1
                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-K

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

                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 2000

                                       OR

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

         FOR THE TRANSITION PERIOD FROM                 TO


                         COMMISSION FILE NUMBER 33-58677


                     THE TRAVELERS LIFE AND ANNUITY COMPANY
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                      CONNECTICUT                           06-0904249
           (State or other jurisdiction of               (I.R.S. Employer
            incorporation or organization)              Identification No.)

                  ONE TOWER SQUARE, HARTFORD, CONNECTICUT 06183
               (Address of principal executive offices) (Zip Code)

                                 (860) 277-0111
              (Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:  None
Securities registered pursuant to Section 12(g) of the Act:  None

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                                   Yes  X     No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.

                                   Yes  X     No

As of the date hereof, there were outstanding 30,000 shares of common stock, par
value $100 per share, of the registrant, all of which were owned by The
Travelers Insurance Company, an indirect wholly owned subsidiary of Citigroup
Inc.

                            REDUCED DISCLOSURE FORMAT

The registrant meets the conditions set forth in General Instruction I(1)(a) and
(b) of Form 10-K and is therefore filing this Form with the reduced disclosure
format.

DOCUMENTS INCORPORATED BY REFERENCE:  NONE


   2
                     THE TRAVELERS LIFE AND ANNUITY COMPANY

                                TABLE OF CONTENTS

FORM 10-K
ITEM NUMBER                           PART I                                PAGE
- -----------                           ------                                ----

   1.    Business..............................................................2

   2.    Properties............................................................4

   3.    Legal Proceedings.....................................................4

   4.    Submission of Matters to a Vote of Security Holders...................4


                                     PART II
                                     -------

   5.    Market for Registrant's Common Equity and Related Stockholder
           Matters.............................................................4

   6.    Selected Financial Data...............................................4

   7.    Management's Discussion and Analysis of Financial Condition and
           Results of Operations...............................................5

   7A.   Quantitative and Qualitative Disclosures About Market Risk............7

   8.    Financial Statements and Supplementary Data...........................9

   9.    Changes in and Disagreements with Accountants on Accounting and
           Financial Disclosure...............................................35


                                    PART III
                                    --------

   10.   Directors and Executive Officers of the Registrant...................35

   11.   Executive Compensation...............................................35

   12.   Security Ownership of Certain Beneficial Owners and Management.......35

   13.   Certain Relationships and Related Transactions.......................35


                                     PART IV
                                     -------

   14.   Exhibits, Financial Statement Schedules, and Reports on Form 8-K.....36

         Exhibit Index........................................................37
         Signatures...........................................................38
         Index to Financial Statements and Financial Statement Schedules......39
   3
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                           ANNUAL REPORT ON FORM 10-K

                                     PART I

ITEM 1.  BUSINESS.

GENERAL

The Travelers Life and Annuity Company (the Company) is a wholly owned
subsidiary of The Travelers Insurance Company (TIC), which is an indirect wholly
owned subsidiary of Citigroup Inc. (Citigroup), a diversified holding company
whose businesses provide a broad range of financial services to consumer and
corporate customers around the world. The periodic reports of Citigroup provide
additional business and financial information concerning that company and its
consolidated subsidiaries.

The Company is a stock insurance company chartered in 1973 in the State of
Connecticut and has been continuously engaged in the insurance business since
that time. The Company is licensed to conduct life and annuity insurance
business in all the states except New Hampshire and New York, and is presently
intending to seek licensure in New Hampshire. The Company is also licensed to
conduct life and annuity insurance business in the District of Columbia and
Puerto Rico.

The Company offers fixed and variable deferred annuities and individual life
insurance to individuals and small businesses. The Company commenced writing
individual life and deferred annuity business in 1995. These products are
distributed primarily through Salomon Smith Barney (SSB), and Primerica
Financial Services (Primerica), affiliates of the Company, and a nationwide
network of independent financial professionals. CitiStreet Retirement Services
(formerly The Copeland Companies), a division of CitiStreet, a joint venture
between Citigroup and State Street Bank, and Citibank, N.A. (Citibank), also
affiliates of the Company, recently began distributing these products as well.
The majority of the annuity business and a substantial portion of the individual
life business written by the Company are accounted for as investment contracts,
with the result that deposits collected from contractholders are reported as
liabilities and are not included in revenues.

The Company has assets held in a separate account related to reserves on
structured settlement contracts that provide guarantees for the contractholders
independent of the investment performance of the separate account assets. The
assets held in this separate account are owned by the Company and
contractholders do not share in their investment performance. These contracts
were purchased by the insurance subsidiaries of Travelers Property Casualty
Corp. (TPC), an affiliate of the Company, in connection with the settlement of
certain of their policyholder obligations. Effective April 1, 1998, all new
structured settlement contracts have been written by TIC.

INSURANCE REGULATIONS

The National Association of Insurance Commissioners (NAIC) Insurance Regulatory
Information System ("IRIS") was developed to help state regulators identify
companies that may require special attention. The IRIS system consists of a
statistical phase and an analytical phase whereby financial examiners review
annual statements and financial ratios. The statistical phase consists of 12 key
financial ratios that are generated from the NAIC database annually; each ratio
has an established "usual range" of results. These ratios assist state insurance
departments in executing their statutory mandate to oversee the financial
condition of insurance companies.


                                       2
   4
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                           ANNUAL REPORT ON FORM 10-K

A ratio result falling outside the usual range of IRIS ratios is not considered
a failing result; rather, unusual values are viewed as part of the regulatory
early monitoring system. Furthermore, in some years, it may not be unusual for
financially sound companies to have several ratios with results outside the
usual ranges. An insurance company may fall out of the usual range for one or
more ratios because of specific transactions that are in themselves immaterial.
Generally, an insurance company will become subject to regulatory scrutiny if it
falls outside the usual ranges for four or more of the ratios. In normal years,
15% of the companies included in the IRIS system are expected by the NAIC to be
outside the usual range on four or more ratios.

In each of the last three years, certain of the Company's IRIS ratios have
fallen outside of the usual range due to the growth in sales of deferred
annuities. In each instance, the regulators have been satisfied upon follow-up
that there was no solvency problem. It is possible that similar events could
occur this year, and management believes that resolution would be the same,
however no assurance can be given that such resolution will be the
same as in prior years. This statement is a forward-looking statement within the
meaning of the Private Securities Litigation Reform Act. See "Forward-Looking
Statements" on page 7. No regulatory action has been taken by any state
insurance department or the NAIC with respect to IRIS ratios of the Company for
the three years ended December 31, 2000.

In order to enhance the regulation of insurer solvency, the NAIC adopted a
formula and model law to implement Risk-Based Capital (RBC) requirements for
most life and annuity insurance companies, which is designed to assess minimum
capital requirements. RBC requirements are used as minimum capital requirements
by the NAIC and the states to identify companies that merit further regulatory
action. For this purpose, an insurer's surplus is measured in relation to its
specific asset and liability profiles. A company's risk-based capital is
calculated by applying factors to various asset, premium and reserve items,
where the factor is higher for those items with greater underlying risk and
lower for less risky items.

The RBC formula for life insurers measures four major areas of risk: asset risk
(i.e., the risk of asset default), insurance risk (i.e., the risk of adverse
mortality and morbidity experience), interest rate risk (i.e., the risk of loss
due to changes in interest rates) and business risk (i.e., normal business and
management risk). Pursuant to the law adopted by the states, insurers having
less statutory surplus than that required by the RBC calculation will be subject
to four varying degrees of regulatory action, depending upon the level of
capital inadequacy. The formulas have not been designed to differentiate among
adequately capitalized companies, which operate with higher levels of capital.
Therefore, it is inappropriate and ineffective to use the formula to rate or
rank companies.

At December 31, 2000, the Company had adjusted capital in excess of amounts
requiring any regulatory action at any of the four RBC levels.

The Company is domiciled in the State of Connecticut. The insurance holding
company law of Connecticut requires notice to, and approval by, the Connecticut
Insurance Department for the declaration or payment of any dividend, which
together with other distributions made within the preceding twelve months,
exceeds the greater of (i) 10% of the insurer's surplus or (ii) the insurer's
net gain from operations for the twelve-month period ending on the preceding
December 31st, in each case determined in accordance with statutory accounting
practices. Such declaration or payment is further limited by adjusted unassigned
funds (surplus), as determined in accordance with statutory accounting
practices. The Company does not have surplus available to pay dividends to TIC
in 2001 without prior approval of the Connecticut Insurance Department.


                                       3
   5
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                           ANNUAL REPORT ON FORM 10-K

ITEM 2.  PROPERTIES.

The Company's executive offices are located in Hartford, Connecticut. TIC owns
buildings containing approximately 1.4 million square feet of office space
located in Hartford serving as the home office for the Company, TIC and TPC. The
Company reimburses TIC for use of this space on a cost allocation method based
generally on estimated usage by department.

Management believes that these facilities are suitable and adequate for the
Company's current needs.

The foregoing discussion does not include information on investment properties.

ITEM 3.  LEGAL PROCEEDINGS.

In the ordinary course of business, the Company is a defendant or co-defendant
in various litigation matters incidental to and typical of the businesses in
which it is engaged. Although there can be no assurances, as of December 31,
2000, the Company believes, based on information currently available, that the
ultimate resolution of these legal proceedings would not be likely to have a
material adverse effect on its results of operations, financial condition or
liquidity. This statement is a forward-looking statement within the meaning of
the Private Securities Litigation Reform Act. See "Forward-Looking Statements"
on page 7.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

Omitted pursuant to General Instruction I(2)(c) of Form 10-K.


                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

The Company has 100,000 authorized shares of common stock, of which 30,000 are
issued and outstanding as of December 31, 2000. All outstanding shares of the
Company's common stock are held by TIC, and there exists no established public
trading market for the common stock of the Company. The Company did not pay
dividends in 2000 or 1999. See Note 6 of Notes to Financial Statements for
dividend restrictions.

ITEM 6.  SELECTED FINANCIAL DATA.

Omitted pursuant to General Instruction I(2)(a) of Form 10-K.


                                       4
   6
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                           ANNUAL REPORT ON FORM 10-K


ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS.


Management's narrative analysis of the results of operations is presented in
lieu of Management's Discussion and Analysis of Financial Condition and Results
of Operations, pursuant to General Instruction I(2)(a) of Form 10-K.


RESULTS OF OPERATIONS ($ in millions)



       FOR THE YEARS ENDED DECEMBER 31,         2000         1999
       --------------------------------         ----         ----

                                                      
       Revenues                                $377.7       $265.3
                                               ======       ======

       Net income (1)                          $ 90.9       $ 52.6
                                               ======       ======


(1) Includes net realized investment losses of $4.8 million and $3.2
    million in 2000 and 1999, respectively.

