - American
  Express Trust Company                            2,593,297          559,377          334,280             57,010         3,543,964
                                                -------------    -------------      -----------     --------------     -------------

    Total                                         $2,593,661         $559,377         $334,280            $57,010        $3,544,328
                                                =============    =============      ===========     ==============     =============



Notes:
  (a)  Represents amortized cost of bonds and notes.
  (b)  Represents average cost of individual issues of stocks.
  (c)  Represents unpaid principal balance of mortgage loans less unamortized discounts and reserve for losses.
  (d)  Represents amortized cost of purchased call options and interest rate floors of $56,973 and $37, respectively.








              IDS CERTIFICATE COMPANY                                                                               SCHEDULE VI
                Certificate Reserves

            Part 1 - Summary of Changes

            Year ended December 31, 1998
                  ($ in thousands)
                                                                                        Balance at beginning of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                               Yield               accounts        Amount
                                                            to maturity              with            of           Amount
                                                            on an annual           security       maturity          of
                    Description                            payment basis            holders         value        reserves
                                                     ---------------------------  ------------   ------------   ------------
                                                                                                                   
Installment certificates:
  Reserves to mature:
   Series 15, includes extended maturities           2.40 Inst/2.50 Ext.                    0              0              0
       "  20,     "        "        "                2.52 Inst/2.50 Ext.                   11            134            124
       "  15A,    "        "        "                2.66 Inst/3.04 Ext.                    5             48             38
       "  22A,    "        "        "                           3.09                    1,020         21,961         16,045
       "  I-76,   "        "        "                           3.35                      695         16,407          8,110
       "  Reserve Plus Flexible Payment                       (note a)                    286          2,605          1,366
       "  IC-Q-Installment                                    (note a)                    104          1,132            492
       "  IC-Q-Ins                                            (note a)                  8,748        106,483         47,907
       "  IC-Q-Ins Emp                                        (note a)                     39            511            207
       "  IC-I                                                (note a)                 55,233        983,323        258,004
       "  IC-I-Emp                                            (note a)                    360          6,142          1,713
       "  Inst                                                (note a)                  3,134         66,052          1,807
       "  Inst-Emp                                            (note a)                     17            255              6
       "  RP-Q-Installment                                    (note a)                    199          2,729          1,726
       "  RP-Q-Flexible Payment                               (note a)                     18            236             94
       "  RP-Q-Ins                                            (note a)                    244          5,083          1,765
       "  RP-Q-Ins Emp                                        (note a)                      3             84             14
       "  RP-I                                                (note a)                    412         12,663          3,431
       "  RP-I-Emp                                            (note a)                      3          1,182              9
       "  Inst-R                                              (note a)                     18          4,788             42
       "  Inst-R-Emp                                          (note a)                      0              0              0
                                                                                  ------------   ------------   ------------

                Total                                                                  70,549      1,231,818        342,900  
                                                                                  ------------   ------------   ------------

  Payments made in advance of certificate
    year requirements and accrued interest
    thereon:
   Series 15, includes extended maturities                       2                    Not            Not                  0
       "  20,     "        "        "                            2                  Readily      Applicable               7
       "  15A,    "        "        "                            3                 Available                             10
       "  22A,    "        "        "                            3                                                      608
       "  I-76,   "        "        "                           3.5                                                     343
                                                                                                                ------------

                Total                                                                                                   968
                                                                                                                   ------------




                                                                                                  Additions
                                                                                  ------------------------------------------


                                                                                                                  Charged
                                                                                    Charged        Reserve       to other
                                                                                   to profit      payments by    accounts
                                                                                   and loss      certificate       (per
                                                                                   or income       holders        part 2)
                                                                                  ------------   ------------   ------------

Installment certificates:
  Reserves to mature:
   Series 15, includes extended maturities           2.40 Inst/2.50 Ext.                    0              0              0
       "  20,     "        "        "                2.52 Inst/2.50 Ext.                    3              1              9
       "  15A,    "        "        "                2.66 Inst/3.04 Ext.                    1              0              1
       "  22A,    "        "        "                           3.09                      444            209            648
       "  I-76,   "        "        "                           3.35                      255            261             26
       "  Reserve Plus Flexible Payment                       (note a)                      0            204             37
       "  IC-Q-Installment                                    (note a)                      0             69             13
       "  IC-Q-Ins                                            (note a)                      0          4,405            933
       "  IC-Q-Ins Emp                                        (note a)                      0             24              6
       "  IC-I                                                (note a)                      0         73,942          7,631
       "  IC-I-Emp                                            (note a)                      0            469             61
       "  Inst                                                (note a)                      0          6,209            118
       "  Inst-Emp                                            (note a)                      0             31              1
       "  RP-Q-Installment                                    (note a)                      0             26             49
       "  RP-Q-Flexible Payment                               (note a)                      0              1              3
       "  RP-Q-Ins                                            (note a)                      0             65             33
       "  RP-Q-Ins Emp                                        (note a)                      0              1              1
       "  RP-I                                                (note a)                      0            825            102
       "  RP-I-Emp                                            (note a)                      0              0              0
       "  Inst-R                                              (note a)                      0             40              0
       "  Inst-R-Emp                                          (note a)                      0              1              0
                                                                                  ------------   ------------   ------------

                Total                                                                     703         86,783          9,672
                                                                                  ------------   ------------   ------------

  Payments made in advance of certificate
    year requirements and accrued interest
    thereon:
   Series 15, includes extended maturities                       2                          0              0              0
       "  20,     "        "        "                            2                          0              2              0
       "  15A,    "        "        "                            3                          1             (7)             0
       "  22A,    "        "        "                            3                         27            146             17
       "  I-76,   "        "        "                           3.5                        16             36              1
                                                                                  ------------   ------------   ------------

                Total                                                                      44            177             18
                                                                                  ------------   ------------   ------------




                                                                                                  Deductions
                                                                                  ------------------------------------------


                                                                                                                 Credited
                                                                                                    Cash         to other
                                                                                                 surrenders      accounts
                                                                                                  prior to         (per
                                                                                  Maturities      maturity        part 2)
                                                                                  ------------   ------------   ------------

Installment certificates:
  Reserves to mature:
   Series 15, includes extended maturities           2.40 Inst/2.50 Ext.                    0              0              0
       "  20,     "        "        "                2.52 Inst/2.50 Ext.                    5             30             47
       "  15A,    "        "        "                2.66 Inst/3.04 Ext.                    9              5              0
       "  22A,    "        "        "                           3.09                      439            732          2,192
       "  I-76,   "        "        "                           3.35                        0          1,408            290
       "  Reserve Plus Flexible Payment                       (note a)                    101            379              0
       "  IC-Q-Installment                                    (note a)                      5            161              0
       "  IC-Q-Ins                                            (note a)                  7,224         22,205             48
       "  IC-Q-Ins Emp                                        (note a)                     16             88              0
       "  IC-I                                                (note a)                      0         91,236              0
       "  IC-I-Emp                                            (note a)                      0            713              0
       "  Inst                                                (note a)                      0            945              0
       "  Inst-Emp                                            (note a)                      0              7              0
       "  RP-Q-Installment                                    (note a)                     25            345              9
       "  RP-Q-Flexible Payment                               (note a)                      0              8              0
       "  RP-Q-Ins                                            (note a)                    409            618             12
       "  RP-Q-Ins Emp                                        (note a)                      0              1              0
       "  RP-I                                                (note a)                      0          1,512              0
       "  RP-I-Emp                                            (note a)                      0              9              0
       "  Inst-R                                              (note a)                      0             30              0
       "  Inst-R-Emp                                          (note a)                      0              0              0
                                                                                  ------------   ------------   ------------

                Total                                                                   8,233        120,432          2,598
                                                                                  ------------   ------------   ------------

  Payments made in advance of certificate
    year requirements and accrued interest
    thereon:
   Series 15, includes extended maturities                       2                          0              0              0
       "  20,     "        "        "                            2                          0              3              2
       "  15A,    "        "        "                            3                          0              0              1
       "  22A,    "        "        "                            3                         10             21            213
       "  I-76,   "        "        "                           3.5                         0             44             19
                                                                                  ------------   ------------   ------------

                Total                                                                      10             68            235
                                                                                  ------------   ------------   ------------




                                                                                          Balance at close of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------

Installment certificates:
  Reserves to mature:
   Series 15, includes extended maturities           2.40 Inst/2.50 Ext.                    0              0              0
       "  20,     "        "        "                2.52 Inst/2.50 Ext.                    5             59             55
       "  15A,    "        "        "                2.66 Inst/3.04 Ext.                    3             28             26
       "  22A,    "        "        "                           3.09                      841         18,616         13,983
       "  I-76,   "        "        "                           3.35                      568         13,074          6,954
       "  Reserve Plus Flexible Payment                       (note a)                    236          2,167          1,127
       "  IC-Q-Installment                                    (note a)                     88          1,000            408
       "  IC-Q-Ins                                            (note a)                  4,498         53,344         23,768
       "  IC-Q-Ins Emp                                        (note a)                     24            245            133
       "  IC-I                                                (note a)                 44,058        765,696        248,341
       "  IC-I-Emp                                            (note a)                    266          3,763          1,530
       "  Inst                                                (note a)                  6,090         66,052          7,189
       "  Inst-Emp                                            (note a)                     27            255             31
       "  RP-Q-Installment                                    (note a)                    157          2,185          1,422
       "  RP-Q-Flexible Payment                               (note a)                     16            205             90
       "  RP-Q-Ins                                            (note a)                    118          2,659            824
       "  RP-Q-Ins Emp                                        (note a)                      2             24             15
       "  RP-I                                                (note a)                    299          9,199          2,846
       "  RP-I-Emp                                            (note a)                      0              0              0
       "  Inst-R                                              (note a)                     43          4,788             52
       "  Inst-R-Emp                                          (note a)                      3             28              1
                                                                                  ------------   ------------   ------------

                Total                                                                  57,342        943,387        308,795
                                                                                  ------------   ------------   ------------

  Payments made in advance of certificate
    year requirements and accrued interest
    thereon:
   Series 15, includes extended maturities                       2                    Not            Not                  0
       "  20,     "        "        "                            2                  Readily      Applicable               4
       "  15A,    "        "        "                            3                 Available                              3
       "  22A,    "        "        "                            3                                                      554
       "  I-76,   "        "        "                           3.5                                                     333
                                                                                                                ------------

                Total                                                                                                   894
                                                                                                                ------------



                                                                                        Balance at beginning of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------

  Additional credits and accrued interest
    thereon:
   Series 15, includes extended maturities                      2.5                   Not            Not                  0
       "  20,     "        "        "                           2.5                 Readily      Applicable              27
       "  15A,    "        "        "                            3                 Available                              5
       "  22A,    "        "        "                            3                                                    3,600
       "  I-76,   "        "        "                           3.5                                                   1,873
       "  Reserve Plus Flexible Payment                       (note a)                                                    0
       "  IC-Q-Installment                                    (note a)                                                    0
       "  IC-Q-Ins                                            (note a)                                                    0
       "  IC-Q-Ins Emp                                        (note a)                                                    0
       "  IC-I                                                (note a)                                                  312
       "  IC-I-Emp                                            (note a)                                                    3
       "  Inst                                                (note a)                                                    2
       "  Inst-Emp                                            (note a)                                                    0
       "  RP-Q-Installment                                    (note a)                                                    0
       "  RP-Q-Flexible Payment                               (note a)                                                    0
       "  RP-Q-Ins                                            (note a)                                                    0
       "  RP-Q-Ins Emp                                        (note a)                                                    0
       "  RP-I                                                (note a)                                                    4
       "  RP-I-Emp                                            (note a)                                                    0
                                                                                                                ------------

                Total                                                                                                 5,826
                                                                                                                ------------



  Reserve for accrued extra contribution 3rd year                                                                    13,889
  Reserve for accrued extra contribution 6th year                                                                        10
  Accrued interest on reserves in default I-76                  3.5                                                       2
  Reserve for additional credits to be allowed
    Installment Certificates-Special Additional                                       Not            Not
    Credits I-76                                                                    Readily      Applicable               0
  Accrued for additional credits to be allowed at                                  Available
    next anniversary                                                                                                    148  
  Reserve for death and disability refund options                                                                         0
  Reserve for reconversion of paid-up certificates                                                                       54
                                                                                                                ------------

                Total installment certificates                                                                      363,797
                                                                                                                ------------



                                                                                                  Additions
                                                                                  ------------------------------------------


                                                                                                                  Charged
                                                                                    Charged        Reserve       to other
                                                                                   to profit      payments by    accounts
                                                                                   and loss      certificate       (per
                                                                                   or income       holders        part 2)
                                                                                  ------------   ------------   ------------
                                                                                                                             
  Additional credits and accrued interest
    thereon:
   Series 15, includes extended maturities                      2.5                         0        Not                  0
       "  20,     "        "        "                           2.5                         1    Applicable               3
       "  15A,    "        "        "                            3                          0                             0
       "  22A,    "        "        "                            3                         96                           296
       "  I-76,   "        "        "                           3.5                        59                            80
       "  Reserve Plus Flexible Payment                       (note a)                     37                             0
       "  IC-Q-Installment                                    (note a)                     13                             0
       "  IC-Q-Ins                                            (note a)                    934                             0
       "  IC-Q-Ins Emp                                        (note a)                      5                             0
       "  IC-I                                                (note a)                  7,624                             0
       "  IC-I-Emp                                            (note a)                     61                             0
       "  Inst                                                (note a)                    125                             0
       "  Inst-Emp                                            (note a)                      1                             0
       "  RP-Q-Installment                                    (note a)                     49                             0
       "  RP-Q-Flexible Payment                               (note a)                      3                             0
       "  RP-Q-Ins                                            (note a)                     33                             0
       "  RP-Q-Ins Emp                                        (note a)                      1                             0
       "  RP-I                                                (note a)                    102                             0
       "  RP-I-Emp                                            (note a)                      0                             0
                                                                                  ------------                  ------------

                Total                                                                   9,144                           379
                                                                                  ------------                  ------------



  Reserve for accrued extra contribution 3rd year                                       1,743         (5,574)             0
  Reserve for accrued extra contribution 6th year                                           9            (19)             0
  Accrued interest on reserves in default I-76                  3.5                         7              0              0
  Reserve for additional credits to be allowed
    Installment Certificates-Special Additional
    Credits I-76                                                                            0              0              0
  Accrued for additional credits to be allowed at
    next anniversary                                                                      262              0              0
  Reserve for death and disability refund options                                           0              0              0
  Reserve for reconversion of paid-up certificates                                          0              0              0
                                                                                  ------------   ------------   ------------

                Total installment certificates                                         11,912         81,367         10,069
                                                                                  ------------   ------------   ------------



                                                                                                   Deductions
                                                                                  ------------------------------------------


                                                                                                                 Credited
                                                                                                    Cash         to other
                                                                                                 surrenders      accounts
                                                                                                  prior to         (per
                                                                                  Maturities      maturity        part 2)
                                                                                  ------------   ------------   ------------

  Additional credits and accrued interest
    thereon:
   Series 15, includes extended maturities                      2.5                         0              0              0
       "  20,     "        "        "                           2.5                         2              7             10
       "  15A,    "        "        "                            3                          2              0              0
       "  22A,    "        "        "                            3                         93            166            483
       "  I-76,   "        "        "                           3.5                         0            329             73
       "  Reserve Plus Flexible Payment                       (note a)                      0              0             37
       "  IC-Q-Installment                                    (note a)                      0              0             13
       "  IC-Q-Ins                                            (note a)                      0              0            934
       "  IC-Q-Ins Emp                                        (note a)                      0              0              5
       "  IC-I                                                (note a)                      0              0          7,635
       "  IC-I-Emp                                            (note a)                      0              0             62
       "  Inst                                                (note a)                      0              0            119
       "  Inst-Emp                                            (note a)                      0              0              1
       "  RP-Q-Installment                                    (note a)                      0              0             49
       "  RP-Q-Flexible Payment                               (note a)                      0              0              3
       "  RP-Q-Ins                                            (note a)                      0              0             33
       "  RP-Q-Ins Emp                                        (note a)                      0              0              1
       "  RP-I                                                (note a)                      0              0            102
       "  RP-I-Emp                                            (note a)                      0              0              0
                                                                                  ------------   ------------   ------------

                Total                                                                      97            502          9,560
                                                                                  ------------   ------------   ------------



  Reserve for accrued extra contribution 3rd year                                           0              0              0
  Reserve for accrued extra contribution 6th year                                           0              0              0
  Accrued interest on reserves in default I-76                  3.5                         0              1              6
  Reserve for additional credits to be allowed
    Installment Certificates-Special Additional
    Credits I-76                                                                            0              0              0
  Accrued for additional credits to be allowed at
    next anniversary                                                                        0              0            281
  Reserve for death and disability refund options                                           0              0              0
  Reserve for reconversion of paid-up certificates                                          0              1              0
                                                                                  ------------   ------------   ------------

                Total installment certificates                                          8,340        121,004         12,680
                                                                                  ------------   ------------   ------------



                                                                                          Balance at close of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------

  Additional credits and accrued interest
    thereon:
   Series 15, includes extended maturities                      2.5                   Not            Not                  0
       "  20,     "        "        "                           2.5                 Readily      Applicable              12
       "  15A,    "        "        "                            3                 Available                              3
       "  22A,    "        "        "                            3                                                    3,250
       "  I-76,   "        "        "                           3.5                                                   1,610
       "  Reserve Plus Flexible Payment                       (note a)                                                    0
       "  IC-Q-Installment                                    (note a)                                                    0
       "  IC-Q-Ins                                            (note a)                                                    0
       "  IC-Q-Ins Emp                                        (note a)                                                    0
       "  IC-I                                                (note a)                                                  301
       "  IC-I-Emp                                            (note a)                                                    2
       "  Inst                                                (note a)                                                    8
       "  Inst-Emp                                            (note a)                                                    0
       "  RP-Q-Installment                                    (note a)                                                    0
       "  RP-Q-Flexible Payment                               (note a)                                                    0
       "  RP-Q-Ins                                            (note a)                                                    0
       "  RP-Q-Ins Emp                                        (note a)                                                    0
       "  RP-I                                                (note a)                                                    4
       "  RP-I-Emp                                            (note a)                                                    0
                                                                                                                ------------

                Total                                                                                                 5,190
                                                                                                                ------------



  Reserve for accrued extra contribution 3rd year                                                                    10,058
  Reserve for accrued extra contribution 6th year                                                                         0
  Accrued interest on reserves in default I-76                  3.5                                                       2
  Reserve for additional credits to be allowed
    Installment Certificates-Special Additional                                       Not            Not
    Credits I-76                                                                    Readily      Applicable               0
  Accrued for additional credits to be allowed at                                  Available
    next anniversary                                                                                                    129
  Reserve for death and disability refund options                                                                         0
  Reserve for reconversion of paid-up certificates                                                                       53
                                                                                                                ------------

                Total installment certificates                                                                      325,121
                                                                                                                ------------



                                                                                        Balance at beginning of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------

Fully paid certificates:
  Single-Payment certificates:
    SP 74                                                       3.5                         1              8              8
    SP 75                                                       3.5                         0              0              0
    SP 76                                                       3.5                         0              0              0
    SP 77                                                       3.5                        64            485            483
    SP 78                                                       3.5                       391          2,838          2,771
    SP 79                                                       3.5                       448          3,340          3,157
    SP 80                                                       3.5                       424          3,430          3,125
    SP 81A                                                      3.5                       344          2,056          1,806
    SP 82A                                                      3.5                       300          2,793          2,375
    SP 82B                                                      3.5                       542          4,890          4,111
    SP 83A                                                      3.5                        93            678            562
    SP 83B                                                      3.5                       222          2,101          1,712
    IC-2-84                                                     3.5                       840          8,234          6,490
    IC-2-85                                                     3.5                       440          4,580          4,682
    IC-2-86                                                     3.5                       243          2,699          2,480
    IC-2-87                                                     3.5                       292          3,853          3,300
    IC-2-88                                                     3.5                       598          8,681          6,735
    Reserve Plus Single Payment                               (note a)                    979          4,640          7,570
    Cash Reserve Single Payment                               (note b)                     39            218            178
    IC-Flexible Savings (formally Variable Term)              (note d)                 99,887        683,370        746,512
    IC-Flexible Savings Emp (formally Variable Term)          (note d)                  1,409         13,702         16,219
    IC-Preferred Investors                                    (note d)                     63         70,037         71,008
    IC-Investors                                              (note d)                    568        691,996        741,439
    IC-Special Deposits                                       (note d)                    138        189,063        195,319
    IC-1-84                                                   (note c)                     57            405            426
    Cash Reserve Variable Payment                             (note b)                    535          2,687          3,473
    Cash Reserve Variable Payment-3mo.                        (note e)                 48,811        213,126        224,176
    IC-Future Value                                           (note f)                 17,346        191,851        191,851
    IC-Future Value Emp                                       (note f)                    328          3,658          3,658
    IC-Stock Market                                           (note g)                 92,416        312,493        346,548
    IC-Market Strategy                                        (note g)                      0              0              0
    IC-AEBI Stock Market                                      (note g)                     16          2,401          2,716
                                                                                  ------------   ------------   ------------

                Total                                                                 267,834      2,430,313      2,594,890
                                                                                  ------------   ------------   ------------



                                                                                                  Additions
                                                                                  ------------------------------------------


                                                                                                                  Charged
                                                                                    Charged        Reserve       to other
                                                                                   to profit      payments by    accounts
                                                                                   and loss      certificate       (per
                                                                                   or income       holders        part 2)
                                                                                  ------------   ------------   ------------

Fully paid certificates:
  Single-Payment certificates:
    SP 74                                                       3.5                         0              0              0
    SP 75                                                       3.5                         0              0              0
    SP 76                                                       3.5                         0              0              0
    SP 77                                                       3.5                         2              0              0
    SP 78                                                       3.5                        62              0              0
    SP 79                                                       3.5                       102              0              0
    SP 80                                                       3.5                       102              0              0
    SP 81A                                                      3.5                        59              0              0
    SP 82A                                                      3.5                        78              0              0
    SP 82B                                                      3.5                       128              0              0
    SP 83A                                                      3.5                        19              0              0
    SP 83B                                                      3.5                        56              0              0
    IC-2-84                                                     3.5                       204              0              0
    IC-2-85                                                     3.5                         0              0            214
    IC-2-86                                                     3.5                         0              0            114
    IC-2-87                                                     3.5                         0              0            148
    IC-2-88                                                     3.5                         0              0            303
    Reserve Plus Single Payment                               (note a)                      0              1            281
    Cash Reserve Single Payment                               (note b)                      0              1              7
    IC-Flexible Savings (formally Variable Term)              (note d)                      0         86,531         32,199
    IC-Flexible Savings Emp (formally Variable Term)          (note d)                      0          2,482            819
    IC-Preferred Investors                                    (note d)                      0        163,550          4,445
    IC-Investors                                              (note d)                      0        206,028         38,873
    IC-Special Deposits                                       (note d)                      0         91,975          9,606
    IC-1-84                                                   (note c)                      0              0             15
    Cash Reserve Variable Payment                             (note b)                      0            388            123
    Cash Reserve Variable Payment-3mo.                        (note e)                      0        192,333          8,132
    IC-Future Value                                           (note f)                      0              0              1
    IC-Future Value Emp                                       (note f)                      0              0              0
    IC-Stock Market                                           (note g)                      0        167,931         30,686
    IC-Market Strategy                                        (note g)                      0         72,061            654
    IC-AEBI Stock Market                                      (note g)                      0          4,977            227
                                                                                  ------------   ------------   ------------

                Total                                                                     812        988,258        126,847
                                                                                  ------------   ------------   ------------



                                                                                                   Deductions
                                                                                  ------------------------------------------


                                                                                                                 Credited
                                                                                                    Cash         to other
                                                                                                 surrenders      accounts
                                                                                                  prior to         (per
                                                                                  Maturities      maturity        part 2)
                                                                                  ------------   ------------   ------------

Fully paid certificates:
  Single-Payment certificates:
    SP 74                                                       3.5                         0              0              8
    SP 75                                                       3.5                         0              0              0
    SP 76                                                       3.5                         0              0              0
    SP 77                                                       3.5                       381             21             83
    SP 78                                                       3.5                     1,772            319            349
    SP 79                                                       3.5                         0            427             56
    SP 80                                                       3.5                         0            401              0
    SP 81A                                                      3.5                         0            257              0
    SP 82A                                                      3.5                         0            283              0
    SP 82B                                                      3.5                         0            724              0
    SP 83A                                                      3.5                         0             71              0
    SP 83B                                                      3.5                         0            222              0
    IC-2-84                                                     3.5                         0          1,151              8
    IC-2-85                                                     3.5                         0            830              0
    IC-2-86                                                     3.5                         0            513              8
    IC-2-87                                                     3.5                         0            597              0
    IC-2-88                                                     3.5                         0          1,099              0
    Reserve Plus Single Payment                               (note a)                      0          1,109             60
    Cash Reserve Single Payment                               (note b)                      0             11              0
    IC-Flexible Savings (formally Variable Term)              (note d)                      0        362,709              0
    IC-Flexible Savings Emp (formally Variable Term)          (note d)                      0          2,984              0
    IC-Preferred Investors                                    (note d)                      0        161,632              0
    IC-Investors                                              (note d)                      0        236,219              0
    IC-Special Deposits                                       (note d)                      0        129,253              0
    IC-1-84                                                   (note c)                      0            112              0
    Cash Reserve Variable Payment                             (note b)                      0            911              0
    Cash Reserve Variable Payment-3mo.                        (note e)                      0        238,745              0
    IC-Future Value                                           (note f)                 54,334         17,197              0
    IC-Future Value Emp                                       (note f)                  1,021            208              0
    IC-Stock Market                                           (note g)                      0        104,850              0
    IC-Market Strategy                                        (note g)                      0          2,343              0
    IC-AEBI Stock Market                                      (note g)                      0          1,180              0
                                                                                  ------------   ------------   ------------