Net income was $90.9 million and $52.6 million in 2000 and 1999, respectively.
Operating income, defined as income before net realized gains or losses on
investments, was $95.7 million and $55.8 million in 2000 and 1999, respectively.
The year over year increase in operating income was attributable to strong
business volumes and investment income. The business volume growth in the
individual annuity and individual life business is reflected in the 100% growth
in fee income from $63.7 million in 1999 to $127.4 million in 2000. The business
volume growth also contributed to the 29% increase in benefits and expenses, and
in particular interest credited to contractholders and amortization of deferred
acquisition costs.


PREMIUMS AND DEPOSITS ($ in millions)



       FOR THE YEARS ENDED DECEMBER 31,              2000           1999
       --------------------------------             ------         ------
                                                             

       Deferred Annuities                           $3,286         $2,328
       Individual Life                                 207            151
       Other Annuity                                     9              3
                                                    ------         ------
                                                    $3,502         $2,482
                                                    ======         ======




The majority of the annuity business and a substantial portion of the individual
life business written by the Company are accounted for as investment contracts,
with the result that the deposits collected from contractholders are reported as
liabilities and are not included in revenues.

The increase in individual annuity premiums and deposits reflects strong sales
growth across proprietary and non-proprietary distribution channels,
particularly SSB.


                                       5
   7
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                           ANNUAL REPORT ON FORM 10-K

Policyholder benefit reserves, contractholder funds and separate account
reserves totaled $9.4 billion at December 31, 2000, up from $6.9 billion at
December 31, 1999, primarily as a result of growth in the variable annuity
separate account business included in individual annuities.

OUTLOOK

The Company is included in the Travelers Life & Annuity segment of TIC, and its
outlook should be considered within that context. Travelers Life & Annuity
should benefit from growth in the aging population which is becoming more
focused on the need to accumulate adequate savings for retirement, to protect
these savings and to plan for the transfer of wealth to the next generation.
Travelers Life & Annuity is well-positioned to take advantage of the favorable
long-term demographic trends through its strong financial position, widespread
brand name recognition and broad array of competitive life, annuity and
retirement and estate planning products sold through established distribution
channels.

However, competition in both product pricing and customer service is
intensifying. While there has been some consolidation within the insurance
industry, other financial services organizations are increasingly involved in
the sale and/or distribution of insurance products. Financial services reform is
likely to have many effects on the life insurance industry and the results will
take time to assess; however, heightened competition is expected. Also, the
annuities business is interest rate and market sensitive, and swings in interest
rates and equity markets could influence sales and retention of in-force
policies. In order to strengthen its competitive position, Travelers Life &
Annuity expects to maintain a current product portfolio, further diversify its
distribution channels and retain its financial position through increased sales
growth and maintenance of an efficient cost structure.

The President has proposed to Congress as a part of his tax cut plan the repeal
of the Estate and Gift Tax, potentially over a 10 year period. If this proposal
in its current form is enacted, it could potentially negatively affect demand
for certain life and annuity products; however, the overall impact is not
expected to be material to the Company's business.

The statements above are forward-looking statements within the meaning of the
Private Securities Litigation Reform Act. See "Forward-Looking Statements" on
page 7.

FUTURE APPLICATION OF ACCOUNTING STANDARDS

See Note 1 of Notes to Financial Statements for Future Application of Accounting
Standards.


                                       6
   8
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                           ANNUAL REPORT ON FORM 10-K

FORWARD-LOOKING STATEMENTS

Certain of the statements contained herein that are not historical facts are
forward-looking statements within the meaning of the Private Securities
Litigation Reform Act. The Company's actual results may differ materially from
those included in the forward-looking statements. Forward-looking statements are
typically identified by the words "believe," "expect," "anticipate," "intend,"
"estimate," "may increase," "may fluctuate," and similar expressions, or future
or conditional verbs such as "will," "should," "would," and "could." These
forward-looking statements involve risks and uncertainties including, but not
limited to, regulatory matters, proposed legislation, the resolution of legal
proceedings and the Company's market risk as well as the discussions of the
Company's prospects under "Outlook" on page 6.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk is the risk of loss arising from adverse changes in market rates and
prices, such as interest rates, foreign currency exchange rates, and other
relevant market rate or price changes. Market risk is directly influenced by the
volatility and liquidity in the markets in which the related underlying assets
are traded. The following is a discussion of the Company's primary market risk
exposures and how those exposures are currently managed as of December 31, 2000.
The Company's market risk sensitive instruments are entered into for purposes
other than trading.

The primary market risk to the Company's investment portfolio is interest rate
risk. The Company's exposure to equity price risk and foreign exchange risk is
not significant. The Company has no direct commodity risk.

The interest rate risk taken in the investment portfolio is managed relative to
the duration of the liabilities. The portfolio is differentiated by business
unit, with each unit's portfolio structured to meet its particular needs.
Potential liquidity needs of the business are also key factors in managing the
investment portfolio. The portfolio duration relative to the liabilities'
duration is primarily managed through cash market transactions. For additional
information regarding the Company's investment portfolio see Note 2 of Notes to
Financial Statements.

There were no significant changes in the Company's primary market risk exposures
or in how those exposures are managed compared to the year ended December 31,
1999. The Company does not anticipate significant changes in the Company's
primary market risk exposures or in how those exposures are managed in future
reporting periods based upon what is known or expected to be in effect in future
reporting periods. The statements above are forward-looking statements within
the meaning of the Private Securities Litigation Reform Act. See
"Forward-Looking Statements" above.


                                       7
   9
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                           ANNUAL REPORT ON FORM 10-K

Sensitivity Analysis

Sensitivity analysis is defined as the measurement of potential loss in future
earnings, fair values or cash flows of market sensitive instruments resulting
from one or more selected hypothetical changes in interest rates and other
market rates or prices over a selected time. In the Company's sensitivity
analysis model, a hypothetical change in market rates is selected that is
expected to reflect reasonably possible near-term changes in those rates. The
term "near-term" means a period of time going forward up to one year from the
date of the financial statements. Actual results may differ from the
hypothetical change in market rates assumed in this report, especially since
this sensitivity analysis does not reflect the results of any actions that would
be taken by the Company to mitigate such hypothetical losses in fair value.

In this sensitivity analysis model, the Company uses fair values to measure its
potential loss. The sensitivity analysis model includes the following financial
instruments: fixed maturities, mortgage loans, short-term securities, cash,
investment income accrued, policy loans, contractholder funds, and derivative
financial instruments. In addition, certain non-financial instrument liabilities
have been included in the sensitivity analysis model. These non-financial
instruments include future policy benefits and policy and contract claims. The
primary market risk to the Company's market sensitive instruments is interest
rate risk. The sensitivity analysis model uses a 100 basis point change in
interest rates to measure the hypothetical change in fair value of financial
instruments and the non-financial instruments included in the model.

For invested assets, duration modeling is used to calculate changes in fair
values. Durations on invested assets are adjusted for call, put and reset
features. Portfolio durations are calculated on a market value weighted basis,
including accrued investment income, using trade date holdings as of December
31, 2000 and 1999. The sensitivity analysis model used by the Company produces a
loss in fair value of interest rate sensitive invested assets of approximately
$141 million and $121 million based on a 100 basis point increase in interest
rates as of December 31, 2000 and 1999, respectively.

Liability durations are determined consistently with the determination of
liability fair values. Where fair values are determined by discounting expected
cash flows, the duration is the percentage change in the fair value for a 100
basis point change in the discount rate. Where liability fair values are set
equal to surrender values, option-adjusted duration techniques are used to
calculate changes in fair values. The sensitivity analysis model used by the
Company produces a decrease in fair value of interest rate sensitive insurance
policy and claims reserves of approximately $120 million and $101 million based
on a 100 basis point increase in interest rates as of December 31, 2000 and
1999, respectively.

Based on the sensitivity analysis model used by the Company, the net loss in
fair value of market sensitive instruments as a result of a 100 basis point
increase in interest rates as of December 31, 2000 and 1999 is not material.


                                       8
   10
                     THE TRAVELERS LIFE AND ANNUITY COMPANY


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                          INDEX TO FINANCIAL STATEMENTS

                                                                            PAGE
                                                                            ----

   Independent Auditors' Report...............................................10

   Financial Statements:

      Statements of Income for the years ended
      December 31, 2000, 1999 and 1998........................................11

      Balance Sheets as of December 31, 2000 and 1999.........................12

      Statements of Changes in Retained Earnings and Accumulated Other
      Changes in Equity from Non-Owner Sources for the years ended
      December 31, 2000, 1999 and 1998........................................13

      Statements of Cash Flows for the years ended
      December 31, 2000, 1999 and 1998........................................14

      Notes to Financial Statements...........................................15


                                       9
   11
                          INDEPENDENT AUDITORS' REPORT


The Board of Directors and Shareholder
The Travelers Life and Annuity Company:


We have audited the accompanying balance sheets of The Travelers Life and
Annuity Company as of December 31, 2000 and 1999, and the related statements of
income, changes in retained earnings and accumulated other changes in equity
from non-owner sources and cash flows for each of the years in the three-year
period ended December 31, 2000. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of The Travelers Life and Annuity
Company as of December 31, 2000 and 1999, and the results of its operations and
its cash flows for each of the years in the three-year period ended December 31,
2000, in conformity with accounting principles generally accepted in the United
States of America.




/s/ KPMG LLP
Hartford, Connecticut
January 16, 2001


                                       10
   12
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                              STATEMENTS OF INCOME
                                ($ in thousands)




FOR THE YEAR ENDED DECEMBER 31,                2000         1999          1998
                                             ---------    ---------    ---------
                                                              

REVENUES
Premiums                                     $  33,941    $  25,270    $  23,677
Net investment income                          214,174      177,179      171,003
Realized investment gains (losses)              (7,396)      (4,973)      18,493
Fee income                                     127,378       63,722       27,392
Other revenues                                   9,625        4,072        1,494
                                             ---------    ---------    ---------
     Total Revenues                            377,722      265,270      242,059
                                             ---------    ---------    ---------

BENEFITS AND EXPENSES
Current and future insurance benefits           78,403       78,072       81,371
Interest credited to contractholders            77,579       56,216       51,535
Amortization of deferred acquisition costs      68,254       38,902       15,956
Operating expenses                              14,095       11,326        5,012
                                             ---------    ---------    ---------
     Total Benefits and Expenses               238,331      184,516      153,874
                                             ---------    ---------    ---------

Income before federal income taxes             139,391       80,754       88,185
                                             ---------    ---------    ---------

Federal income taxes
     Current                                    11,738       21,738       18,917
     Deferred                                   36,748        6,410       11,783
                                             ---------    ---------    ---------
     Total Federal Income Taxes                 48,486       28,148       30,700
                                             ---------    ---------    ---------

Net income                                   $  90,905    $  52,606    $  57,485
                                             =========    =========    =========










                       See Notes to Financial Statements.