                Total                                                                  57,508      1,266,378            572
                                                                                  ------------   ------------   ------------



                                                                                          Balance at close of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------

Fully paid certificates:
  Single-Payment certificates:
    SP 74                                                       3.5                         0              0              0
    SP 75                                                       3.5                         0              0              0
    SP 76                                                       3.5                         0              0              0
    SP 77                                                       3.5                         0              0              0
    SP 78                                                       3.5                        61            723            393
    SP 79                                                       3.5                       388          2,838          2,776
    SP 80                                                       3.5                       356          2,999          2,826
    SP 81A                                                      3.5                       297          1,770          1,608
    SP 82A                                                      3.5                       259          2,466          2,170
    SP 82B                                                      3.5                       452          4,041          3,515
    SP 83A                                                      3.5                        83            595            510
    SP 83B                                                      3.5                       189          1,833          1,546
    IC-2-84                                                     3.5                       686          6,783          5,535
    IC-2-85                                                     3.5                       360          3,877          4,066
    IC-2-86                                                     3.5                       188          2,152          2,073
    IC-2-87                                                     3.5                       239          3,190          2,851
    IC-2-88                                                     3.5                       486          7,301          5,939
    Reserve Plus Single Payment                               (note a)                    820        308,978          6,683
    Cash Reserve Single Payment                               (note b)                     32            176            175
    IC-Flexible Savings (formally Variable Term)              (note d)                 76,191        438,276        502,533
    IC-Flexible Savings Emp (formally Variable Term)          (note d)                  1,247         13,712         16,536
    IC-Preferred Investors                                    (note d)                     67         76,339         77,371
    IC-Investors                                              (note d)                    549        687,325        750,121
    IC-Special Deposits                                       (note d)                    115        157,232        167,647
    IC-1-84                                                   (note c)                     51            354            329
    Cash Reserve Variable Payment                             (note b)                    443          2,330          3,073
    Cash Reserve Variable Payment-3mo.                        (note e)                 44,122        175,219        185,896
    IC-Future Value                                           (note f)                 11,209        120,321        120,321
    IC-Future Value Emp                                       (note f)                    219          2,429          2,429
    IC-Stock Market                                           (note g)                110,202        391,171        440,315
    IC-Market Strategy                                        (note g)                  5,134         69,753         70,372
    IC-AEBI Stock Market                                      (note g)                     33          6,428          6,740
                                                                                  ------------   ------------   ------------

                Total                                                                 254,478      2,490,611      2,386,349
                                                                                  ------------   ------------   ------------



                                                                                        Balance at beginning of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------

  Additional credits and accrued interest thereon:
    SP 74                                                       3.5                   Not            Not                 10
    SP 75                                                       3.5               Applicable     Applicable               0
    SP 76                                                       3.5                                                       0
    SP 77                                                       3.5                                                     529
    SP 78                                                       3.5                                                   2,787
    SP 79                                                       3.5                                                   2,959
    SP 80                                                       3.5                                                   2,665
    SP 81A                                                      3.5                                                   1,257
    SP 82A                                                      3.5                                                   1,602
    SP 82B                                                      3.5                                                   2,675
    SP 83A                                                      3.5                                                     289
    SP 83B                                                      3.5                                                     823
    IC-2-84                                                     3.5                                                   3,171
    IC-2-85                                                     3.5                                                      84
    IC-2-86                                                     3.5                                                      41
    IC-2-87                                                     3.5                                                      58
    IC-2-88                                                     3.5                                                     120
    Reserve Plus Single Payment                               (note a)                                                    0
    Cash Reserve Single Payment                               (note b)                                                    0
    IC-Flexible Savings (formally Variable Term)              (note d)                                                1,575
    IC-Flexible Savings Emp (formally Variable Term)          (note d)                                                  144
    IC-Preferred Investors                                    (note d)                                                   39
    IC-Investors                                              (note d)                                                1,733
    IC-Special Deposits                                       (note d)                                                  414
    IC-1-84                                                   (note c)                                                    9
    Cash Reserve Variable Payment                             (note b)                                                    0
    Cash Reserve Variable Payment-3mo.                        (note e)                                                  370
    IC-Future Value                                           (note f)                                               55,702
    IC-Future Value Emp                                       (note f)                                                1,132
    IC-Stock Market                                           (note g)                                                1,486
    IC-Market Strategy                                        (note g)                                                    0
    IC-AEBI Stock Market                                      (note g)                                                   43
                                                                                                                ------------

                Total                                                                                                81,717
                                                                                                                ------------



                                                                                                  Additions
                                                                                  ------------------------------------------


                                                                                                                  Charged
                                                                                    Charged        Reserve       to other
                                                                                   to profit      payments by    accounts
                                                                                   and loss      certificate       (per
                                                                                   or income       holders        part 2)
                                                                                  ------------   ------------   ------------

  Additional credits and accrued interest thereon:
    SP 74                                                       3.5                         0              0              0
    SP 75                                                       3.5                         0              0              0
    SP 76                                                       3.5                         0              0              0
    SP 77                                                       3.5                         2              0             14
    SP 78                                                       3.5                        62              0             74
    SP 79                                                       3.5                        97              0             85
    SP 80                                                       3.5                        88              0             80
    SP 81A                                                      3.5                        42              0             39
    SP 82A                                                      3.5                        53              0             53
    SP 82B                                                      3.5                        86              0             87
    SP 83A                                                      3.5                        10              0             11
    SP 83B                                                      3.5                        27              0             32
    IC-2-84                                                     3.5                       101              0            128
    IC-2-85                                                     3.5                       154              0              0
    IC-2-86                                                     3.5                        80              0              0
    IC-2-87                                                     3.5                       107              0              0
    IC-2-88                                                     3.5                       221              0              0
    Reserve Plus Single Payment                               (note a)                    283              0              0
    Cash Reserve Single Payment                               (note b)                      7              0              0
    IC-Flexible Savings (formally Variable Term)              (note d)                 35,433              0              0
    IC-Flexible Savings Emp (formally Variable Term)          (note d)                  4,642              0              0
    IC-Preferred Investors                                    (note d)                    949              0              0
    IC-Investors                                              (note d)                 42,092              0              0
    IC-Special Deposits                                       (note d)                 10,270              0              0
    IC-1-84                                                   (note c)                     17              0              2
    Cash Reserve Variable Payment                             (note b)                    131              0              0
    Cash Reserve Variable Payment-3mo.                        (note e)                  8,181              0              0
    IC-Future Value                                           (note f)                 15,595              0              0
    IC-Future Value Emp                                       (note f)                    351              0              0
    IC-Stock Market                                           (note g)                  2,529             (1)             0
    IC-Market Strategy                                        (note g)                    746              0              0
    IC-AEBI Stock Market                                      (note g)                     82              0              0
                                                                                  ------------   ------------   ------------

                Total                                                                 122,438             (1)           605
                                                                                  ------------   ------------   ------------



                                                                                                   Deductions
                                                                                  ------------------------------------------


                                                                                                                 Credited
                                                                                                    Cash         to other
                                                                                                 surrenders      accounts
                                                                                                  prior to         (per
                                                                                  Maturities      maturity        part 2)
                                                                                  ------------   ------------   ------------

  Additional credits and accrued interest thereon:
    SP 74                                                       3.5                         0              0             10
    SP 75                                                       3.5                         0              0              0
    SP 76                                                       3.5                         0              0              0
    SP 77                                                       3.5                       429             25             91
    SP 78                                                       3.5                     1,846            315            358
    SP 79                                                       3.5                         0            423             57
    SP 80                                                       3.5                         0            333              0
    SP 81A                                                      3.5                         0            176              0
    SP 82A                                                      3.5                         0            203              0
    SP 82B                                                      3.5                         0            501              0
    SP 83A                                                      3.5                         0             35              0
    SP 83B                                                      3.5                         0            116              0
    IC-2-84                                                     3.5                         0            572              4
    IC-2-85                                                     3.5                         0             13            153
    IC-2-86                                                     3.5                         0              6             82
    IC-2-87                                                     3.5                         0              7            107
    IC-2-88                                                     3.5                         0             12            223
    Reserve Plus Single Payment                               (note a)                      0              0            283
    Cash Reserve Single Payment                               (note b)                      0              0              7
    IC-Flexible Savings (formally Variable Term)              (note d)                      0          3,802         32,214
    IC-Flexible Savings Emp (formally Variable Term)          (note d)                      0            171          4,451
    IC-Preferred Investors                                    (note d)                      0            132            819
    IC-Investors                                              (note d)                      0          3,272         38,873
    IC-Special Deposits                                       (note d)                      0            726          9,606
    IC-1-84                                                   (note c)                      0              4             17
    Cash Reserve Variable Payment                             (note b)                      0              7            124
    Cash Reserve Variable Payment-3mo.                        (note e)                      0            122          8,139
    IC-Future Value                                           (note f)                 21,505          5,539              1
    IC-Future Value Emp                                       (note f)                    420             73              0
    IC-Stock Market                                           (note g)                      0            130          2,416
    IC-Market Strategy                                        (note g)                      0              0            655
    IC-AEBI Stock Market                                      (note g)                      0              2             79
                                                                                  ------------   ------------   ------------

                Total                                                                  24,200         16,717         98,769
                                                                                  ------------   ------------   ------------



                                                                                          Balance at close of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------

  Additional credits and accrued interest thereon:
    SP 74                                                       3.5                   Not            Not                  0
    SP 75                                                       3.5               Applicable     Applicable               0
    SP 76                                                       3.5                                                       0
    SP 77                                                       3.5                                                       0
    SP 78                                                       3.5                                                     404
    SP 79                                                       3.5                                                   2,661
    SP 80                                                       3.5                                                   2,500
    SP 81A                                                      3.5                                                   1,162
    SP 82A                                                      3.5                                                   1,505
    SP 82B                                                      3.5                                                   2,347
    SP 83A                                                      3.5                                                     275
    SP 83B                                                      3.5                                                     766
    IC-2-84                                                     3.5                                                   2,824
    IC-2-85                                                     3.5                                                      72
    IC-2-86                                                     3.5                                                      33
    IC-2-87                                                     3.5                                                      51
    IC-2-88                                                     3.5                                                     106
    Reserve Plus Single Payment                               (note a)                                                    0
    Cash Reserve Single Payment                               (note b)                                                    0
    IC-Flexible Savings (formally Variable Term)              (note d)                                                  992
    IC-Flexible Savings Emp (formally Variable Term)          (note d)                                                  164
    IC-Preferred Investors                                    (note d)                                                   37
    IC-Investors                                              (note d)                                                1,680
    IC-Special Deposits                                       (note d)                                                  352
    IC-1-84                                                   (note c)                                                    7
    Cash Reserve Variable Payment                             (note b)                                                    0
    Cash Reserve Variable Payment-3mo.                        (note e)                                                  290
    IC-Future Value                                           (note f)                                               44,252
    IC-Future Value Emp                                       (note f)                                                  990
    IC-Stock Market                                           (note g)                                                1,468
    IC-Market Strategy                                        (note g)                                                   91
    IC-AEBI Stock Market                                      (note g)                                                   44
                                                                                                                ------------

                Total                                                                                                65,073
                                                                                                                ------------








                                                                                        Balance at beginning of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------
                                                                                                                      
  Accrued for additional credits to be allowed
    at next anniversaries:
    SP 74                                                                             Not            Not                  0
    SP 75                                                                         Applicable     Applicable               0
    SP 76                                                                                                                 0
    SP 77                                                                                                                12
    SP 78                                                                                                                37
    SP 79                                                                                                                43
    SP 80                                                                                                                39
    SP 81A                                                                                                               23
    SP 82A                                                                                                               18
    SP 82B                                                                                                               54
    SP 83A                                                                                                                7
    SP 83B                                                                                                               16
    IC-2-84                                                                                                              65
    IC-2-85                                                                                                              33
    IC-2-86                                                                                                              16
    IC-2-87                                                                                                              23
    IC-2-88                                                                                                              43
    IC-Stock Market                                                                                                  18,318
    IC-Market Strategy                                                                                                    0
    IC-AEBI Stock Market                                                                                                 64
                                                                                                                ------------

                Total                                                                                                18,811
                                                                                                                ------------




                                                                                                  Additions
                                                                                  ------------------------------------------


                                                                                                                  Charged
                                                                                    Charged        Reserve       to other
                                                                                   to profit      payments by    accounts
                                                                                   and loss      certificate       (per
                                                                                   or income       holders        part 2)
                                                                                  ------------   ------------   ------------
  Accrued for additional credits to be allowed
    at next anniversaries:
    SP 74                                                                                   0              0              0
    SP 75                                                                                   0              0              0
    SP 76                                                                                   0              0              0
    SP 77                                                                                   2              0              0
    SP 78                                                                                  46              0              0
    SP 79                                                                                  76              0              0
    SP 80                                                                                  72              0              0
    SP 81A                                                                                 34              0              0
    SP 82A                                                                                 49              0              0
    SP 82B                                                                                 79              0              0
    SP 83A                                                                                 10              0              0
    SP 83B                                                                                 30              0              0
    IC-2-84                                                                               113              0              0
    IC-2-85                                                                                54              0              0
    IC-2-86                                                                                29              0              0
    IC-2-87                                                                                36              0              0
    IC-2-88                                                                                72              0              0
    IC-Stock Market                                                                    44,383              0              0
    IC-Market Strategy                                                                  2,179              0              0
    IC-AEBI Stock Market                                                                  328              0              0
                                                                                  ------------   ------------   ------------