                                       11
   13
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                                 BALANCE SHEETS
                                ($ in thousands)



DECEMBER 31,                                                                  2000          1999
                                                                           -----------   -----------
                                                                                   

ASSETS
Fixed maturities, available for sale at fair value (including $49,465 at
      December 31, 2000 subject to securities lending agreements)          $ 2,297,141   $ 1,713,948
Equity securities, at fair value                                                22,551        33,169
Mortgage loans                                                                 132,768       155,719
Short-term securities                                                          247,377        81,119
Other invested assets                                                          222,325       190,622
                                                                           -----------   -----------
      Total Investments                                                      2,922,162     2,174,577
                                                                           -----------   -----------

Separate accounts                                                            6,802,985     4,795,165
Deferred acquisition costs                                                     579,567       350,088
Deferred federal income taxes                                                   11,296        74,478
Premium balances receivable                                                     26,184        22,420
Other assets                                                                   153,423        84,605
                                                                           -----------   -----------
     Total Assets                                                          $10,495,617   $ 7,501,333
                                                                           -----------   -----------

LIABILITIES
Future policy benefits and claims                                          $   989,576   $ 1,007,776
Contractholder funds                                                         1,631,611     1,117,819
Separate accounts                                                            6,802,985     4,795,165
Other liabilities                                                              211,441       114,408
                                                                           -----------   -----------
     Total Liabilities                                                       9,635,613     7,035,168
                                                                           -----------   -----------

SHAREHOLDER'S EQUITY
Common stock, par value $100; 100,000 shares authorized,
   30,000 issued and outstanding                                                 3,000         3,000
Additional paid-in capital                                                     417,316       167,316
Retained earnings                                                              426,066       335,161
Accumulated other changes in equity from non-owner sources                      13,622       (39,312)
                                                                           -----------   -----------
     Total Shareholder's Equity                                                860,004       466,165
                                                                           -----------   -----------

     Total Liabilities and Shareholder's Equity                            $10,495,617   $ 7,501,333
                                                                           ===========   ===========









                       See Notes to Financial Statements.


                                       12
   14
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
           STATEMENTS OF CHANGES IN RETAINED EARNINGS AND ACCUMULATED
                 OTHER CHANGES IN EQUITY FROM NON-OWNER SOURCES
                                ($ in thousands)




STATEMENTS OF CHANGES IN RETAINED EARNINGS     2000         1999         1998
                                             ---------    ---------    ---------
                                                              

Balance, beginning of year                   $ 335,161    $ 282,555    $ 225,070
Net income                                      90,905       52,606       57,485
                                             ---------    ---------    ---------
Balance, end of year                         $ 426,066    $ 335,161    $ 282,555
                                             =========    =========    =========

STATEMENTS OF ACCUMULATED OTHER CHANGES
IN EQUITY FROM NON-OWNER SOURCES

Balance, beginning of year                   $ (39,312)   $  87,889    $  70,277
Unrealized gains (losses), net of tax           52,934     (127,201)      17,612
                                             ---------    ---------    ---------
Balance, end of year                         $  13,622    $ (39,312)   $  87,889
                                             =========    =========    =========

SUMMARY OF CHANGES IN EQUITY
FROM NON-OWNER SOURCES

Net Income                                   $  90,905    $  52,606    $  57,485
Other changes in equity from
     non-owner sources                          52,934     (127,201)      17,612
                                             ---------    ---------    ---------
Total changes in equity from
     non-owner sources                       $ 143,839    $ (74,595)   $  75,097
                                             =========    =========    =========








                       See Notes to Financial Statements.


                                       13
   15
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                            STATEMENTS OF CASH FLOWS
                           INCREASE (DECREASE) IN CASH
                                ($ in thousands)




FOR THE YEARS ENDED DECEMBER 31,                                2000           1999           1998
                                                            -----------    -----------    -----------
                                                                                 

CASH FLOWS FROM OPERATING ACTIVITIES
     Premiums collected                                     $    33,609    $    24,804    $    22,300
     Net investment income received                             186,362        150,107        146,158
     Benefits and claims paid                                   (96,890)       (94,503)       (90,872)
     Interest credited to contractholders                       (77,579)       (50,219)       (51,535)
     Operating expenses paid                                   (325,180)      (235,166)      (122,327)
     Income taxes paid                                          (38,548)       (29,369)       (25,214)
     Other, including fee income                                176,822         46,028         46,099
                                                            -----------    -----------    -----------
         Net Cash Used in Operating Activities                 (141,404)      (188,318)       (75,391)
                                                            -----------    -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES
     Proceeds from maturities of investments
         Fixed maturities                                       220,841        213,402        113,456
         Mortgage loans                                          28,477         28,002         25,462
     Proceeds from sales of investments
         Fixed maturities                                       843,856        774,096      1,095,976
         Equity securities                                       30,772          5,146          6,020
         Mortgage loans                                          15,260           --             --
         Real estate held for sale                                2,115           --             --
     Purchases of investments
         Fixed maturities                                    (1,564,237)    (1,025,110)    (1,320,704)
         Equity securities                                      (20,361)       (12,524)       (13,653)
         Mortgage loans                                         (17,016)        (8,520)       (39,158)
     Policy loans, net                                           (2,675)        (5,316)        (2,010)
     Short-term securities (purchases) sales, net              (166,259)        45,057         43,054
     Other investments (purchases) sales, net                       327        (44,621)         1,110
     Securities transactions in course of settlement, net        21,372         (7,033)        36,459
                                                            -----------    -----------    -----------
         Net Cash Used in Investing Activities                 (607,528)       (37,421)       (53,988)
                                                            -----------    -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES
     Contractholder fund deposits                               629,138        308,953        211,476
     Contractholder fund withdrawals                           (115,289)       (83,817)       (83,036)
     Contribution from parent company                           250,000           --             --
                                                            -----------    -----------    -----------
         Net Cash Provided by Financing Activities              763,849        225,136        128,440
                                                            -----------    -----------    -----------
Net increase (decrease) in cash                                  14,917           (603)          (939)
Cash at beginning of period                                          21            624            315
                                                            -----------    -----------    -----------
Cash at December 31,                                        $    14,938    $        21    $       624
                                                            ===========    ===========    ===========






                       See Notes to Financial Statements.


                                       14
   16
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Significant accounting policies used in the preparation of the accompanying
     financial statements follow.

     BASIS OF PRESENTATION

     The Travelers Life and Annuity Company (the Company) is a wholly owned
     subsidiary of The Travelers Insurance Company (TIC), an indirect wholly
     owned subsidiary of Citigroup Inc. (Citigroup). The financial statements
     and accompanying footnotes of the Company are prepared in conformity with
     accounting principles generally accepted in the United States of America
     (GAAP). The preparation of financial statements in conformity with GAAP
     requires management to make estimates and assumptions that affect the
     reported amounts of assets and liabilities and disclosure of contingent
     assets and liabilities at the date of the financial statements and the
     reported amounts of revenues and benefits and expenses during the reporting
     period. Actual results could differ from those estimates.

     The Company offers a variety of variable annuity products where the
     investment risk is borne by the contractholder, not the Company, and the
     benefits are not guaranteed. The premiums and deposits related to these
     products are reported in separate accounts. The Company considers it
     necessary to differentiate, for financial statement purposes, the results
     of the risks it has assumed from those it has not.

     Certain prior year amounts have been reclassified to conform to the 2000
     presentation.

     ACCOUNTING CHANGES

     ACCOUNTING FOR TRANSFERS AND SERVICING OF FINANCIAL ASSETS AND
     EXTINGUISHMENTS OF LIABILITIES

     In September 2000, the Financial Accounting Standards Board (FASB) issued
     Statement of Financial Accounting Standards No. 140, "Accounting for
     Transfers and Servicing of Financial Assets and Extinguishments of
     Liabilities, a replacement of FASB Statement No. 125" (FAS 140). Provisions
     of FAS 140 primarily relating to transfers of financial assets and
     securitizations that differ from provisions of FAS 125 are effective for
     transfers taking place after March 31, 2001. Special purpose entities
     (SPEs) used in securitizations that are currently qualifying SPEs under FAS
     125 will continue to be treated as qualifying SPEs so long as they issue no
     new beneficial interests and accept no new asset transfers after March 31,
     2001, other than transfers committed to prior to that date. Under FAS 140
     qualifying SPEs are not consolidated by the transferor. It is not expected
     that there will be a significant effect on the Company's results of
     operations, financial condition or liquidity relating to a change in
     consolidation status for existing qualifying SPEs under FAS 140. FAS 140
     also amends the accounting for collateral and requires new disclosures for
     collateral, securitizations, and retained interests in securitizations.
     These provisions are effective for financial statements for fiscal years
     ending after December 15, 2000. The accounting for collateral, as amended,
     requires (a) certain assets pledged as collateral to be separately reported
     in the consolidated balance sheet from assets not so encumbered and (b)
     disclosure of assets pledged as collateral that have not been reclassified
     and separately reported. The change in accounting for collateral did not
     have a significant effect on results of the Company's operations, financial
     condition or liquidity. See Note 2.


                                       15
   17
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


     ACCOUNTING FOR THE COSTS OF COMPUTER SOFTWARE DEVELOPED OR OBTAINED FOR
     INTERNAL USE

     During the third quarter of 1998, the Company adopted the Accounting
     Standards Executive Committee of the American Institute of Certified Public
     Accountants' (AcSEC) Statement of Position 98-1, "Accounting for the Costs
     of Computer Software Developed or Obtained for Internal Use" (SOP 98-1).
     SOP 98-1 provides guidance on accounting for the costs of computer software
     developed or obtained for internal use and for determining when specific
     costs should be capitalized or expensed. The adoption of SOP 98-1 had no
     impact on the Company's financial condition, statement of operations or
     liquidity.

     ACCOUNTING POLICIES

     INVESTMENTS

     Fixed maturities include bonds, notes and redeemable preferred stocks. Fair
     values of investments in fixed maturities are based on quoted market prices
     or dealer quotes or, if these are not available, discounted expected cash
     flows using market rates commensurate with the credit quality and maturity
     of the investment. Also included in fixed maturities are loan-backed and
     structured securities, which are amortized using the retrospective method.
     The effective yield used to determine amortization is calculated based upon
     actual historical and projected future cash flows, which are obtained from
     a widely accepted securities data provider. Fixed maturities are classified
     as "available for sale" and are reported at fair value, with unrealized
     investment gains and losses, net of income taxes, charged or credited
     directly to shareholder's equity.

     Equity securities, which include common and non-redeemable preferred
     stocks, are classified as "available for sale" and are carried at fair
     value based primarily on quoted market prices. Changes in fair values of
     equity securities are charged or credited directly to shareholder's equity,
     net of income taxes.