                Total                                                                  47,592              0              0
                                                                                  ------------   ------------   ------------




                                                                                                   Deductions
                                                                                  ------------------------------------------


                                                                                                                 Credited
                                                                                                    Cash         to other
                                                                                                 surrenders      accounts
                                                                                                  prior to         (per
                                                                                  Maturities      maturity        part 2)
                                                                                  ------------   ------------   ------------
  Accrued for additional credits to be allowed
    at next anniversaries:
    SP 74                                                                                   0              0              0
    SP 75                                                                                   0              0              0
    SP 76                                                                                   0              0              0
    SP 77                                                                                   0              0             14
    SP 78                                                                                   0              0             74
    SP 79                                                                                   0              0             85
    SP 80                                                                                   0              0             80
    SP 81A                                                                                  0              0             39
    SP 82A                                                                                  0              0             53
    SP 82B                                                                                  0              1             87
    SP 83A                                                                                  0              0             11
    SP 83B                                                                                  0              0             32
    IC-2-84                                                                                 0              0            128
    IC-2-85                                                                                 0              0             61
    IC-2-86                                                                                 0              0             33
    IC-2-87                                                                                 0              0             41
    IC-2-88                                                                                 0              0             80
    IC-Stock Market                                                                         0            663         28,280
    IC-Market Strategy                                                                      0              0              0
    IC-AEBI Stock Market                                                                    0              0            148
                                                                                  ------------   ------------   ------------

                Total                                                                       0            664         29,246
                                                                                  ------------   ------------   ------------




                                                                                          Balance at close of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------
  Accrued for additional credits to be allowed
    at next anniversaries:
    SP 74                                                                             Not            Not                  0
    SP 75                                                                         Applicable     Applicable               0
    SP 76                                                                                                                 0
    SP 77                                                                                                                 0
    SP 78                                                                                                                 9
    SP 79                                                                                                                34
    SP 80                                                                                                                31
    SP 81A                                                                                                               18
    SP 82A                                                                                                               14
    SP 82B                                                                                                               45
    SP 83A                                                                                                                6
    SP 83B                                                                                                               14
    IC-2-84                                                                                                              50
    IC-2-85                                                                                                              26
    IC-2-86                                                                                                              12
    IC-2-87                                                                                                              18
    IC-2-88                                                                                                              35
    IC-Stock Market                                                                                                  33,758
    IC-Market Strategy                                                                                                2,179
    IC-AEBI Stock Market                                                                                                244
                                                                                                                ------------

                Total                                                                                                36,493
                                                                                                                ------------









                                                                                        Balance at beginning of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------

                                                                                                                    
  R Series Single-Payment certificates:
    R-76                                                        3.5                         9             92             78
    R-77                                                        3.5                        42            506            425
    R-78                                                        3.5                        74            721            551
    R-79                                                        3.5                       100          1,068            797
    R-80                                                        3.5                       119          1,211            849
    R-81                                                        3.5                        50            572            351
    R-82A                                                       3.5                       228          1,778            980
    RP-Q                                                      (note a)                    590          1,042          2,404
    R-II                                                        3.5                       169          1,696            713
    RP-2-84                                                     3.5                       515          6,321          2,526
    RP-2-85                                                     3.5                       152            650            658
    RP-2-86                                                     3.5                        49            344            324
    RP-2-87                                                     3.5                       110            624            527
    RP-2-88                                                     3.5                       140            789            609
    Cash Reserve RP                                           (note b)                      8             18             34
    IC-Flexible Savings RP                                    (note d)                 14,722        134,813        151,753
    RP-Preferred Investors                                    (note d)                      4          3,046          3,132
    Cash Reserve RP-3 mo.                                     (note e)                  3,127         28,298         29,587
    IC-Flexible Savings RP Emp                                (note d)                    393          4,455          5,390
    RP-Future Value                                           (note f)                 10,988        168,857        168,857
    RP-Future Value Emp                                       (note f)                    258          5,035          5,035
    RP-Stock Market                                           (note g)                 10,285         59,553         67,221
    RP-Market Strategy                                        (note g)                      0              0              0
    D-1                                                       (note a)                    211         28,044         34,272
                                                                                  ------------   ------------   ------------

                Total                                                                  42,343        449,533        477,073
                                                                                  ------------   ------------   ------------



                                                                                                  Additions
                                                                                  ------------------------------------------


                                                                                                                  Charged
                                                                                    Charged        Reserve       to other
                                                                                   to profit      payments by    accounts
                                                                                   and loss      certificate       (per
                                                                                   or income       holders        part 2)
                                                                                  ------------   ------------   ------------

  R Series Single-Payment certificates:
    R-76                                                        3.5                         0              0              4
    R-77                                                        3.5                         0              0             21
    R-78                                                        3.5                         0              0             24
    R-79                                                        3.5                         0              0             38
    R-80                                                        3.5                         0              0             39
    R-81                                                        3.5                         0              0             17
    R-82A                                                       3.5                         0              0             48
    RP-Q                                                      (note a)                      0              0             87
    R-II                                                        3.5                         0              0             34
    RP-2-84                                                     3.5                         0              0            120
    RP-2-85                                                     3.5                         0              0             32
    RP-2-86                                                     3.5                         0              0             13
    RP-2-87                                                     3.5                         0              0             25
    RP-2-88                                                     3.5                         0              0             30
    Cash Reserve RP                                           (note b)                      0              0              1
    IC-Flexible Savings RP                                    (note d)                      0         23,393          6,706
    RP-Preferred Investors                                    (note d)                      0          2,153            143
    Cash Reserve RP-3 mo.                                     (note e)                      0         41,298          1,062
    IC-Flexible Savings RP Emp                                (note d)                      0            769            290
    RP-Future Value                                           (note f)                      0            (17)             0
    RP-Future Value Emp                                       (note f)                      0             17              0
    RP-Stock Market                                           (note g)                      1         38,041          5,983
    RP-Market Strategy                                        (note g)                      0         15,941            141
    D-1                                                       (note a)                      0            806          1,582
                                                                                  ------------   ------------   ------------

                Total                                                                       1        122,401         16,440
                                                                                  ------------   ------------   ------------



                                                                                                   Deductions
                                                                                  ------------------------------------------


                                                                                                                 Credited
                                                                                                    Cash         to other
                                                                                                 surrenders      accounts
                                                                                                  prior to         (per
                                                                                  Maturities      maturity        part 2)
                                                                                  ------------   ------------   ------------

  R Series Single-Payment certificates:
    R-76                                                        3.5                         0             18              0
    R-77                                                        3.5                         0            149              0
    R-78                                                        3.5                         0            156              0
    R-79                                                        3.5                         0             63              0
    R-80                                                        3.5                         0            206             10
    R-81                                                        3.5                         0             58              0
    R-82A                                                       3.5                         0            167              0
    RP-Q                                                      (note a)                      0            541              0
    R-II                                                        3.5                         0            149              0
    RP-2-84                                                     3.5                         0            662              0
    RP-2-85                                                     3.5                         0            153              0
    RP-2-86                                                     3.5                         0            183              0
    RP-2-87                                                     3.5                         0            126              0
    RP-2-88                                                     3.5                         0            131              0
    Cash Reserve RP                                           (note b)                      0              0              0
    IC-Flexible Savings RP                                    (note d)                      0         60,068              0
    RP-Preferred Investors                                    (note d)                      0          3,095              0
    Cash Reserve RP-3 mo.                                     (note e)                      0         48,880              0
    IC-Flexible Savings RP Emp                                (note d)                      0          1,143              0
    RP-Future Value                                           (note f)                 37,243         12,780              0
    RP-Future Value Emp                                       (note f)                  1,276            100              0
    RP-Stock Market                                           (note g)                      0         21,884              0
    RP-Market Strategy                                        (note g)                      0            463              0
    D-1                                                       (note a)                      0          7,504              0
                                                                                  ------------   ------------   ------------

                Total                                                                  38,519        158,679             10
                                                                                  ------------   ------------   ------------



                                                                                          Balance at close of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------

  R Series Single-Payment certificates:
    R-76                                                        3.5                         8             72             64
    R-77                                                        3.5                        30            338            297
    R-78                                                        3.5                        56            523            419
    R-79                                                        3.5                        87            984            772
    R-80                                                        3.5                        87            916            672
    R-81                                                        3.5                        44            481            310
    R-82A                                                       3.5                       192          1,491            861
    RP-Q                                                      (note a)                    477            814          1,950
    R-II                                                        3.5                       136          1,350            598
    RP-2-84                                                     3.5                       410          4,741          1,984
    RP-2-85                                                     3.5                       122            509            537
    RP-2-86                                                     3.5                        33            159            154
    RP-2-87                                                     3.5                        86            482            426
    RP-2-88                                                     3.5                       105            627            508
    Cash Reserve RP                                           (note b)                      8             18             35
    IC-Flexible Savings RP                                    (note d)                 12,026        105,502        121,784
    RP-Preferred Investors                                    (note d)                      5          2,255          2,333
    Cash Reserve RP-3 mo.                                     (note e)                  2,492         21,903         23,067
    IC-Flexible Savings RP Emp                                (note d)                    334          4,342          5,306
    RP-Future Value                                           (note f)                  7,645        118,817        118,817
    RP-Future Value Emp                                       (note f)                    193          3,676          3,676
    RP-Stock Market                                           (note g)                 11,994         79,218         89,362
    RP-Market Strategy                                        (note g)                    601         15,487         15,619
    D-1                                                       (note a)                    199         23,613         29,156
                                                                                  ------------   ------------   ------------

                Total                                                                  37,370        388,318        418,707
                                                                                  ------------   ------------   ------------



                                                                                        Balance at beginning of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------

Additional Interest on R-Series Single
  Payment Reserves:
    R-76                                                        3.5                   Not            Not                  3
    R-77                                                        3.5               Applicable     Applicable               7
    R-78                                                        3.5                                                      16
    R-79                                                        3.5                                                      20
    R-80                                                        3.5                                                      25
    R-81                                                        3.5                                                       9
    R-82A                                                       3.5                                                      42
    RP-Q                                                      (note a)                                                    0
    R-II                                                        3.5                                                      23
    RP-2-84                                                     3.5                                                      73
    RP-2-85                                                     3.5                                                      20
    RP-2-86                                                     3.5                                                       9
    RP-2-87                                                     3.5                                                      15
    RP-2-88                                                     3.5                                                      17
    Cash Reserve RP                                           (note b)                                                    0
    IC-Flexible Savings RP                                    (note d)                                                  329
    RP-Preferred Investors                                    (note d)                                                    5
    Cash Reserve RP-3 mo.                                     (note e)                                                   47
    IC-Flexible Savings RP Emp                                (note d)                                                   11
    IC-Future Value                                           (note f)                                               55,838
    IC-Future Value Emp                                       (note f)                                                1,769
    RP-Stock Market                                           (note g)                                                  309
    RP-Market Strategy                                        (note g)                                                    0
    D-1                                                       (note a)                                                    0
                                                                                                                ------------

                Total                                                                                                58,587
                                                                                                                ------------

  Accrued for additional credits to be allowed
    at next anniversaries:
    RP-Stock Market                                                                                                   3,597
    RP-Market Strategy                                                                                                    0
                                                                                                                ------------

                Total single payment                                                                              3,234,675
                                                                                                                ------------

  Paid-up certificates:
    Series 15 and 20                                            3.25                       14            123            108
       "   15A and 22A                                          3.5                       662          8,525          7,638
       "   I-76                                                 3.5                       648          3,194          2,094
                                                                                  ------------   ------------   ------------

                Total                                                                   1,324         11,842          9,840
                                                                                  ------------   ------------   ------------



                                                                                                  Additions
                                                                                  ------------------------------------------


                                                                                                                  Charged
                                                                                    Charged        Reserve       to other
                                                                                   to profit      payments by    accounts
                                                                                   and loss      certificate       (per
                                                                                   or income       holders        part 2)
                                                                                  ------------   ------------   ------------

Additional Interest on R-Series Single
  Payment Reserves:
    R-76                                                        3.5                         4              0              0
    R-77                                                        3.5                        20              0              0
    R-78                                                        3.5                        23              0              0
    R-79                                                        3.5                        38              0              0
    R-80                                                        3.5                        37              0              0
    R-81                                                        3.5                        17              0              0
    R-82A                                                       3.5                        46              0              0
    RP-Q                                                      (note a)                     87              0              0
    R-II                                                        3.5                        32              0              0
    RP-2-84                                                     3.5                       109              0              0
    RP-2-85                                                     3.5                        29              0              0
    RP-2-86                                                     3.5                        12              0              0
    RP-2-87                                                     3.5                        24              0              0
    RP-2-88                                                     3.5                        27              0              0
    Cash Reserve RP                                           (note b)                      1              0              0
    IC-Flexible Savings RP                                    (note d)                  7,390              0              0
    RP-Preferred Investors                                    (note d)                    141              0              0
    Cash Reserve RP-3 mo.                                     (note e)                  1,061              0              0
    IC-Flexible Savings RP Emp                                (note d)                    322              0              0
    IC-Future Value                                           (note f)                 14,621              0              0
    IC-Future Value Emp                                       (note f)                    516              0              0
    RP-Stock Market                                           (note g)                    488              0              0
    RP-Market Strategy                                        (note g)                    159              0              0
    D-1                                                       (note a)                  1,701              0              0
                                                                                  ------------   ------------   ------------

                Total                                                                  26,905              0              0
                                                                                  ------------   ------------   ------------

  Accrued for additional credits to be allowed
    at next anniversaries:
    RP-Stock Market                                                                     8,936              0              0
    RP-Market Strategy                                                                    446              0              0
                                                                                  ------------   ------------   ------------

                Total single payment                                                  207,130      1,110,658        143,892
                                                                                  ------------   ------------   ------------

  Paid-up certificates:
    Series 15 and 20                                            3.25                        3              0              0
       "   15A and 22A                                          3.5                       217              0          1,176
       "   I-76                                                 3.5                        72              0            369
                                                                                  ------------   ------------   ------------

                Total                                                                     292              0          1,545
                                                                                  ------------   ------------   ------------



                                                                                                   Deductions
                                                                                  ------------------------------------------


                                                                                                                 Credited
                                                                                                    Cash         to other
                                                                                                 surrenders      accounts
                                                                                                  prior to         (per
                                                                                  Maturities      maturity        part 2)
                                                                                  ------------   ------------   ------------

Additional Interest on R-Series Single
  Payment Reserves:
    R-76                                                        3.5                         0              1              4
    R-77                                                        3.5                         0              1             21
    R-78                                                        3.5                         0              3             24
    R-79                                                        3.5                         0              1             38
    R-80                                                        3.5                         0              2             39
    R-81                                                        3.5                         0              1             18
    R-82A                                                       3.5                         0              4             48
    RP-Q                                                      (note a)                      0              0             87
    R-II                                                        3.5                         0              2             34
    RP-2-84                                                     3.5                         0              7            120
    RP-2-85                                                     3.5                         0              1             32
    RP-2-86                                                     3.5                         0              4             13
    RP-2-87                                                     3.5                         0              1             25
    RP-2-88                                                     3.5                         0              2             29
    Cash Reserve RP                                           (note b)                      0              0              1
    IC-Flexible Savings RP                                    (note d)                      0            764          6,706
    RP-Preferred Investors                                    (note d)                      0              1            143
    Cash Reserve RP-3 mo.                                     (note e)                      0             12          1,062
    IC-Flexible Savings RP Emp                                (note d)                      0             34            289
    IC-Future Value                                           (note f)                 19,220          4,795              0
    IC-Future Value Emp                                       (note f)                    534             36              0
    RP-Stock Market                                           (note g)                      0             41            482
    RP-Market Strategy                                        (note g)                      0              0            140
    D-1                                                       (note a)                      0            119          1,582
                                                                                  ------------   ------------   ------------

                Total                                                                  19,754          5,832         10,937
                                                                                  ------------   ------------   ------------

  Accrued for additional credits to be allowed
    at next anniversaries:
    RP-Stock Market                                                                         0             99          5,502
    RP-Market Strategy                                                                      0              0              0
                                                                                  ------------   ------------   ------------

                Total single payment                                                  139,981      1,448,369        145,036
                                                                                  ------------   ------------   ------------

  Paid-up certificates:
    Series 15 and 20                                            3.25                        6              2              5
       "   15A and 22A                                          3.5                     1,531            680          1,356
       "   I-76                                                 3.5                         0            387              9
                                                                                  ------------   ------------   ------------

                Total                                                                   1,537          1,069          1,370
                                                                                  ------------   ------------   ------------



                                                                                          Balance at close of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------

Additional Interest on R-Series Single
  Payment Reserves:
    R-76                                                        3.5                   Not            Not                  2
    R-77                                                        3.5               Applicable     Applicable               5
    R-78                                                        3.5                                                      12
    R-79                                                        3.5                                                      19
    R-80                                                        3.5                                                      21
    R-81                                                        3.5                                                       7
    R-82A                                                       3.5                                                      36
    RP-Q                                                      (note a)                                                    0
    R-II                                                        3.5                                                      19
    RP-2-84                                                     3.5                                                      55
    RP-2-85                                                     3.5                                                      16
    RP-2-86                                                     3.5                                                       4
    RP-2-87                                                     3.5                                                      13
    RP-2-88                                                     3.5                                                      13
    Cash Reserve RP                                           (note b)                                                    0
    IC-Flexible Savings RP                                    (note d)                                                  249
    RP-Preferred Investors                                    (note d)                                                    2
    Cash Reserve RP-3 mo.                                     (note e)                                                   34
    IC-Flexible Savings RP Emp                                (note d)                                                   10
    IC-Future Value                                           (note f)                                               46,444
    IC-Future Value Emp                                       (note f)                                                1,715
    RP-Stock Market                                           (note g)                                                  274
    RP-Market Strategy                                        (note g)                                                   19
    D-1                                                       (note a)                                                    0
                                                                                                                ------------

                Total                                                                                                48,969
                                                                                                                ------------

  Accrued for additional credits to be allowed
    at next anniversaries:
    RP-Stock Market                                                                                                   6,932
    RP-Market Strategy                                                                                                  446
                                                                                                                ------------

                Total single payment                                                                              2,962,969
                                                                                                                ------------

  Paid-up certificates:
    Series 15 and 20                                            3.25                       10            110             98
       "   15A and 22A                                          3.5                       358          6,307          5,464
       "   I-76                                                 3.5                       613          3,131          2,139
                                                                                  ------------   ------------   ------------

                Total                                                                     981          9,548          7,701
                                                                                  ------------   ------------   ------------



                                                                                        Balance at beginning of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------

  Additional credits and accrued interest thereon:
    Series 15 and 20                                            2.5                   Not            Not                  3
       "   15A and 22A                                           3                Applicable     Applicable             273
       "   I-76                                                 3.5                                                     165
                                                                                                                ------------

                Total                                                                                                   441
                                                                                                                ------------

  Accrued for additional credits to be allowed
   at next anniversaries                                                                                                 42
                                                                                  ------------   ------------   ------------

                Total paid-up                                                           1,324         11,842         10,323
                                                                                  ------------   ------------   ------------

  Optional settlement certificates:
    Series 1, IST&G                                              3                         13                             6
    Other series and conversions from Single
      Payment certificates                                  2.5-3-3-3.5                 8,329                       101,339
    Series R-76 thru R-82A                                       3                         46                           173
    Series R-II & RP-2-84 thru 88                               3.5                        29                           464
    Reserve Plus Single-Payment                               (note a)                    146                         1,429
    Reserve Plus Flex-Pay & IC-Q-Inst                         (note a)                     18                           105
    Series R-Installment                                      (note a)                     59                           301
    Series R-Single-Payment                                   (note a)                     27                            72
    Add'l credits and accrued int. thereon                     2.5-3                  Not            Not             11,139
    Add'l credits and accrued int. thereon-IST&G               2.5-3              Applicable     Applicable               0
    Accrued for additional credits to be allowed
      at next anniversaries                                                                                             860
    Accrued for additional credits to be allowed
      at next anniversaries-R-76 thru R-82A & R-II                                                                        4
    Accrued for additional credits to be allowed                                                                             
      at next anniversaries-IST&G                                                                                         0
                                                                                  ------------                  ------------

                Total optional settlement                                               8,667                       115,892
                                                                                  ------------                  ------------

                                                                                                     Not
Due to unlocated certificate holders                                                             Applicable             291
                                                                                                                ------------


                Total certificate reserves                                                                        3,724,978
                                                                                                                ============



                                                                                                  Additions
                                                                                  ------------------------------------------


                                                                                                                  Charged
                                                                                    Charged        Reserve       to other
                                                                                   to profit      payments by    accounts
                                                                                   and loss      certificate       (per
                                                                                   or income       holders        part 2)
                                                                                  ------------   ------------   ------------

  Additional credits and accrued interest thereon:
    Series 15 and 20                                            2.5                         0              0              1
       "   15A and 22A                                           3                          6              0             46
       "   I-76                                                 3.5                         6              0             19
                                                                                  ------------   ------------   ------------

                Total                                                                      12              0             66
                                                                                  ------------   ------------   ------------

  Accrued for additional credits to be allowed
   at next anniversaries                                                                   58              0              0
                                                                                  ------------   ------------   ------------

                Total paid-up                                                             362              0          1,611
                                                                                  ------------   ------------   ------------

  Optional settlement certificates:
    Series 1, IST&G                                              3                          0              0              0
    Other series and conversions from Single                                       
      Payment certificates                                  2.5-3-3-3.5                 2,938              0          3,807
    Series R-76 thru R-82A                                       3                          5              0             13
    Series R-II & RP-2-84 thru 88                               3.5                        15              0              5
    Reserve Plus Single-Payment                               (note a)                     52              0             60
    Reserve Plus Flex-Pay & IC-Q-Inst                         (note a)                      2              0             49
    Series R-Installment                                      (note a)                      9              0             21
    Series R-Single-Payment                                   (note a)                      2              0              0
    Add'l credits and accrued int. thereon                     2.5-3                      296              0          1,715
    Add'l credits and accrued int. thereon-IST&G               2.5-3                        0              0              0
    Accrued for additional credits to be allowed
      at next anniversaries                                                             1,678              0              0
    Accrued for additional credits to be allowed
      at next anniversaries-R-76 thru R-82A & R-II                                          8              1              0
    Accrued for additional credits to be allowed
      at next anniversaries-IST&G                                                           0              0              0
                                                                                  ------------   ------------   ------------

                Total optional settlement                                               5,005              1          5,670
                                                                                  ------------   ------------   ------------

                                                                                                     Not
Due to unlocated certificate holders                                                             Applicable             164
                                                                                  ------------   ------------   ------------


                Total certificate reserves                                            224,409      1,192,026        161,406
                                                                                  ============   ============   ============

Provision for certificate reserves and additional
  credits, per Statement of Operations                                                168,134
Provision for reconversion applied against reserve recoveries from
  terminations prior to maturity in Statement of Operations                                 0
Income (loss) from purchased and written call options included
  in provision for certificate reserves in Statement of Operations                     56,275
                                                                                  ------------

                                                                                      224,409
                                                                                  ============



                                                                                                   Deductions
                                                                                  ------------------------------------------


                                                                                                                 Credited
                                                                                                    Cash         to other
                                                                                                 surrenders      accounts
                                                                                                  prior to         (per
                                                                                  Maturities      maturity        part 2)
                                                                                  ------------   ------------   ------------

  Additional credits and accrued interest thereon:
    Series 15 and 20                                            2.5                         1              0              0
       "   15A and 22A                                           3                        102             19             53
       "   I-76                                                 3.5                         0             18              0
                                                                                  ------------   ------------   ------------

                Total                                                                     103             37             53
                                                                                  ------------   ------------   ------------

  Accrued for additional credits to be allowed
   at next anniversaries                                                                    0              0             66
                                                                                  ------------   ------------   ------------

                Total paid-up                                                           1,640          1,106          1,489
                                                                                  ------------   ------------   ------------

  Optional settlement certificates:
    Series 1, IST&G                                              3                          1              0              0
    Other series and conversions from Single
      Payment certificates                                  2.5-3-3-3.5                 6,067          7,438              0
    Series R-76 thru R-82A                                       3                         42             18              0
    Series R-II & RP-2-84 thru 88                               3.5                        76             20              0
    Reserve Plus Single-Payment                               (note a)                     58            264              0
    Reserve Plus Flex-Pay & IC-Q-Inst                         (note a)                     20             39              0
    Series R-Installment                                      (note a)                     47             28              0
    Series R-Single-Payment                                   (note a)                     18             18              0
    Add'l credits and accrued int. thereon                     2.5-3                      993            939            360
    Add'l credits and accrued int. thereon-IST&G               2.5-3                        0              0              0
    Accrued for additional credits to be allowed
      at next anniversaries                                                                16              0          1,721
    Accrued for additional credits to be allowed
      at next anniversaries-R-76 thru R-82A & R-II                                          1              1              8
    Accrued for additional credits to be allowed
      at next anniversaries-IST&G                                                           0              0              0
                                                                                  ------------   ------------   ------------

                Total optional settlement                                               7,339          8,765          2,089
                                                                                  ------------   ------------   ------------

                                                                                      Not
Due to unlocated certificate holders                                              Applicable              10             88
                                                                                  ------------   ------------   ------------


                Total certificate reserves                                            157,300      1,579,254        161,382
                                                                                  ============   ============   ============