     Mortgage loans are carried at amortized cost. A mortgage loan is considered
     impaired when it is probable that the Company will be unable to collect
     principal and interest amounts due. For mortgage loans that are determined
     to be impaired, a reserve is established for the difference between the
     amortized cost and fair market value of the underlying collateral. In
     estimating fair value, the Company uses interest rates reflecting the
     current real estate financing market. Impaired loans were insignificant at
     December 31, 2000 and 1999.

     Short-term securities, consisting primarily of money market instruments and
     other debt issues purchased with a maturity of less than one year, are
     carried at amortized cost, which approximates market.

     Other invested assets include partnership investments and real estate joint
     ventures accounted for on the equity method of accounting. All changes in
     equity of these investments are recorded in net investment income. Also
     included in other invested assets are policy loans which are carried at the
     amount of the unpaid balances that are not in excess of the net cash
     surrender values of the related insurance policies. The carrying value of
     policy loans, which have no defined maturities, is considered to be fair
     value.


                                       16
   18
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)

     Accrual of investment income, included in other assets, is suspended on
     fixed maturities or mortgage loans that are in default, or on which it is
     likely that future payments will not be made as scheduled. Interest income
     on investments in default is recognized only as payment is received.

     DERIVATIVE FINANCIAL INSTRUMENTS

     The Company uses derivative financial instruments, including financial
     futures, options, forward contracts and interest rate swaps, as a means of
     hedging exposure to foreign currency, equity price changes and/or interest
     rate risk on anticipated transactions or existing assets and liabilities.
     Hedge accounting is generally used to account for derivatives. To qualify
     for hedge accounting the changes in value of the derivative must be
     expected to substantially offset the changes in value of the hedged item.
     Hedges are monitored to ensure that there is a high correlation between the
     derivative instruments and the hedged investment. Derivatives that do not
     qualify for hedge accounting are marked to market with the changes in
     market value reflected in realized investment gains (losses).

     Gains and losses arising from financial futures contracts are used to
     adjust the basis of hedged investments and are recognized in net investment
     income over the life of the investment.

     Payments to be received or made under interest rate swaps are accrued and
     recognized in net investment income. Swaps hedging investments are carried
     at fair value with unrealized gains and losses, net of taxes, charged or
     credited directly to shareholder's equity.

     Gains and losses arising from equity index options are marked to market
     with changes in market value reflected in realized investment gains
     (losses).

     Forward contracts, equity swaps and interest rate options were not
     significant at December 31, 2000 and 1999. Information concerning
     derivative financial instruments is included in Note 8.

     INVESTMENT GAINS AND LOSSES

     Realized investment gains and losses are included as a component of pre-tax
     revenues based upon specific identification of the investments sold on the
     trade date. Also included are gains and losses arising from the
     remeasurement of the local currency value of foreign investments to U.S.
     dollars, the functional currency of the Company.

     SEPARATE ACCOUNTS

     The Company has separate account assets and liabilities representing funds
     for which investment income and investment gains and losses accrue directly
     to, and investment risk is borne by, the contractholders. Each of these
     accounts have specific investment objectives. The assets and liabilities of
     these accounts are carried at fair value, and amounts assessed to the
     contractholders for management services are included in fee income.
     Deposits, net investment income and realized investment gains and losses
     for these accounts are excluded from revenues, and related liability
     increases are excluded from benefits and expenses.


                                       17
   19
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


     DEFERRED ACQUISITION COSTS

     Costs of acquiring individual life insurance and annuity business,
     principally commissions and certain expenses related to policy issuance,
     underwriting and marketing, all of which vary with and are primarily
     related to the production of new business, are deferred. Acquisition costs
     relating to traditional life insurance are amortized in relation to
     anticipated premiums; universal life in relation to estimated gross
     profits; and annuity contracts employing a level yield method. A 15 to
     20-year amortization period is used for life insurance, and a seven to
     20-year period is employed for annuities. Deferred acquisition costs are
     reviewed periodically for recoverability to determine if any adjustment is
     required. Adjustments, if any, are charged to income.

     VALUE OF INSURANCE IN FORCE

     The value of insurance in force is an asset recorded at the time of
     acquisition of an insurance company. It represents the actuarially
     determined present value of anticipated profits to be realized from annuity
     contracts at the date of acquisition using the same assumptions that were
     used for computing related liabilities, where appropriate. The value of
     insurance in force was the actuarially determined present value of the
     projected future profits discounted at an interest rate of 16% for the
     annuity business acquired. The annuity contracts are amortized employing a
     level yield method. The value of insurance in force, which is included in
     other assets, is reviewed periodically for recoverability to determine if
     any adjustment is required. Adjustments, if any, are charged to income.

     FUTURE POLICY BENEFITS

     Benefit reserves represent liabilities for future insurance policy
     benefits. Benefit reserves for life insurance and annuity policies have
     been computed based upon mortality, morbidity, persistency and interest
     assumptions applicable to these coverages, which range from 3.0% to 7.8%,
     including a provision for adverse deviation. These assumptions consider
     Company experience and industry standards. The assumptions vary by plan,
     age at issue, year of issue and duration.

     CONTRACTHOLDER FUNDS

     Contractholder funds represent receipts from the issuance of universal
     life, certain individual annuity contracts, and structured settlement
     contracts. Contractholder fund balances are increased by such receipts and
     credited interest and reduced by withdrawals, mortality charges and
     administrative expenses charged to the contractholders. Interest rates
     credited to contractholder funds range from 3.5% to 10.0%.

     OTHER LIABILITIES

     Included in Other Liabilities is the Company's estimate of its liability
     for guaranty fund and other insurance-related assessments. State guaranty
     fund assessments are based upon the Company's share of premium written or
     received in one or more years prior to an insolvency occurring in the
     industry. Once an insolvency has occurred, the Company recognizes a
     liability for such assessments if it is probable that an assessment will be
     imposed and the amount of the assessment can be reasonably estimated. At
     December 31, 2000 and 1999, the Company's liability for guaranty fund
     assessments was not significant.


                                       18
   20
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


     PERMITTED STATUTORY ACCOUNTING PRACTICES

     The Company, domiciled in the State of Connecticut, prepares statutory
     financial statements in accordance with the accounting practices prescribed
     or permitted by the State of Connecticut Insurance Department. Prescribed
     statutory accounting practices include certain publications of the National
     Association of Insurance Commissioners (NAIC) as well as state laws,
     regulations, and general administrative rules. Permitted statutory
     accounting practices encompass all accounting practices not so prescribed.
     The impact of presently permitted accounting practices on the statutory
     surplus of the Company is not material.

     The NAIC recently completed a process intended to codify statutory
     accounting practices for certain insurance enterprises. As a result of this
     process, the NAIC issued a revised statutory Accounting Practices and
     Procedures Manual - version effective January 1, 2001 (the revised Manual)
     that will be effective for years beginning January 1, 2001. The State of
     Connecticut will require that, effective January 1, 2001, insurance
     companies domiciled in Connecticut prepare their statutory basis financial
     statements in accordance with the revised Manual subject to any deviations
     prescribed or permitted by the Connecticut insurance commissioner. Other
     states have addressed compliance with the revised Manual in a similar
     manner. The Company has estimated that the impact of this change on its
     statutory capital and surplus will not be significant.

     PREMIUMS

     Premiums are recognized as revenues when due. Reserves are established for
     the portion of premiums that will be earned in future periods.

     FEE INCOME

     Fee income includes mortality, administrative and equity protection
     charges, and management fees earned on the Universal Life and Deferred
     Annuity separate account businesses.

     OTHER REVENUES

     Other revenues include surrender, penalties and other charges.

     FEDERAL INCOME TAXES

     The provision for federal income taxes comprises two components, current
     income taxes and deferred income taxes. Deferred federal income taxes arise
     from changes during the year in cumulative temporary differences between
     the tax basis and book basis of assets and liabilities.


                                       19
   21
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


     FUTURE APPLICATION OF ACCOUNTING STANDARDS

     In June 1998, the FASB issued Statement of Financial Accounting Standards
     No. 133, "Accounting for Derivative Instruments and Hedging Activities"
     (FAS 133). In June 1999, the FASB issued Statement of Financial Standards
     No. 137, "Deferral of the Effective Date of FASB Statement No. 133" (FAS
     137), which allows entities that have not yet adopted FAS 133 to defer its
     effective date to all fiscal quarters of all fiscal years beginning after
     June 15, 2000. In June 2000, the FASB issued Statement of Financial
     Accounting Standards No. 138, "Accounting for Certain Derivative
     Instruments and Certain Hedging Activities, an amendment of FASB Statement
     No. 133," which amends the accounting and reporting standards of FAS 133.
     FAS 133 establishes accounting and reporting standards for derivative
     instruments, including certain derivative instruments embedded in other
     contracts (collectively referred to as derivatives), and for hedging
     activities. It requires that an entity recognize all derivatives as either
     assets or liabilities in the consolidated balance sheet and measure those
     instruments at fair value. If certain conditions are met, a derivative may
     be specifically designated as (a) a hedge of the exposure to changes in the
     fair value of a recognized asset or liability or an unrecognized firm
     commitment, (b) a hedge of the exposure to variable cash flows of a
     recognized asset or liability or of a forecasted transaction, or (c) a
     hedge of the foreign currency exposure of a net investment in a foreign
     operation, an unrecognized firm commitment, an available-for-sale security,
     or a foreign-currency-denominated forecasted transaction. The accounting
     for changes in the fair value of a derivative (that is, gains and losses)
     depends on the intended use of the derivative and the resulting
     designation. Upon initial application of FAS 133, hedging relationships
     must be designated anew and documented pursuant to the provisions of this
     statement. The Company adopted the deferral provisions of FAS 137,
     effective January 1, 2000. The Company will adopt FAS 133, as amended, as
     of January 1, 2001.

     The Company has determined that the cumulative effect of FAS 133, as
     amended, will not be significant. The Company does, however, anticipate a
     significant and continuing increase in the complexity of the accounting and
     the recordkeeping requirements for hedging activities and for
     insurance-related contracts and may make changes to its risk management
     strategies. The Company does not expect that FAS 133, as amended, will have
     a significant impact on its results of operations, financial condition or
     liquidity in future periods.