                                                                                          Balance at close of period
                                                                                  ------------------------------------------

                                                                                    Number
                                                                                      of
                                                                                   accounts        Amount
                                                                                     with            of           Amount
                                                                                   security       maturity          of
                                                                                    holders         value        reserves
                                                                                  ------------   ------------   ------------

  Additional credits and accrued interest thereon:
    Series 15 and 20                                            2.5                   Not            Not                  3
       "   15A and 22A                                           3                Applicable     Applicable             151
       "   I-76                                                 3.5                                                     172
                                                                                                                ------------

                Total                                                                                                   326
                                                                                                                ------------

  Accrued for additional credits to be allowed
   at next anniversaries                                                                                                 34
                                                                                  ------------   ------------   ------------

                Total paid-up                                                             981          9,548          8,061
                                                                                  ------------   ------------   ------------

  Optional settlement certificates:
    Series 1, IST&G                                              3                         12                             5
    Other series and conversions from Single
      Payment certificates                                  2.5-3-3-3.5                 7,454                        94,579
    Series R-76 thru R-82A                                       3                         32                           131
    Series R-II & RP-2-84 thru 88                               3.5                        19                           388
    Reserve Plus Single-Payment                               (note a)                    124                         1,219
    Reserve Plus Flex-Pay & IC-Q-Inst                         (note a)                     22                            97
    Series R-Installment                                      (note a)                     47                           256
    Series R-Single-Payment                                   (note a)                     31                            38
    Add'l credits and accrued int. thereon                     2.5-3                  Not            Not             10,858
    Add'l credits and accrued int. thereon-IST&G               2.5-3              Applicable     Applicable               0
    Accrued for additional credits to be allowed
      at next anniversaries                                                                                             801
    Accrued for additional credits to be allowed
      at next anniversaries-R-76 thru R-82A & R-II                                                                        3
    Accrued for additional credits to be allowed
      at next anniversaries-IST&G                                                                                         0
                                                                                  ------------                  ------------

                Total optional settlement                                               7,741                       108,375
                                                                                  ------------                  ------------

                                                                                                     Not
Due to unlocated certificate holders                                                             Applicable             357
                                                                                                                ------------


                Total certificate reserves                                                                        3,404,883
                                                                                                                ============






Notes:

(a)  On these  series of  certificates,  there is no minimum  rate of accrual of
     interest.  Interest  is  declared  for a quarter  or  quarters  by IDSC and
     credited to the reserves maintained at the end of each calendar quarter.

(b)  On these  series of  certificates,  there is no minimum  rate of accrual of
     interest.  Interest  is  declared  for a quarter  or  quarters  by IDSC and
     credited  to the  reserves  maintained  or  paid in cash at the end of each
     calendar month.

(c)  On these  series of  certificates,  there is no minimum  rate of accrual of
     interest.  Interest  is  declared  by IDSC for the first  four  certificate
     quarters, then annually thereafter, and credited to the reserves maintained
     at the end of each certificate year.

(d)  On this  series of  certificates,  there is no  minimum  rate of accrual of
     interest.  Interest is declared  for the term  selected and credited to the
     reserves maintained or paid in cash at the end of each certificate month.

(e)  On this  series of  certificates,  there is no  minimum  rate of accrual of
     interest.  Interest is declared by IDSC for a three-month term and credited
     to the reserves  maintained or paid in cash at the end of each  certificate
     month.

(f)  On this  series of  certificates,  there is no  minimum  rate of accrual of
     interest. Interest is declared by IDSC for a four, five, six, seven, eight,
     nine or ten year  maturity  and  credited  to the  reserves  maintained  at
     maturity.

(g)  On this series of certificates, the certificate holder may elect to receive
     minimum  interest  only or minimum  interest plus  participation  interest.
     Minimum  interest  is  declared  by IDSC  for a  twelve-month  term  and is
     credited  to the the  reserves  maintained  at the end of each  certificate
     term.  Participation  interest is determined at the end of each certificate
     term  by  multiplying  the  market  participation  rate  in  effect  at the
     beginning  of the  certificate  term for each  certificate  times any total
     percentage  appreciation  in a broad  stock  market  indicator  subject  to
     specified  maximums.  Participation  interest is  credited to the  reserves
     maintained at the end of each certificate term.








 Part 2 - Description of Additions to Reserves Charged to Other
Accounts and Deductions from Reserves Credited to Other Accounts

                  Year ended December 31, 1998
                        ($ in thousands)



                                                              Additions to reserves charged to other accounts
                                            ------------------------------------------------------------------------------------

                                                                                              Transfers of
                                                                                             maturities to
                                               Reconversions                                    extended
                                                 of paid-up                                   maturities-
                                                certificate                                    charged to
                                                  charged               Charged               reserves to
                                                 to paid-up               to                 mature, addi-
                                                reserves and            advance             tional credits/
                                                reserve for            payments               interest and
                                               reconversions            reserve             advance payments            Total
                                            ---------------------   ----------------    -------------------------     ----------
                                                                                                                    
Reserves to mature installment
  certificates:

  Series 15, including extended
             maturities                               0                  0                            0                   0
  Series 20, including extended
             maturities                               0                  1                            8                   9
  Series 15A, including extended
              maturities                              0                  1                            0                   1
  Series 22A, including extended
              maturities                            165                159                          324                 648
  Series I-76                                         7                 19                            0                  26
  Series Reserve Plus Flexible Payment                0                  0                           37                  37
  Series IC-Q-Installment                             0                  0                           13                  13
  Series IC-Q-Ins                                     0                  0                          933                 933
  Series IC-Q-Ins Emp                                 0                  0                            6                   6
  Series IC-I                                         0                  0                        7,631               7,631
  Series IC-I-Emp                                     0                  0                           61                  61
  Series Inst                                         0                  0                          118                 118
  Series Inst-Emp                                     0                  0                            1                   1
  Series RP-Q-Installment                             0                  0                           49                  49
  Series RP-Q-Flexible Payment                        0                  0                            3                   3
  Series RP-Q-Ins                                     0                  0                           33                  33
  Series RP-Q-Ins Emp                                 0                  0                            1                   1
  Series RP-I                                         0                  0                          102                 102
  Series RP-I Emp                                     0                  0                            0                   0
                                          --------------   ----------------    -------------------------          ----------

              Total                                 172                180                        9,320               9,672
                                          ==============   ================    =========================     ==================  









        Part 2 - Description of Additions to Reserves Charged to Other
       Accounts and Deductions from Reserves Credited to Other Accounts

                         Year ended December 31, 1998
                               ($ in thousands)



                       Deductions from reserves credited to other accounts
       -------------------------------------------------------------------------------------

                                Conversions
                                to optional             Maturities
                                 settlement             transferred
         Conversions           certificates-            to extended
          to paid-up              credited              maturities-
        certificates-           to optional             credited to
           credited              settlement             reserves to
          to paid-up            reserves and              mature-
          surrender              surrender               extended
            income                 income               maturities               Total
       -----------------     -------------------     ------------------     ----------------
                                                                                   
         



               0                       0                      0                    0

               0                      39                      8                   47

               0                       0                      0                    0

             974                     894                    324                2,192
             290                       0                      0                  290
               0                       0                      0                    0
               0                       0                      0                    0
               0                      48                      0                   48
               0                       0                      0                    0
               0                       0                      0                    0
               0                       0                      0                    0
               0                       0                      0                    0
               0                       0                      0                    0
               0                       9                      0                    9
               0                       0                      0                    0
               0                      12                      0                   12
               0                       0                      0                    0
               0                       0                      0                    0
               0                       0                      0                    0
- -----------------     -------------------     ------------------     ----------------

           1,264                   1,002                    332                2,598
=================     ===================     ==================     ================








 Part 2 - Description of Additions to Reserves Charged to Other
Accounts and Deductions from Reserves Credited to Other Accounts

                  Year ended December 31, 1998
                        ($ in thousands)


                                                         Additions to reserves charged to other accounts
                                        ----------------------------------------------------------------------------


                                                                   Additions             Additions to
                                                                   to advance             reserves to
                                           Reconversions           payments-            mature-extended
                                             of paid-up            charged to             maturities
Payments made in advance                   certificates-            default               charged to
  of current certificate                     charged to             interest              reserves to
  year requirements and                       paid-up               on late               mature from
  accrued interest thereon:                   reserves              payments               maturity              Total
                                        ---------------------   -----------------   ------------------------   ----------
                                                                                                                 

  Series 15, including extended
             maturities                                0                   0                          0            0
  Series 20, including extended
             maturities                                0                   0                          0            0
  Series 15A, including extended
              maturities                               0                   0                          0            0
  Series 22A, including extended
              maturities                               5                   0                         12           17
  Series I-76                                          0                   1                          0            1
  Series Reserve Plus Flexible Payment                 0                   0                          0            0
  Series IC-Q Installment                              0                   0                          0            0
  Series IC-Q Ins                                      0                   0                          0            0
  Series IC-Q Ins Emp                                  0                   0                          0            0
  Series IC-I                                          0                   0                          0            0
  Series IC-I Emp                                      0                   0                          0            0
  Series RP-Q Installment                              0                   0                          0            0
  Series RP-Q Flexible Payment                         0                   0                          0            0
  Series RP-Q Ins                                      0                   0                          0            0
  Series RP-Q Ins Emp                                  0                   0                          0            0
  Series RP-I                                          0                   0                          0            0
  Series RP-I Emp                                      0                   0                          0            0
                                        -----------------   -----------------   ------------------------   ----------

              Total                                    5                   1                         12           18
                                        =================   =================   ========================   ==========








         Part 2 - Description of Additions to Reserves Charged to Other
        Accounts and Deductions from Reserves Credited to Other Accounts

                          Year ended December 31, 1998
                                ($ in thousands)


                                     Deductions from reserves credited to other accounts
        -------------------------------------------------------------------------------------------------------

                                                           Maturities
                                    Conversions            transferred
            Applied to              to optional            to extended
           certificates-             settlement            maturities-            Conversions
            credited to            certificates-           credited to            to paid-up
            reserves to               credited              reserves             certificates-
              mature,               to optional            to mature-             credited to
              loading                settlement             extended                paid-up
           and insurance              reserves             maturities              reserves            Total
        --------------------    ---------------------   ------------------    --------------------    ---------
                                                                                                      


                          0                        0                    0                       0            0

                          1                        1                    0                       0            2

                          1                        0                    0                       0            1

                        159                       41                   12                       1          213
                         19                        0                    0                       0           19
                          0                        0                    0                       0            0
                          0                        0                    0                       0            0
                          0                        0                    0                       0            0
                          0                        0                    0                       0            0
                          0                        0                    0                       0            0
                          0                        0                    0                       0            0
                          0                        0                    0                       0            0
                          0                        0                    0                       0            0
                          0                        0                    0                       0            0
                          0                        0                    0                       0            0
                          0                        0                    0                       0            0
                          0                        0                    0                       0            0
        --------------------    ---------------------   ------------------    --------------------    ---------

                        180                       42                   12                       1          235
        ====================    =====================   ==================    ====================    =========







                                      Certificate Reserves
                                       ($ in thousands)
                                                                                                                              
                 Part 2 - Descriptions of Additions to Reserves Charged to Other
                 Accounts and Deductions from Reserves Credited to Other Accounts

                 Additional credits on installment certificates and
                   accrued interest thereon:
                     Other additions represent:
                       Transfers from accruals for additional credits to be allowed at next anniversaries      $        281
                       Reconversions of paid-up certificates-charged to paid-up reserves                                 32
                       Transfers from maturities to extended maturities                                                  66
                                                                                                                  ----------
                                                                                                               $        379
                                                                                                                  ==========
                     Other deductions represent:
                       Transfers to reserves on a quarterly basis for Reserve Plus Flexible-
                         Payment, IC-Q-Installment and R-Flexible-Payment                                      $      8,993
                       Conversions to optional settlement certificates-credited to optional
                         settlement reserves                                                                            225
                       Conversions to paid-up certificates-credited to paid-up reserves                                 276
                       Transfers to extended maturities at maturity                                                      66
                                                                                                                  ----------
                                                                                                               $      9,560
                                                                                                                  ==========
                 Accrual for additional credits to be allowed on installment
                   certificates at next anniversaries:
                     Other deductions represent:
                       Transfers to reserves for additional credits on installment certificates                $        281
                                                                                                                  ==========

                 Reserve for death and disability refund options:
                     Other deductions represent:
                       Payments, in excess of installment reserves, made to certificate holders
                         who exercised the death and disability refund options.                                $          0
                                                                                                                  ==========

                 Reserve for reconversions of paid-up certificates:
                     The amount shown as charged to profit and loss has been deducted from
                       reserve recoveries in the accompanying Statement of Operations                          $          0
                                                                                                                  ==========

                     Other deductions represent:
                       Amounts credited to installment certificate reserves to mature, on
                       reconversions of paid-up certificates.                                                  $          0
                                                                                                                  ==========