                                       20
   22
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


2.   INVESTMENTS

     FIXED MATURITIES

     The amortized cost and fair values of investments in fixed maturities were
     as follows:



                                                                            GROSS          GROSS
       DECEMBER 31, 2000                                   AMORTIZED      UNREALIZED      UNREALIZED       FAIR
       ($ in thousands)                                       COST          GAINS          LOSSES         VALUE
       -----------------                                   ---------      ----------      ----------      -----
                                                                                            

       AVAILABLE FOR SALE:
            Mortgage-backed securities - CMOs and
            pass-through securities                        $  219,851     $    7,369     $    1,767     $  225,453
            U.S. Treasury securities and obligations
            of U.S. Government and government agencies
            and authorities                                   112,021         12,200            286        123,935
            Obligations of states and political
            subdivisions                                       30,583          2,698            329         32,952
            Debt securities issued by foreign
            governments                                        50,624          1,149            939         50,834
            All other corporate bonds                       1,403,462         33,805         26,904      1,410,363
            All other debt securities                         442,390         10,734          7,837        445,287
            Redeemable preferred stock                          9,007            853          1,543          8,317
                                                           ----------     ----------     ----------     ----------
                Total Available For Sale                   $2,267,938     $   68,808     $   39,605     $2,297,141
                                                           ----------     ----------     ----------     ----------





                                                                            GROSS           GROSS
       DECEMBER 31, 1999                                   AMORTIZED      UNREALIZED      UNREALIZED       FAIR
       ($ in thousands)                                      COST           GAINS           LOSSES        VALUE
       -----------------                                   ---------      ----------      ----------      -----
                                                                                            

       AVAILABLE FOR SALE:
            Mortgage-backed securities - CMOs and
            pass-through securities                        $  211,864     $    2,103     $    7,818     $  206,149
            U.S. Treasury securities and obligations
            of U.S. Government and government agencies
            and authorities                                   116,082          2,613          3,704        114,991
            Obligations of states and political
            subdivisions                                       29,801              7          3,312         26,496
            Debt securities issued by foreign
            governments                                        44,159          2,813            198         46,774
            All other corporate bonds                       1,059,552          6,592         42,458      1,023,686
            All other debt securities                         297,911          5,065         10,353        292,623
            Redeemable preferred stock                          3,654             41            466          3,229
                                                           ----------     ----------     ----------     ----------
                Total Available For Sale                   $1,763,023     $   19,234     $   68,309     $1,713,948
                                                           ----------     ----------     ----------     ----------



     Proceeds from sales of fixed maturities classified as available for sale
     were $844 million, $774 million and $1.1 billion in 2000, 1999 and 1998,
     respectively. Gross gains of $22.4 million, $24.6


                                       21
   23
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


     million and $32.6 million and gross losses of $34.1 million, $22.0 million
     and $17.0 million in 2000, 1999 and 1998, respectively were realized on
     those sales.

     Fair values of investments in fixed maturities are based on quoted market
     prices or dealer quotes or, if these are not available, discounted expected
     cash flows using market rates commensurate with the credit quality and
     maturity of the investment. The fair value of investments for which a
     quoted market price or dealer quote is not available amounted to $530.2
     million and $486.2 million at December 31, 2000 and 1999, respectively.

     The amortized cost and fair value of fixed maturities available for sale at
     December 31, 2000, by contractual maturity, are shown below. Actual
     maturities will differ from contractual maturities because borrowers may
     have the right to call or prepay obligations with or without call or
     prepayment penalties.



                                                 AMORTIZED         FAIR
       ($ in thousands)                             COST          VALUE
                                                 ----------     ----------
                                                          

       MATURITY:
          Due in one year or less                $   51,478     $   51,005
          Due after 1 year through 5 years          638,112        646,327
          Due after 5 years through 10 years        675,953        679,957
          Due after 10 years                        682,544        694,399
                                                 ----------     ----------
                                                  2,048,087      2,071,688
                                                 ----------     ----------

          Mortgage-backed securities                219,851        225,453
                                                 ----------     ----------
              Total Maturity                     $2,267,938     $2,297,141
                                                 ----------     ----------


     The Company makes significant investments in collateralized mortgage
     obligations (CMOs). CMOs typically have high credit quality, offer good
     liquidity, and provide a significant advantage in yield and total return
     compared to U.S. Treasury securities. The Company's investment strategy is
     to purchase CMO tranches, which are protected against prepayment risk,
     including planned amortization class (PAC) tranches. Prepayment protected
     tranches are preferred because they provide stable cash flows in a variety
     of interest rate scenarios. The Company does invest in other types of CMO
     tranches if an assessment indicates a favorable risk/return tradeoff. The
     Company does not purchase residual interests in CMOs.

     At December 31, 2000 and 1999, the Company held CMOs with a fair value of
     $189.4 million and $167.7 million, respectively. The Company's CMO holdings
     were 55.4% and 65.9% collateralized by GNMA, FNMA or FHLMC securities at
     December 31, 2000 and 1999, respectively.

     The Company engages in securities lending whereby certain securities from
     its portfolio are loaned to other institutions for short periods of time.
     The Company generally receives cash collateral from the borrower, equal to
     at least the market value of the loaned securities plus accrued interest,
     and


                                       22
   24
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)

     reinvests in a short-term investment pool. See Note 10. The loaned
     securities remain a recorded asset of the Company, however, the Company
     records a liability for the amount of the collateral held, representing its
     obligation to return the collateral related to these loaned securities, and
     reports that liability as part of other liabilities in the consolidated
     balance sheet. At December 31, 2000 and 1999, the Company held collateral
     of $50.7 million and $38.2 million, respectively.

     EQUITY SECURITIES

     The cost and fair values of investments in equity securities were as
     follows:



                                                             GROSS       GROSS
        EQUITY SECURITIES:                                UNREALIZED   UNREALIZED      FAIR
        ($ in thousands)                        COST         GAINS       LOSSES        VALUE
                                               -------      -------      -------      -------
                                                                          

       DECEMBER 31, 2000
          Common stocks                        $ 2,861      $    29      $   845      $ 2,045
          Non-redeemable preferred stocks       21,150          480        1,124       20,506
                                               -------      -------      -------      -------
              Total Equity Securities          $24,011      $   509      $ 1,969      $22,551
                                               -------      -------      -------      -------

       DECEMBER 31, 1999
          Common stocks                        $ 4,966      $   730      $   256      $ 5,440
          Non-redeemable preferred stocks       29,407          533        2,211       27,729
                                               -------      -------      -------      -------
              Total Equity Securities          $34,373      $ 1,263      $ 2,467      $33,169
                                               -------      -------      -------      -------


     Proceeds from sales of equity securities were $30.8 million, $5.1 million
     and $6.0 million in 2000, 1999 and 1998, respectively. Gross gains of $3.3
     million, $1.5 million and $2.6 million and gross losses of $.3 million, $.3
     million and $.8 million were realized on those sales during 2000, 1999 and
     1998, respectively.

     MORTGAGE LOANS

     Underperforming assets include delinquent mortgage loans over 90 days past
     due, loans in the process of foreclosure and loans modified at interest
     rates below market.

     At December 31, 2000 and 1999, the Company's mortgage loan portfolios
     consisted of the following:



            ($ in thousands)                        2000          1999
                                                --------      --------
                                                        
            Current Mortgage Loans              $132,768      $151,814
            Underperforming Mortgage Loans          --           3,905
                                                --------      --------
                 Total                          $132,768      $155,719
                                                --------      --------






                                       23
   25
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


     Aggregate annual maturities on mortgage loans at December 31, 2000 are as
     follows:



       ($ in thousands)

                               
       2001                       $ 17,550
       2002                          8,990
       2003                          5,089
       2004                          8,475
       2005                          6,277
       Thereafter                   86,387
                                  --------
           Total                  $132,768
                                  ========



     CONCENTRATIONS

     Significant individual investment concentrations included $52.8 million and
     $63.2 million in the Tishman Speyer Joint Venture at December 31, 2000 and
     1999, respectively.

     The Company participates in a short-term investment pool maintained by an
     affiliate. See Note 10.

     Included in fixed maturities are below investment grade assets totaling
     $143.8 million and $141.4 million at December 31, 2000 and 1999,
     respectively. The Company defines its below investment grade assets as
     those securities rated "Ba1" or below by external rating agencies, or the
     equivalent by internal analysts when a public rating does not exist. Such
     assets include publicly traded below investment grade bonds and certain
     other privately issued bonds and notes that are classified as below
     investment grade.

     The Company's industry concentrations of investments, primarily fixed
     maturities, at fair value were as follows:



       ($ in thousands)               2000              1999
                                    --------          --------
                                                
       Banking                      $222,984          $152,848
       Finance                       204,994           103,385
                                    --------          --------


     The Company held investments in foreign banks in the amount of $139 million
     and $125 million at December 31, 2000 and 1999, respectively, which are
     included in the table above.

     Below investment grade assets included in the preceding table were not
     significant.

     Mortgage loan investments are relatively evenly disbursed throughout the
     United States, with no significant holdings in any one state or property
     type.

     The Company monitors creditworthiness of counterparties to all financial
     instruments by using controls that include credit approvals, limits and
     other monitoring procedures. Collateral for fixed maturities often includes
     pledges of assets, including stock and other assets, guarantees and letters
     of credit. The Company's underwriting standards with respect to new
     mortgage loans generally require loan to value ratios of 75% or less at the
     time of mortgage origination.


                                       24
   26
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


     NON-INCOME PRODUCING INVESTMENTS

     Investments included in the December 31, 2000 and 1999 balance sheets that
     were non-income producing were insignificant.

     RESTRUCTURED INVESTMENTS

     Mortgage loan and debt securities which were restructured at below market
     terms at December 31, 2000 and 1999 were insignificant. The new terms of
     restructured investments typically defer a portion of contract interest
     payments to varying future periods. The accrual of interest is suspended on
     all restructured assets, and interest income is reported only as payment is
     received. Gross interest income on restructured assets that would have been
     recorded in accordance with the original terms of such assets was
     insignificant. Interest on these assets, included in net investment income,
     was insignificant.

     NET INVESTMENT INCOME



       FOR THE YEAR ENDED DECEMBER 31,
       ($ in thousands)                                2000          1999          1998
                                                     --------      --------      --------
                                                                        

       GROSS INVESTMENT INCOME
           Fixed maturities                          $163,091      $136,039      $130,825
           Joint ventures and partnerships             34,574        22,175        22,107
           Mortgage loans                              14,776        16,126        15,969
           Other                                        4,398         4,417         3,322
                                                     --------      --------      --------
              Total Gross Investment Income           216,839       178,757       172,223
                                                     --------      --------      --------
       Investment expenses                              2,665         1,578         1,220
                                                     --------      --------      --------
       Net investment income                         $214,174      $177,179      $171,003
                                                     --------      --------      --------


     REALIZED AND UNREALIZED INVESTMENT GAINS (LOSSES)

     Net realized investment gains (losses) for the periods were as follows:



       FOR THE YEAR ENDED DECEMBER 31,
       ($ in thousands)                                        2000           1999           1998
                                                             --------       --------       --------
                                                                                  

       REALIZED
            Fixed maturities                                 $(11,742)      $  2,657       $ 15,620
            Joint ventures and partnerships                    (1,909)       (10,450)           529
            Mortgage Loans                                      3,825            602            623
            Other                                               2,430          2,218          1,721
                                                             --------       --------       --------
               Total Realized Investment Gains (Losses)      $ (7,396)      $ (4,973)      $ 18,493
                                                             --------       --------       --------







                                       25
   27
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


     Changes in net unrealized investment gains (losses) that are included as
     accumulated other changes in equity from non-owner sources in shareholder's
     equity were as follows:



       FOR THE YEAR ENDED DECEMBER 31,
       ($ in thousands)                                         2000            1999            1998
                                                              ---------       ---------       ---------
                                                                                     

       UNREALIZED
          Fixed maturities                                    $  78,278       $(180,409)      $  24,336
          Other                                                   3,159         (15,285)          2,760
                                                              ---------       ---------       ---------
              Total unrealized investment gains (losses)         81,437        (195,694)         27,096
          Related taxes                                          28,503         (68,493)          9,484
                                                              ---------       ---------       ---------
          Change in unrealized investment gains (losses)         52,934        (127,201)         17,612
          Balance beginning of year                             (39,312)         87,889          70,277
                                                              ---------       ---------       ---------
              Balance End of Year                             $  13,622       $ (39,312)      $  87,889
                                                              ---------       ---------       ---------



3.   REINSURANCE

     The Company participates in reinsurance in order to limit losses, minimize
     exposure to large risks, provide additional capacity for future growth and
     to effect business-sharing arrangements. Reinsurance is accomplished
     through various plans of reinsurance, primarily yearly renewable term
     coinsurance and modified coinsurance. The Company remains primarily liable
     as the direct insurer on all risks reinsured.

     Total in-force business ceded under reinsurance contracts is $17.4 billion
     and $12.8 billion at December 31, 2000 and 1999, including $28.9 million
     and $62.8 million, respectively to TIC. Total life insurance premiums ceded
     were $8.9 million, $6.5 million and $4.2 million in 2000, 1999 and 1998,
     respectively. Ceded premiums paid to TIC were immaterial for these same
     periods.

4.   DEPOSIT FUNDS AND RESERVES

     At December 31, 2000 and 1999, the Company had $2.6 billion and $2.1
     billion of life and annuity deposit funds and reserves, respectively. Of
     that total, $1.4 billion and $1.4 billion, respectively, were not subject
     to discretionary withdrawal based on contract terms. The remaining amounts
     were life and annuity products that were subject to discretionary
     withdrawal by the contractholders. Included in the amount that is subject
     to discretionary withdrawal were $.9 billion and $.5 billion of liabilities
     that are surrenderable with market value adjustments. The remaining $.3
     billion and $.2 billion of life insurance and individual annuity
     liabilities are subject to discretionary withdrawals with an average
     surrender charge of 5.4% and 4.9%, respectively. The life insurance risks
     would have to be underwritten again if transferred to another carrier,
     which is considered a significant deterrent for long-term policyholders.
     Insurance liabilities that are surrendered or withdrawn from the Company
     are reduced by outstanding policy loans and related accrued interest prior
     to payout.


                                       26
   28
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)

5.   FEDERAL INCOME TAXES

     The net deferred tax assets at December 31, 2000 and 1999 were comprised of
     the tax effects of temporary differences related to the following assets
     and liabilities:



       ($ in thousands)                                                      2000            1999
                                                                          ---------       ---------
                                                                                    
       Deferred Tax Assets:
          Benefit, reinsurance and other reserves                         $ 192,772       $ 161,629
          Investments, net                                                        0          14,270
          Other                                                               2,510           2,394
                                                                          ---------       ---------
              Total                                                         195,282         178,293
                                                                          ---------       ---------

       Deferred Tax Liabilities:
          Investments, net                                                  (16,956)           --
          Deferred acquisition costs and value of insurance in force       (165,671)       (100,537)
          Other                                                              (1,359)         (1,208)
                                                                          ---------       ---------
              Total                                                        (183,986)       (101,745)
                                                                          ---------       ---------

       Net Deferred Tax Asset Before Valuation Allowance                     11,296          76,548
       Valuation Allowance for Deferred Tax Assets                                0          (2,070)
                                                                          ---------       ---------

       Net Deferred Tax Asset After Valuation Allowance                   $  11,296       $  74,478
                                                                          ---------       ---------



     TIC and its life insurance subsidiaries, including the Company, file a
     consolidated federal income tax return. Federal income taxes are allocated
     to each member on a separate return basis adjusted for credits and other
     amounts required by the consolidation process. Any resulting liability has
     been, and will be, paid currently to TIC. Any credits for losses have been,
     and will be, paid by TIC to the extent that such credits are for tax
     benefits that have been utilized in the consolidated federal income tax
     return.

     The elimination of the valuation allowance for deferred tax assets in 2000
     resulted from an analysis of the availability of capital gains to offset
     capital losses. In management's opinion, there will be adequate capital
     gains to make realization of existing capital losses more likely than not.
     The reduction in the valuation allowance was recognized by reducing
     goodwill.

     In management's judgment, the $11.3 million net deferred tax asset as of
     December 31, 2000, is fully recoverable against expected future years'
     taxable ordinary income and capital gains. At December 31, 2000, the
     Company had no ordinary or capital loss carryforwards.

     The policyholders surplus account, which arose under prior tax law, is
     generally that portion of the gain from operations that has not been
     subjected to tax, plus certain deductions. The balance of this account is
     approximately $2.1 million. Income taxes are not provided for on this
     amount because under current U.S. tax rules such taxes will become payable
     only to the extent such amounts are distributed as a dividend or exceed
     limits prescribed by federal law. Distributions are not contemplated from
     this account. At current rates the maximum amount of such tax would be
     approximately $700 thousand.


                                       27
   29
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)

6.   SHAREHOLDER'S EQUITY

     SHAREHOLDER'S EQUITY AND DIVIDEND AVAILABILITY

     The Company's statutory net loss was $(66.2) million, $(23.4) million and
     $(3.2) million for the years ended December 31, 2000, 1999 and 1998,
     respectively.

     Statutory capital and surplus was $476 million and $294 million at December
     31, 2000 and 1999, respectively.

     Effective January 1, 2001, the Company will prepare its statutory basis
     financial statements in accordance with the revised Manual subject to any
     deviations prescribed or permitted by its domicilary insurance
     commissioners (see Note 1, Summary of Significant Accounting Policies,
     Permitted Statutory Accounting Practices). The Company has estimated that
     the impact of this change on statutory capital and surplus will not be
     significant.

     The Company is currently subject to various regulatory restrictions that
     limit the maximum amount of dividends available to be paid to its parent
     without prior approval of insurance regulatory authorities. The Company
     does not have surplus available to pay dividends to TIC in 2001 without
     prior approval of the Connecticut Insurance Department.

     In 2000, TIC contributed $250 million as additional paid-in capital to the
     Company.


                                       28
   30
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


ACCUMULATED OTHER CHANGES IN EQUITY FROM NON-OWNER SOURCES, NET OF TAX

Changes in each component of Accumulated Other Changes in Equity from Non-Owner
Sources were as follows:




                                                      NET                             ACCUMULATED
                                                      UNREALIZED       FOREIGN        OTHER CHANGES
                                                      GAIN (LOSS) ON   CURRENCY       IN EQUITY FROM
                                                      INVESTMENT       TRANSLATION    NON-OWNER
($ in thousands)                                      SECURITIES       ADJUSTMENT     SOURCES
                                                      --------------   -----------    --------------
                                                                             

BALANCE, JANUARY 1, 1998                               $  70,277       $    --        $  70,277
Unrealized gains on investment securities,
   Net of tax of $15,957                                  29,632            --           29,632
Less: reclassification adjustment for gains
   Included in net income, net of tax of $(6,473)        (12,020)           --          (12,020)
                                                       ---------       ---------      ---------
CURRENT PERIOD CHANGE                                     17,612            --           17,612
                                                       ---------       ---------      ---------

BALANCE, DECEMBER 31, 1998                                87,889            --           87,889
Unrealized loss on investment securities,
   Net of tax of $(70,234)                              (130,433)           --         (130,433)
Less: reclassification adjustment for losses
  Included in net income, net of tax of $1,741             3,232            --            3,232
                                                       ---------       ---------      ---------
CURRENT PERIOD CHANGE                                   (127,201)           --         (127,201)
                                                       ---------       ---------      ---------

BALANCE, DECEMBER 31, 1999                               (39,312)           --          (39,312)
Unrealized gains on investment securities,
   Net of tax of $25,914                                  48,127            --           48,127
Less: reclassification adjustment for losses
   Included in net income, net of tax of $2,589            4,807            --            4,807
                                                       ---------       ---------      ---------
CURRENT PERIOD CHANGE                                     52,934            --           52,934
                                                       ---------       ---------      ---------
BALANCE, DECEMBER 31, 2000                             $  13,622       $    --        $  13,622
                                                       =========       =========      =========



7.   BENEFIT PLANS

     PENSION AND OTHER POSTRETIREMENT BENEFITS

     The Company participates in a qualified, noncontributory defined benefit
     pension plan sponsored by Citigroup. In addition, the Company provides
     certain other postretirement benefits to retired employees through a plan
     sponsored by The Travelers Insurance Group Inc. (TIGI), TIC's direct
     parent. The Company's share of net expense for the qualified pension and
     other postretirement benefit plans was not significant for 2000, 1999 and
     1998.

     401(K) SAVINGS PLAN

     Substantially all of the Company's employees are eligible to participate in
     a 401(k) savings plan sponsored by Citigroup. The Company's expenses in
     connection with the 401(k) savings plan were not significant in 2000, 1999
     and 1998.


                                       29
   31
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


8.   DERIVATIVE FINANCIAL INSTRUMENTS AND FAIR VALUE OF FINANCIAL INSTRUMENTS

     DERIVATIVE FINANCIAL INSTRUMENTS

     The Company uses derivative financial instruments, including financial
     futures, interest rate swaps, equity swaps, options and forward contracts
     as a means of hedging exposure to interest rate, equity price, and foreign
     currency risk on anticipated transactions or existing assets and
     liabilities. The Company does not hold or issue derivative instruments for
     trading purposes. These derivative financial instruments have off-balance
     sheet risk. Financial instruments with off-balance sheet risk involve, to
     varying degrees, elements of credit and market risk in excess of the amount
     recognized in the balance sheet.

     The contract or notional amounts of these instruments reflect the extent of
     involvement the Company has in a particular class of financial instrument.
     However, the maximum loss of cash flow associated with these instruments
     can be less than these amounts. For interest rate swaps, options, and
     forward contracts, credit risk is limited to the amounts that it would cost
     the Company to replace the contracts. Financial futures contracts and
     purchased listed option contracts have very little credit risk since
     organized exchanges are the counterparties. The Company as a writer of
     option contracts has no credit risk since the counterparty has no
     performance obligation after it has paid a cash premium.