                 Paid-up certificates:
                   Other additions represent:
                     Conversions from installment certificates (charged to installment reserves
                       less surrender charges)                                                                 $      1,545
                     Transfers from accrual for additional credits to be allowed at next
                        anniversaries                                                                                    66
                                                                                                                  ----------
                                                                                                               $      1,611
                                                                                                                  ==========
                   Other deductions represent:
                     Transfers credited to installment reserves on reconversions to installment
                       certificates                                                                            $        209
                     Transfers for accrual for additional credits and accrued interest thereon                           66
                     Transfers to settlement options                                                                  1,214
                                                                                                                  ----------
                                                                                                                $     1,489        




                                      Certificate Reserves
                                       ($ in thousands)

                 Part 2 - Descriptions of Additions to Reserves Charged to Other
                 Accounts and Deductions from Reserves Credited to Other Accounts

                 Default interest on installment certificates:
                   Other additions represent:
                     Reconversions  of paid-up certificates charged to paid-up reserves                        $          0
                                                                                                                  ==========

                   Other deductions represent:
                     Conversions to paid-up certificates - credited to paid-up reserves                        $          5
                     Transfers to advance payments as late payments are credited to
                       certificates                                                                                       1
                                                                                                                  ----------
                                                                                                               $          6
                                                                                                                  ==========
                 Optional settlement certificates:
                   Other additions represent:
                     Transfers from installment certificate reserves (less surrender charges),
                       single-payment and Series D certificate reserves upon election of
                       optional settlement privileges                                                          $      2,743
                     Transfers from paid-up certificate reserves                                                      1,214
                     Transfers from accruals for additional credits to be allowed at next
                        anniversaries                                                                                 1,713
                                                                                                                  ----------
                                                                                                               $      5,670
                                                                                                                  ==========
                   Other deductions represent:
                     Transfers to reserve for additional credits and accrued interest thereon                  $      1,721
                     Transfers to optional settlement reserves                                                          368
                                                                                                                  ----------
                                                                                                               $      2,089
                                                                                                                  ==========
                 Single-Payment certificates:
                    Other additions represent:
                     Transfers from accruals for additional credits to be allowed at next
                        anniversaries                                                                          $        605
                     Transfers from accruals on a quarterly basis on:
                       Reserve Plus Single-Payment                                                                      281
                       Cash Reserve Single-Payment                                                                        7
                       Flexible Savings                                                                              32,199
                       Flexible Savings-Emp                                                                             819
                       Preferred Investors                                                                            4,445
                       Investors                                                                                     38,873
                       Special Deposits                                                                               9,606
                       Cash Reserve                                                                                     123
                       Cash Reserve-3mo                                                                               8,132
                       Future Value                                                                                       1
                       Stock Market                                                                                  30,686
                       Market Strategy                                                                                  654
                       AEBI Stock Market                                                                                227
                       R82-B                                                                                             87
                       Cash Reserve-RP                                                                                    1
                       Cash Reserve-RP-3mo                                                                            1,062
                       Flexible Saving-RP                                                                             6,706
                       Flexible Savings-RP-Emp                                                                          290
                       Preferred Investors-RP                                                                           143
                       Stock Market-RP                                                                                5,983
                       Market Strategy-RP                                                                               141

                     Transfers from accruals at anniversaries maintained in a separate
                       reserve account.                                                                               2,821
                                                                                                                  ----------
                                                                                                               $    143,892
                                                                                                                  ==========       





                                      Certificate Reserves
                                       ($ in thousands)

                 Part 2 - Descriptions of Additions to Reserves Charged to Other
                 Accounts and Deductions from Reserves Credited to Other Accounts

                 Single-Payment certificates continued:
                    Other deductions represent:
                     Transfers to optional settlement reserves:
                       Single-Payment                                                                          $      1,882
                       R Single-Payment                                                                                  10
                     Transfers to reserves for additional credits and accrued interest thereon                        2,821
                     Transfers to a separate reserve account from the accrual account                                   605
                     Transfers to reserves on a quarterly basis:
                       Reserve Plus Single-Payment                                                                      281
                       Cash Reserve Single-Payment                                                                        7
                       Flexible Savings                                                                              32,199
                       Flexible Savings-Emp                                                                             819
                       Preferred Investors                                                                            4,451
                       Investors                                                                                     38,873
                       Special Deposits                                                                               9,606
                       Cash Reserve                                                                                     124
                       Cash Reserve-3mo                                                                               8,133
                       Stock Market                                                                                  30,686
                       AEBI Stock Market                                                                                227
                       R82-B                                                                                             87
                       Cash Reserve-RP                                                                                    1
                       Cash Reserve-RP-3mo                                                                            1,062
                       Flexible Saving-RP                                                                             6,706
                       Flexible Savings-RP-Emp                                                                          289
                       Preferred Investors-RP                                                                           143
                       Stock Market-RP                                                                                5,984
                     Transfers to Federal tax withholding                                                                40
                                                                                                                  ----------
                                                                                                               $    145,036
                                                                                                                  ==========

                 Due to unlocated certificate holders:
                    Other additions represent:
                     Amounts equivalent to payments due certificate holders who could
                       not be located                                                                          $        164
                                                                                                                  ==========

                    Other deductions represent:
                     Payments to certificate holders credited to cash                                          $         88
                                                                                                                  ==========









Part 3 - Information Regarding Installment Certificates
              Classified by Age Groupings
                   ($ in thousands)

             Year ended December 31, 1998
                                                                                                          Deductions from Reserves
                                                                                                        ---------------------------

                                                              Number of                                   Cash
                                                           Accounts with    Amount of      Amount of      Surrenders
                                        Months        Certificate Holders  Maturity Value  Reserves       Prior to
Certificate Series                        Paid             December 31,    December 31,    December 31,   Maturity       Other
                                      ------------   ----------------------------------------------------------------------------

                                                         1997   1998      1997   1998     1997    1998
                                                     ---------  ------  ------- -------  ------  -------
                                                                                                  
20, including extended maturities     169-180               0    0         0      0       0       0           0           0
                                      181-192               0    0         0      0       0       0           0           0
                                      193-204               0    0         0      0       0       0           0           0
                                      205-216               0    0         0      0       0       0           0           0
                                      217-228               0    0         0      0       0       0           0           0
                                      229-240     (a)       1    0         8      0       7       0           0           8
                                      241-252               0    1         0     13       0       8           0           0
                                      253-264               0    0         0      0       0       0           0           0
                                      265-276               0    0         0      0       0       0           0           0
                                      277-288               0    0         0      0       0       0           0           0
                                      289-300               0    0         0      0       0       0           0           0
                                      301-312               1    0        14      0      11       0           0          11
                                      313-324               0    0         0      0       0       0           0           0
                                      325-336               1    0        14      0      12       0           0           0
                                      337-348               4    2        46     25      42      26           0           0
                                      349-360     (a)       4    2        52     21      52      20          30          28
                                                     ---------  -----   ------  -----  ------    ------   -------      ------

  Total                                                    11    5       134     59      24      54          30          47
                                                     ---------  -----   ------  ------  -----    -------  -------      ------

15A, including extended maturities     97-108               0    0         0      0       0       0           0           0
                                      109-120               0    0        17      0      10       0           0           0
                                      121-132               1    0         0      0       0      10           0           0
                                      133-144               0    1         0      0       0       0           0           0
                                      145-156               0    0         0      0       0       0           0           0
                                      157-168               0    0         0      0       0       0           0           0
                                      169-180     (a)       0    0         0      0       0       0           0           0
                                      181-192               0    0         0      0       0       0           0           0
                                      193-204               0    0         0      0       0       0           0           0
                                      205-216               1    0         7      0       6       0           0           0
                                      217-228               1    1        10     11       9       6           0           0
                                      229-240               1    1         5     17       5      10           0           0
                                      241-252               1    0         9      0       8       0           5           0
                                                     ---------  -----   -----  ------  -----    ------    -------      ------

  Total                                                     5    3        48     28      38      26           5           0
                                                     ---------  ------   ----  -----   -----    -------    ------      ------







Part 3 - Information Regarding Installment Certificates
              Classified by Age Groupings
                   ($ in thousands)

             Year ended December 31, 1998
                                                                                                            Deductions from Reserves
                                                                                                           -------------------------

                                                             Number of                                               Cash
                                                           Accounts with         Amount of           Amount of      Surrenders
                                         Months          Certificate Holders   Maturity Value        Reserves       Prior to
Certificate Series                         Paid             December 31,        December 31,        December 31,    Maturity   Other
                                       ------------      ---------------------------------------------------------------------------

                                                            1997      1998      1997      1998       1997      1998
                                                         --------  ---------   ------- ---------  ---------  -------- 
                                                                                                      
22A, including extended maturities       61-72                 1         0        19         0          3         0      0        0
                                         73-84                 0         1         0        19          0         4      0        0
                                         85-96                 1         0        13         0          3         0      0        6
                                        97-108                 1         1        19        13          6         4      0        0
                                       109-120                 1         0        15         0          5         0      0        0
                                       121-132                 3         1        75        15         29         6      0        0
                                       133-144                 1         3        19        75          8        31      0        0
                                       145-156                 4         1        94        19         45         8      0        0
                                       157-168                 0         4         0        94          0        50      0        0
                                       169-180                 1         0        19         0         11         0      0        0
                                       181-192                 2         1       131        19         84        11      0        0
                                       193-204                 8         3       270       103        182        71      0       97
                                       205-216                10         5       266       148        195       109      0       27
                                       217-228                13        11       266       304        212       240      0        0
                                       229-240                19        13       345       263        295       223     28       49
                                       241-252                17        14       542       253        498       232     14       20
                                       253-264     (a)        91        16     1,954       594      1,680       581    148      836
                                       265-276               114        21     3,347       685      1,999       415     96      176
                                       277-288               118       104     2,916     3,008      1,852     1,907     71       95
                                       289-300               118       101     2,869     2,533      1,946     1,706     95       41
                                       301-312               107       115     2,296     2,807      1,640     2,015     23      153
                                       313-324               103        96     1,916     2,049      1,444     1,546     35       51
                                       325-336                82        95     1,569     1,773      1,248     1,412     21       21
                                       337-348                80        76     1,130     1,494        950     1,253     44       27
                                       349-360                68        69     1,062     1,000        940       884     40       84
                                       361-372                30        62       468       932        436       868     66       30
                                       373-384                27        28       341       416        334       408     32      253
                                                         --------  --------  -------- ----------  --------  ---------  ----  -------

  Total                                                    1,020       841    21,961    18,616     16,045    13,984    713    1,966
                                                          --------    -----  --------  --------  --------- ----------  ----  ------







Part 3 - Information Regarding Installment Certificates
              Classified by Age Groupings
                   ($ in thousands)

             Year ended December 31, 1998
                                                                                                            Deductions from Reserves
                                                                                                      -----------------------------

                                                       Number of                                            Cash
                                                    Accounts with            Amount of       Amount of      Surrenders
                                   Months      Certificate Holders       Maturity Value      Reserves       Prior to
Certificate Series                   Paid           December 31,          December 31,       December 31,   Maturity       Other
                                 -------------------------------------------------------------------------------------     ---------

                                                 1997  1998             1997    1998        1997    1998
                                            ----------- -------    ----------- --------   -------
                                                                             
I-76                               61-72             1     1              62      62         6       7         0             0
                                   73-84             0     0               0       0         0       0         0             0
                                   85-96             0     0               0       0         0       0         0             0
                                   97-108            0     0               0       0         0       0         0             0
                                 109-120             0     1               0      12         0       3         0             0
                                 121-132             1     0              46       0        11       0        11             0
                                 133-144             2     1              68      37        17      10         0             0
                                 145-156             3     1              52      31        15       9         0             0
                                 157-168             2     3              55      52        18      17        10             0
                                 169-180             3     1              86      25        30       9         0            20
                                 181-192            31     2             793      43       313      16         0            19
                                 193-204            89    23           2,359     624       991     267        81            32
                                 205-216           107    72           2,706   1,790     1,225     812       319            46
                                 217-228           110    88           2,519   2,233     1,227   1,092        83            46
                                 229-240           148    97           3,069   2,153     1,610   1,129       258             0
                                 241-252           127   117           2,962   2,328     1,676   1,308       406            73
                                 253-264            71   101           1,630   2,334       971   1,414       213            18
                                 265-276             0    60               0   1,350         0     861        27             0
                                                   ---- -----        --------- ------     ------  -----     -------    ----------- 


  Total                                            695   568          16,407  13,074     8,110   6,954     1,408        254
                                              --------- --------   ---------  -------- --------  -------  -------

Reserve Plus Flexible Payment    145-156             0     0               0       0         0       0         0          0
                                 157-168            50     0             510       0       209       0         0          0
                                 169-180           138    41           1,169     429       694     187        57          0
                                 181-192            98   110             926     932       463     544       183          0
                                 193-204             0    85               0     806         0     396       137          0
                                            ----------- --------     ---------  ------    -------  ----    -------

  Total                                            286   236           2,605   2,167     1,366   1,127       377          0
                                            ----------- ------    ----------- --------  ------- --------    -------

IC-Q-Installment                 121-132             0     0               0       0         0       0         0          0
                                 133-144            15     0             150       0        93       0         0          0
                                 145-156            49    12             588     120       185      67        30          0
                                 157-168            40    42             394     534       214     177        52          0
                                 169-180             0    34               0     346         0     164        79          0
                                            ----------- ---------     --------  -------  -------  --------   -------

  Total                                            104    88           1,132   1,000       492     408       161          0
                                            ----------- ---------     -------- --------   ------  ---------  -------








Part 3 - Information Regarding Installment Certificates
              Classified by Age Groupings7
                   ($ in thousands)

             Year ended December 31, 1998
                                                                                                      Deductions from Reserves
                                                                                               ------------------------------------

                                         Number of                                                    Cash
                                      Accounts with       Amount of            Amount of              Surrenders
                       Months    Certificate Holders      Maturity Value       Reserves               Prior to
Certificate Series       Paid         December 31,        December 31,         December 31,           Maturity        Other
                     --------------------------------------------------------------------------------------------------------------

                                    1997      1998       1997     1998         1997         1998
                                 --------   --------  --------  ---------   -------- ------------
                                                                                                      
IC-Q-Ins               37-48           0         0          0        0            0            0              0              0
                       49-60           1         0         12        0            6            0              0              0
                       61-72       1,450         1     18,833       12        8,872            7              0              0
                       73-84       2,495       751     31,597    9,366       13,737        4,132          5,748              0
                       85-96       1,620     1,487     19,313   17,909        8,652        7,794          7,536              0
                      97-108       1,499     1,104     16,776   12,973        7,701        5,870          3,799              0
                     109-120       1,618     1,003     19,301   11,317        8,717        5,189          2,894              0
                     121-132          48        98        472    1,240          149          588          1,980             48
                     133-144          17        40        179      408           73          130             42              0
                     145-156           0        14          0      119            0           58             17              0
                                 --------   ---------------------------------------- ---------------------------    -----------

  Total                            8,748     4,498    106,483   53,344       47,907       23,768         22,016             48
                                 --------   ---------------------------------------- ---------------------------    -----------

IC-Q-Ins Emp           49-60           0         0          0        0            0            0              0              0
                       61-72           9         0         96        0           61            0              0              0
                       73-84          10         4        126       30           64           19             47              0
                       85-96           7         7         63       78           45           48             23              0
                      97-108           5         6         45       57           11           44              6              0
                     109-120           8         5        181       45           26           14              2              0
                     121-132           0         2          0       35            0            7              7              0
                                 --------   ---------------------------------------- ---------------------------    -----------

  Total                               39        24        511      245          207          132             85              0
                                 --------   ---------------------------------------- ---------------------------    -----------

IC-I                   1-12        4,757         5     89,119       99        7,336            9              0              0
                      13-24       10,813     3,898    193,840   71,494       28,085       11,472          1,583              0
                      25-36       13,109     9,013    233,170  159,367       54,541       35,951          4,663              0
                      37-48       11,764    10,741    213,507  185,076       64,318       57,299         10,541              0
                      49-60        9,583     9,633    165,479  172,242       63,685       63,221         11,135              0
                      61-72        5,207     7,823     88,208  131,773       40,039       59,111         11,199              0
                      73-84            0     2,945          0   45,645            0       21,278         20,646              0
                                 --------   ---------------------------------------- ---------------------------    -----------

  Total                           55,233    44,058    983,323  765,696      258,004      248,341         59,767              0
                                 --------   ---------------------------------------- ---------------------------    -----------

IC-I-Emp               1-12           39         0        456        0           50            0              0              0
                      13-24           69        26      1,869      295          221           60             17              0
                      25-36           94        55      1,422      997          324          248             33              0
                      37-48           71        64        953      709          394          278            114              0
                      49-60           53        58        892      802          419          397             57              0
                      61-72           34        44        550      675          305          359             72              0
                      73-84            0        19          0      285            0          188            167              0
                                 --------   ---------------------------------------- ---------------------------    -----------

  Total                              360       266      6,142    3,763        1,713        1,530            460              0

                                 --------   ---------------------------------------- ---------------------------    -----------





Part 3 - Information Regarding Installment Certificates
              Classified by Age Groupings
                   ($ in thousands)

             Year ended December 31, 1998
                                                                                                            Deductions from Reserves
                                                                                                           -------------------------

                                       Number of                                                              Cash
                           Months      Accounts with            Amount of            Amount of                Surrenders           
Certificate Series          Paid       Certificate Holders      Maturity Value       Reserves                 Prior to
                                       December 31,             December 31,         December 31,             Maturity         Other
                        -----------------------------------------------------------------------------------------------------------
                                                                                                     
                                          1997   1998           1997      1998       1997          1998
                                    ----------- ---------  ----------  --------  --------- -------------

Inst                       1-12          3,134  3,774         66,052    66,052      1,807         3,012            174             0
                          13-24              0  2,316              0         0          0         4,177            458             0
                                    ----------- ---------  ----------  ---------  -------- -----------------  ---------    ---------

                                         3,134  6,090         66,052    66,052      1,807         7,189            632             0
                                    ----------- ---------  ----------  ---------   ------- ----------------   ---------    ---------

Inst-Emp                   1-12             17     20            255       255          6            21              3             0
                          13-24              0      7              0         0          0            10              3             0
                                    ----------- ---------   ---------  ---------   ------- -----------------   --------    ---------

                                            17     27            255       255          6            31              6             0
                                    ----------- ---------   ---------  ---------   ------- -----------------   --------    ---------

R Flexible Payment      133-144              0      0              0         0          0             0              0             0
                        145-156             43      0            662         0        377             0              0             0
                        157-168             21     39            337       593        155           365             14             0
                        169-180             70     15            960       253        571           105             39             0
                        181-192             65     51            770       735        623           435            120             9
                        193-204              0     52              0       604          0           517             88             0
                                    ----------- ----------   --------  ---------   ------- ----  -----------   -------    ---------

  Total                                    199    157          2,729     2,185      1,726         1,422            261             9
                                    ----------- ----------   --------  ---------  -------- -----------------   --------    ---------

RP-Q-Installment        121-132              0      0              0         0          0             0              0             0
                        133-144             10      0            133         0         53             0              0             0
                        145-156              8      9            103       126         41            52              3             0
                        157-168              0      7              0        79          0            38              4             0
                                    ----------- -----------   -------  ---------   ------- -----------------   --------    ---------

  Total                                     18     16            236       205         94            90              7             0
                                    ----------- ------------   ------  ---------   ------- -----------------   --------    ---------

RP-Q-Ins                  49-60              0      0              0         0          0             0              0             0
                          61-72             19      0            255         0        148             0              0             0
                          73-84             42     13            905       131        327            95             62             0
                          85-96             52     29          1,808       613        283           184            145             0
                         97-108             49     39            997     1,068        411           250             51             0
                        109-120             78     35          1,084       829        580           290            111             0
                        121-132              3      0             24         0         13             0            115            12
                        133-144              1      2             10        18          3             5              0             0
                                    ----------- ----------   --------  ---------  -------- -----------------   --------    ---------

  Total                                    244    118          5,083     2,659      1,765           824            484            12
                                    ----------- ----------   --------  ---------  --------- ----------------   ---------    --------

RP-Q-Ins Emp             49-60               0      0              0         0          0             0              0             0
                         61-72               2      0             78         0          0             0              0             0
                         73-84               1      1              6        18         10             0              0             0
                         85-96               0      1              0         6          4            10              1             0
                        97-108               0      0              0         0          0             5              0             0
                                    ----------- ----------  ---------  ---------  -------- ------------------  --------    ---------

  Total                                      3      2             84        24         14            15              1             0
                                    ------------  --------  -----------  -------  ------------  -------------  -----------  --------





Part 3 - Information Regarding Installment Certificates
              Classified by Age Groupings
                   ($ in thousands)

             Year ended December 31, 1998                                                                                           
                                                                                                           Deductions from Reserves
                                                                                                       -----------------------------

                                              Number of                                                       Cash
                                           Accounts with       Amount of              Amount of               Surrenders
                          Months      Certificate Holders      Maturity Value         Reserves                Prior to
Certificate Series          Paid           December 31,        December 31,           December 31,            Maturity        Other
                        ------------ -----------------------------------------------------------------------------------------------

                                         1997        1998         1997      1998        1997        1998
                                     ---------     -------------------- ---------------------   ---------

                                                                                                     
RP-I                      1-12             39           0        1,738         0         120           0          0             0
                         13-24             54          32        1,763     1,652         289         218         11             0
                         25-36             90          46        2,452     1,479         605         387         16             0
                         37-48             83          63        2,710     1,806         782         546        206             0
                         49-60             84          58        2,574     1,574       1,076         441        452             0
                         61-72             62          60        1,426     1,709         559         923        287             0
                         73-84              0          40            0       979           0         331        281             0
                                     ---------     -------------------- ---------------------   --------------------      --------

  Total                                   412         299       12,663     9,199       3,431       2,846      1,253             0
                                     ---------     -------------------- ---------------------   --------------------      --------

RP-I-Emp                  1-12              0           0            0         0           0           0          0             0
                         13-24              1           0          600         0           1           0          0             0
                         25-36              1           0            6         0           2           0          1             0
                         37-48              0           0            0         0           0           0          0             0
                         49-60              1           0          576         0           6           0          6             0
                                     ---------     -------------------- ---------------------   --------------------      --------

  Total                                     3           0        1,182         0           9           0          7             0
                                     ---------     -------------------- ---------------------   --------------------      --------

Inst-R                    1-12             18          34        4,788     4,021          42          42         27             0
                         13-24              0           9            0       767           0          11          1             0
                                     ---------     -------------------- ---------------------   --------------------      --------

  Total                                    18          43        4,788     4,788          42          53         28             0
                                     ---------     -------------------- ---------------------   --------------------      --------

Inst-R-E                  1-12              0           3            0        28           0           1          0             0
                                     ---------     -------------------- ---------------------   --------------------      --------

  Total All Series                     70,549      57,342    1,231,818   943,387     342,900     308,795     87,701         2,336
                                     =========     ==================== =====================   ====================      ========

(a)  Includes accounts on which all payments necessary to mature have been made,
     but  additional  time must elapse before the  certificate  maturity year is
     completed.  Also  includes  accounts for which  maturity  election has been
     made, but no further payments have been received.





Part 4 - Amounts Periodically Credited to Certificate Holders' Accounts
         to Accumulate the Maturity Amount of Installment Certificates.


Information as to (1) amounts periodically credited to each class of
security holders' accounts from installment payments and (2) such other
amounts periodically credited to accumulate the maturity amount of the
certificate (on a $1,000 face-amount certificate basis for the term of
the certificate), is filed in Part 4 of Schedule IX as part of Post-
effective Amendment No. 9 to Registration Statement No. 2-17681, Post
effective Amendment No. 1 to Registration Statement No. 2-23772 and
Post-effective Amendment No. 1 to Registration Statement No. 2-258081
and is incorporated herein by reference.






IDS CERTIFICATE COMPANY                                                                           SCHEDULE VII

Valuation and Qualifying Accounts

Years ended December 31, 1998, 1997 and 1996
($ thousands)

                     Year ended December 31, 1998
- ----------------------------------------------------------------------------------------------------------------------
                                                        -----------------------
                                                              Additions
                                                        -----------------------
           Reserves                    Balance           Charged                                          Balance
        deducted from                     at             to costs                    Deductions              at
          assets to                   beginning            and                          from                 end
       which they apply               of period          expenses       Other         reserves           of period
- -------------------------------     ---------------     -----------     -------     --------------     ---------------
                                                                                                                
 Allowance for losses:
   Securities                               $605              $0          $0               $605 (a)              $0
   Conventional first
     mortgage loans                          611               0           0                  0                 611

                     Year ended December 31, 1997
- ----------------------------------------------------------------------------------------------------------------------



                                                        -----------------------
                                                              Additions
                                                        -----------------------
           Reserves                    Balance           Charged                                          Balance
        deducted from                     at             to costs                    Deductions              at
          assets to                   beginning            and                          from                 end
       which they apply               of period          expenses       Other         reserves           of period
- -------------------------------     ---------------     -----------     -------     --------------     ---------------
                                                                                                            

 Allowance for losses:
   Securities                               $715              $0          $0               $110 (a)            $605
   Conventional first
     mortgage loans                          611               0           0                  0                 611

                     Year ended December 31, 1996
- ----------------------------------------------------------------------------------------------------------------------




                                                        -----------------------
                                                              Additions
                                                        -----------------------
           Reserves                    Balance           Charged                                          Balance
        deducted from                     at             to costs                    Deductions              at
          assets to                   beginning            and                          from                 end
       which they apply               of period          expenses       Other         reserves           of period
- -------------------------------     ---------------     -----------     -------     --------------     ---------------
                                                                                                            
 Allowance for losses:
   Securities                               $110            $605          $0                 $0                $715
   Conventional first
     mortgage loans                          611               0           0                  0                 611
   Other assets                            2,468               0           0              2,468 (b)               0


 a)  Applicable to reversal on securities sold.
 b)  Applicable to reversal on other assets sold.