     The Company monitors creditworthiness of counterparties to these financial
     instruments by using criteria of acceptable risk that are consistent with
     on-balance sheet financial instruments. The controls include credit
     approvals, limits and other monitoring procedures.

     The Company uses exchange-traded financial futures contracts to manage its
     exposure to changes in interest rates that arise from the sale of certain
     insurance and investment products, or the need to reinvest proceeds from
     the sale or maturity of investments. To hedge against adverse changes in
     interest rates, the Company enters long or short positions in financial
     futures contracts which offset asset price changes resulting from changes
     in market interest rates until an investment is purchased or a product is
     sold.

     Margin payments are required to enter a futures contract and contract gains
     or losses are settled daily in cash. The contract amount of futures
     contracts represents the extent of the Company's involvement, but not
     future cash requirements, as open positions are typically closed out prior
     to the delivery date of the contract.

     At December 31, 2000 and 1999, the Company held financial futures contracts
     with notional amounts of $89.9 million and $48.7 million, respectively. The
     deferred gains and/or losses on these contracts were not significant at
     December 31, 2000 and 1999. At December 31, 2000 and 1999, the Company's
     futures contracts had no fair value because these contracts are marked to
     market and settled in cash daily.

     The Company enters into interest rate swaps in connection with other
     financial instruments to provide greater risk diversification and better
     match assets and liabilities. Under interest rate swaps, the Company agrees
     with other parties to exchange, at specified intervals, the difference
     between fixed-


                                       30
   32
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


     rate and floating-rate interest amounts calculated by reference to an
     agreed notional principal amount. Generally, no cash is exchanged at the
     outset of the contract and no principal payments are made by either party.
     A single net payment is usually made by one counterparty at each due date.
     Swap agreements are not exchange-traded so they are subject to the risk of
     default by the counterparty.

     As of December 31, 2000 and 1999, the Company held interest rate swap
     contracts with notional amounts of $279.0 million and $231.1 million,
     respectively. The fair value of these financial instruments was $2.0
     million (loss position) at December 31, 2000, and was $9.5 million (loss
     position) at December 31, 1999. The fair values were determined using the
     discounted cash flow method. At December 31, 2000 and 1999, the Company
     held swap contracts with affiliate counterparties, included above, with a
     notional amount of $37.0 million and $43.7 million and a fair value of $1.8
     million (loss position) and $4.7 million (loss position), respectively.

     The Company uses equity option contracts to manage its exposure to changes
     in equity market prices that arise from the sale of certain insurance
     products. To hedge against adverse changes in the equity market prices, the
     Company enters long positions in equity option contracts with major
     financial institutions. These contracts allow the Company, for a fee, the
     right to receive a payment if the Standard and Poor's 500 Index falls below
     agreed upon strike prices.

     At December 31, 2000 and 1999, the Company held equity option contracts
     with notional amounts of $291.5 million and $275.4 million, respectively.
     The fair value of these financial instruments was $6.9 million (gain
     position) and $32.6 million (gain position) at December 31, 2000 and 1999,
     respectively. The fair value of these contracts represents the estimated
     replacement cost as quoted by independent third party brokers.

     The off-balance sheet risks of interest rate options, equity swaps and
     forward contracts were not significant at December 31, 2000 and 1999.

     FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

     In the normal course of business, the Company issues fixed and variable
     rate loan commitments and has unfunded commitments to partnerships and
     joint ventures. The off-balance sheet risk of these financial instruments
     was not significant at December 31, 2000 and 1999.

     FAIR VALUE OF CERTAIN FINANCIAL INSTRUMENTS

     The Company uses various financial instruments in the normal course of its
     business. Fair values of financial instruments that are considered
     insurance contracts are not required to be disclosed and are not included
     in the amounts discussed.

     At December 31, 2000, investments in fixed maturities had a carrying value
     and a fair value of $2.3 billion compared with a carrying value and a fair
     value of $1.8 billion and $1.7 billion, respectively, at December 31, 1999.
     See Notes 1 and 2.

     At December 31, 2000, mortgage loans had a carrying value of $132.7 million
     and a fair value of $134.1 million and in 1999 had a carrying value of
     $155.7 million and a fair value of $156.0 million.


                                       31
   33
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


     In estimating fair value, the Company used interest rates reflecting the
     current real estate financing market.

     The carrying values of short-term securities were $247.4 million and $81.1
     million in 2000 and 1999, respectively, which approximated their fair
     values. Policy loans which are included in other invested assets had
     carrying values of $12.9 million and $10.2 million in 2000 and 1999,
     respectively, which also approximated their fair values.

     The carrying values of $101.4 million and $57.6 million of financial
     instruments classified as other assets approximated their fair values at
     December 31, 2000 and 1999, respectively. The carrying values of $173.5
     million and $100.2 million of financial instruments classified as other
     liabilities also approximated their fair values at December 31, 2000 and
     1999, respectively. Fair value is determined using various methods,
     including discounted cash flows, as appropriate for the various financial
     instruments.

     At December 31, 2000, contractholder funds with defined maturities had a
     carrying value of $1,204 million and a fair value of $1,170 million,
     compared with a carrying value of $879 million and a fair value of $781
     million at December 31, 1999. The fair value of these contracts is
     determined by discounting expected cash flows at an interest rate
     commensurate with the Company's credit risk and the expected timing of cash
     flows. Contractholder funds without defined maturities had a carrying value
     of $583 million and a fair value of $477 million at December 31, 2000,
     compared with a carrying value of $482 million and a fair value of $409
     million at December 31, 1999. These contracts generally are valued at
     surrender value.

9.   COMMITMENTS AND CONTINGENCIES

     FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

     See Note 8.

     LITIGATION

     In the ordinary course of business, the Company is a defendant or
     co-defendant in various litigation matters incidental to and typical of the
     businesses in which it is engaged. In the opinion of the Company's
     management, the ultimate resolution of these legal proceedings would not be
     likely to have a material adverse effect on its results of operations,
     financial condition or liquidity.

10.  RELATED PARTY TRANSACTIONS

     The principal banking functions, including payment of salaries and
     expenses, for certain subsidiaries and affiliates of TIGI, including the
     Company, are handled by two companies. TIC handles banking functions for
     the life and annuity operations of Travelers Life & Annuity and some of its
     non-insurance affiliates. The Travelers Indemnity Company handles banking
     functions for the property-casualty operations, including most of its
     property-casualty insurance and non-insurance affiliates. Settlements
     between companies are made at least monthly. TIC provides various employee
     benefit coverages to certain subsidiaries of TIGI. The premiums for these
     coverages were charged in accordance with cost allocation procedures based
     upon salaries or census. In addition, investment


                                       32
   34
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


     advisory and management services, data processing services and claims
     processing services are provided by affiliated companies. Charges for these
     services are shared by the companies on cost allocation methods based
     generally on estimated usage by department.

     TIC maintains a short-term investment pool in which the Company
     participates. The position of each company participating in the pool is
     calculated and adjusted daily. At December 31, 2000 and 1999, the pool
     totaled approximately $4.4 billion and $2.6 billion, respectively. The
     Company's share of the pool amounted to $172.5 million and $31.4 million at
     December 31, 2000 and 1999, respectively, and is included in short-term
     securities in the balance sheet.

     In the normal course of business, management of both the Company and TIC
     conducts reviews of the investment portfolios of each company to properly
     match assets with liabilities. As a result of these reviews, the Company
     sold $100 million of investments to TIC at arm's length, with a related
     loss of $1.3 million.

     The Company's TTM Modified Guaranteed Annuity Contracts are subject to a
     limited guarantee agreement by TIC in a principal amount of up to $450
     million. TIC's obligation is to pay in full to any owner or beneficiary of
     the TTM Modified Guaranteed Annuity Contracts principal and interest as and
     when due under the annuity contract to the extent that the Company fails to
     make such payment. In addition, TIC guarantees that the Company will
     maintain a minimum statutory capital and surplus level.

     The Company sold structured settlement annuities to the insurance
     affiliates of Travelers Property Casualty Corp. (TPC). During 1998 it was
     decided to use TIC as the primary issuer of structured settlement annuities
     and the Company as the assignment company. Policy reserves and
     contractholder fund liabilities associated with these structured
     settlements were $726 million and $766 million at December 31, 2000 and
     1999, respectively.

     The Company began distributing variable annuity products through its
     affiliate, Salomon Smith Barney (SSB) in 1995. Premiums and deposits
     related to these products were $1.6 billion, $1.1 billion and $932.1
     million in 2000, 1999 and 1998, respectively. In 1996, the Company began
     marketing various life products through SSB as well. Premiums related to
     such products were $59.3 million, $40.8 million and $44.5 million in 2000,
     1999 and 1998, respectively.

     During 1998, the Company began distributing deferred annuity products
     through its affiliates Primerica Financial Services (Primerica), CitiStreet
     Retirement Services (formerly The Copeland Companies), a division of
     CitiStreet, a joint venture between Citigroup and State Street Bank, and
     Citibank, N.A. (Citibank). Deposits received from Primerica were $844
     million, $763 million and $216 million in 2000, 1999 and 1998 respectively.
     Deposits from Citibank and CitiStreet Retirement Services were $131
     million and $220 million, respectively for 2000, and were insignificant in
     1999 and 1998.

     The Company participates in a stock option plan sponsored by Citigroup that
     provides for the granting of stock options in Citigroup common stock to
     officers and key employees. To further encourage employee stock ownership,
     Citigroup introduced the WealthBuilder stock option program during 1997.
     Under this program, all employees meeting certain requirements are granted
     Citigroup stock options.


                                       33
   35
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                          NOTES TO FINANCIAL STATEMENTS
                                   (CONTINUED)


     Most leasing functions for TIGI and its subsidiaries are handled by TPC.
     Rent expense related to these leases is shared by the companies on a cost
     allocation method based generally on estimated usage by department. The
     Company's rent expense was insignificant in 2000, 1999 and 1998.

     At December 31, 2000 and 1999, the Company had investments in Tribeca
     Investments LLC, an affiliate of the Company, in the amounts of $29.4
     million and $22.3 million, respectively.

     The Company also had investments in an affiliated joint venture, Tishman
     Speyer, in the amount of $52.8 million and $63.2 million at December 31,
     2000 and 1999, respectively.

     The Company has other affiliated investments. The individual investment
     with any one affiliate was insignificant at December 31, 2000 and 1999.

11.  RECONCILIATION OF NET INCOME TO NET CASH USED IN OPERATING ACTIVITIES

     The following table reconciles net income to net cash used in operating
     activities:



       FOR THE YEAR ENDED DECEMBER 31,                                  2000            1999            1998
       ($ in thousands)                                                 ----            ----            ----
                                                                                            

       Net Income From Continuing Operations                         $  90,905       $  52,606       $  57,485
          Adjustments to reconcile net income to cash used in
          operating activities:
              Realized (gains) losses                                    7,396           4,973         (18,493)
              Deferred federal income taxes                             36,748           6,410          11,783
              Amortization of deferred policy acquisition costs         68,254          38,902          15,956
              Additions to deferred policy acquisition costs          (297,733)       (211,182)       (120,278)
              Investment income accrued                                (27,812)        (27,072)         (3,821)
              Premium balances                                            (332)           (466)         (6,786)
              Insurance reserves                                       (18,487)        (16,431)         (8,431)
              Other                                                       (343)        (36,058)         (2,806)
                                                                     ---------       ---------       ---------
              Net cash used in operations                            $(141,404)      $(188,318)      $ (75,391)
                                                                     ---------       ---------       ---------



12.  NON-CASH INVESTING AND FINANCING ACTIVITIES

     There were no significant non-cash investing and financing activities for
     2000, 1999 and 1998.


                                       34
   36
ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE.

         None.


                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

Omitted pursuant to General Instruction I(2)(c) of Form 10-K.


ITEM 11.  EXECUTIVE COMPENSATION.

Omitted pursuant to General Instruction I(2)(c) of Form 10-K.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

Omitted pursuant to General Instruction I(2)(c) of Form 10-K.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

Omitted pursuant to General Instruction I(2)(c) of Form 10-K.


                                       35
   37
                                     PART IV


ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

(a)  Documents filed:

     (1)  Financial Statements. See index on page 9 of this report.

     (2)  Financial Statement Schedules. See index on page 39 of this report.

     (3)  Exhibits. See Exhibit Index on page 37.

(b)  Reports on Form 8-K:

     None.


                                       36
   38
                                  EXHIBIT INDEX


EXHIBIT NO.    DESCRIPTION

     3.        Articles of Incorporation and By-Laws

               a.)  Charter of The Travelers Life and Annuity Company (the
                    "Company"), as amended on April 10, 1990, incorporated
                    herein by reference to Exhibit 6(a) to the Registration
                    Statement on Form N-4, File No. 33-58131, filed on March 17,
                    1995.

               b.)  By-laws of the Company as amended October 20, 1994,
                    incorporated herein by reference to Exhibit 6(b) to the
                    Registration Statement on Form N-4, File No. 33-58131, filed
                    on March 17, 1995.


                                       37
   39
                                   SIGNATURES


Pursuant to the requirements of Section 13 or 15 (d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized, on the 14th day of March,
2001.

                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                                  (Registrant)


         By:  /s/Glenn D. Lammey
              ----------------------------------------
              Glenn D. Lammey
              Executive Vice President,
              Chief Financial Officer and Chief Accounting Officer
              (Principal Financial Officer and Principal Accounting Officer)


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed by the following persons on behalf of the registrant and in the
capacities indicated on the 14th day of March, 2001.




SIGNATURE                      CAPACITY
- ---------                      --------

                            
/s/ George C. Kokulis          Director, Chief Executive Officer
- ---------------------------    (Principal Executive Officer)
(George C. Kokulis)

/s/ Glenn D. Lammey            Director, Chief Financial Officer and Chief Accounting Officer
- ---------------------------    (Principal Financial Officer and Principal Accounting Officer)
(Glenn D. Lammey)

/s/ Marla Berman Lewitus       Director
- ---------------------------
(Marla Berman Lewitus)

/s/ Katherine M. Sullivan      Director
- ---------------------------
(Katherine M. Sullivan)



Supplemental Information to be Furnished With Reports Filed Pursuant to Section
15(d) of the Act by Registrants Which Have Not Registered Securities pursuant to
Section 12 of the Act: NONE

No Annual Report to Security Holders covering the registrant's last fiscal year
or proxy material with respect to any meeting of security holders has been sent,
or will be sent, to security holders.


                                       38
   40
         INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES

                                                                            Page
                                                                            ----

The Travelers Life and Annuity Company

     Independent Auditors' Report                                              *
     Statements of Income                                                      *
     Balance Sheets                                                            *
     Statements of Changes in Retained Earnings and Accumulated
       Other Changes in Equity from Non-Owner Sources                          *
     Statements of Cash Flows                                                  *
     Notes to Financial Statements                                             *

Independent Auditors' Report                                                  40

Schedule I - Summary of Investments - Other than Investments in
  Related Parties 2000                                                        41

Schedule III - Supplementary Insurance Information 1998-2000                  42

Schedule IV - Reinsurance 1998-2000                                           43



All other schedules are inapplicable for this filing.





* See index on page 9.


                                       39
   41
                          INDEPENDENT AUDITORS' REPORT



The Board of Directors and Shareholder
The Travelers Life and Annuity Company:

Under date of January 16, 2001, we reported on the balance sheets of The
Travelers Life and Annuity Company as of December 31, 2000 and 1999, and the
related statements of income, changes in retained earnings and accumulated other
changes in equity from non-owner sources and cash flows for each of the years in
the three-year period ended December 31, 2000, which are included in this Form
10-K. In connection with our audits of the aforementioned financial statements,
we also audited the related financial statement schedules listed in the
accompanying index. These financial statement schedules are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these financial statement schedules based on our audits.

In our opinion, such financial statement schedules, when considered in relation
to the basic financial statements taken as a whole, present fairly, in all
material respects, the information set forth therein.



/s/ KPMG LLP

Hartford, Connecticut
January 16, 2001


                                       40
   42
                     THE TRAVELERS LIFE AND ANNUITY COMPANY

                                   SCHEDULE I
       SUMMARY OF INVESTMENTS - OTHER THAN INVESTMENTS IN RELATED PARTIES
                                DECEMBER 31, 2000
                                ($ in thousands)



                                                                                              AMOUNT SHOWN IN
TYPE OF INVESTMENT                                              COST           VALUE         BALANCE SHEET (1)
                                                             ----------      ----------      -----------------
                                                                                    
Fixed Maturities:
   Bonds:
     U.S. Government and government agencies and
     authorities                                             $  202,815      $  218,585         $  218,585
     States, municipalities and political subdivisions           30,583          32,952             32,952
     Foreign governments                                         50,624          50,834             50,834
     Public utilities                                           170,977         172,059            172,059
     Convertible bonds and bonds with warrants attached          28,128          27,380             27,380
     All other corporate bonds                                1,775,804       1,787,014          1,787,014
                                                             ----------      ----------         ----------
       Total Bonds                                            2,258,931       2,288,824          2,288,824
   Redeemable Preferred Stocks                                    9,007           8,317              8,317
                                                             ----------      ----------         ----------
     Total Fixed Maturities                                   2,267,938       2,297,141          2,297,141
                                                             ----------      ----------         ----------

Equity Securities:
   Common Stocks:
     Industrial, miscellaneous and all other                      2,861           2,045              2,045
                                                             ----------      ----------         ----------
         Total Common Stocks                                      2,861           2,045              2,045
   Non-Redeemable Preferred Stocks                               21,150          20,506             20,506
                                                             ----------      ----------         ----------
     Total Equity Securities                                     24,011          22,551             22,551
                                                             ----------      ----------         ----------

Mortgage Loans                                                  132,768                            132,768
Policy Loans                                                     12,895                             12,895
Short-Term Securities                                           247,377                            247,377
Other Investments (2) (3)                                       161,793                            155,891
                                                             ----------                         ----------
     Total Investments                                       $2,846,782                         $2,868,623
                                                             ==========                         ==========


(1)  Determined in accordance with methods described in Notes 1 and 2 of Notes
     to Financial Statements.

(2)  Excludes investments in related parties of $53,539.

(3)  Includes derivatives marked to market and recorded at fair value in the
     balance sheet.


                                       41
   43
                     THE TRAVELERS LIFE AND ANNUITY COMPANY

                                  SCHEDULE III
                       SUPPLEMENTARY INSURANCE INFORMATION
                                    1998-2000
                                ($ in thousands)





                           FUTURE POLICY                            BENEFITS,
                           BENEFITS, LOSSES,            NET         CLAIMS, LOSSES                              OTHER
         DEFERRED POLICY   CLAIMS AND LOSS    PREMIUM   INVESTMENT  AND SETTLEMENT   AMORTIZATION OF DEFERRED   OPERATING   PREMIUMS
        ACQUISITION COSTS  EXPENSES (1)       REVENUE   INCOME      EXPENSES (2)     POLICY ACQUISITION COSTS   EXPENSES    WRITTEN
        -----------------  -----------------  -------   ----------  --------------   ------------------------   ---------   --------
                                                                                                    

2000        $579,567         $2,621,187       $33,941   $214,174      $155,982               $68,254            $14,095     $33,941

1999        $350,088         $2,125,595       $25,270   $177,179      $134,288               $38,902            $11,326     $25,270

1998        $177,808         $1,910,582       $23,677   $171,003      $132,906               $15,956            $5,012      $23,677



(1)  Includes contractholder funds.

(2)  Includes interest credited on contractholder funds.


                                       42
   44
                     THE TRAVELERS LIFE AND ANNUITY COMPANY

                                   SCHEDULE IV
                                   REINSURANCE
                                ($ in thousands)



                                                                                                 PERCENTAGE
                                               CEDED TO           ASSUMED                        OF AMOUNT
                                                 OTHER          FROM OTHER            NET        ASSUMED TO
                            GROSS AMOUNT       COMPANIES         COMPANIES          AMOUNT           NET
                            ------------      -----------       ----------       -----------     ----------
                                                                                  

                                              2000
                                              ----

Life Insurance In Force      $21,637,160      $17,355,206         $  --          $ 4,281,954          --%
Premiums:
     Annuity                 $     6,034      $      --           $  --          $     6,034
     Individual Life              36,770            8,863            --               27,907
                             -----------      -----------         -------        -----------
         Total Premiums      $    42,804      $     8,863         $  --          $    33,941          --%
                             ===========      ===========         =======        ===========

                                              1999
                                              ----

Life Insurance In Force      $15,597,352      $12,839,072         $  --          $ 2,758,280          --%
Premiums:
     Annuity                 $     1,317      $      --           $  --          $     1,317
     Individual life              30,502            6,549            --               23,953
                             -----------      -----------         -------        -----------
         Total Premiums      $    31,819      $     6,549         $  --          $    25,270          --%
                             ===========      ===========         =======        ===========

                                              1998
                                              ----

Life Insurance In Force      $10,709,709      $ 8,829,229         $  --          $ 1,880,480          --%
Premiums:
     Annuity                 $     5,557      $      --           $  --          $     5,557
     Individual life              22,340            4,220            --               18,120
                             -----------      -----------         -------        -----------
         Total Premiums      $    27,897      $     4,220         $  --          $    23,677          --%
                             ===========      ===========         =======        ===========







                                       43