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

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

                                    FORM 10-Q

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


                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2001

                                       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 33-33691


                         THE TRAVELERS INSURANCE COMPANY
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

          CONNECTICUT                                   06-0566090
 (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)


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
                                     ------            -----

As of the date hereof, there were outstanding 40,000,000 shares of common stock,
par value $2.50 per share, of the registrant, all of which were owned by The
Travelers Insurance Group Inc., an indirect wholly owned subsidiary of Citigroup
Inc.

                            REDUCED DISCLOSURE FORMAT

The registrant meets the conditions set forth in General Instruction H(1)(a) and
(b) of Form 10-Q and is therefore filing this Form 10-Q with the reduced
disclosure format.
   2
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
                                TABLE OF CONTENTS



PART I - FINANCIAL INFORMATION                                                                                       Page
                                                                                                                     ----

ITEM 1.  FINANCIAL STATEMENTS
- -----------------------------
                                                                                                                  
Condensed Consolidated Statement of Income for the
Three and Six Months Ended June 30, 2001 and 2000 (unaudited)..........................................................3

Condensed Consolidated Balance Sheet as of June 30, 2001 (unaudited) and
December 31, 2000......................................................................................................4

Condensed Consolidated Statements of Changes in Retained Earnings and
Accumulated Other Changes in Equity from Nonowner Sources
for the Three and Six Months Ended June 30, 2001 and 2000 (unaudited)..................................................5

Condensed Consolidated Statement of Cash Flows for the
Six Months Ended June 30, 2001 and 2000 (unaudited)....................................................................6

Notes to Condensed Consolidated Financial Statements (unaudited).......................................................7

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS.........................................................................16
- ---------------------------------------------



PART II - OTHER INFORMATION


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.............................................................................20
- -----------------------------------------



SIGNATURES............................................................................................................21



                                       2
   3
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
                             CONDENSED CONSOLIDATED
                               STATEMENT OF INCOME
                                   (UNAUDITED)
                                 ($ in millions)


                                                                          THREE MONTHS ENDED               SIX MONTHS ENDED
                                                                                 JUNE 30,                       JUNE 30,
- ------------------------------------------------------------------------------------------------------------------------------
                                                                          2001             2000         2001              2000
                                                                                                            
REVENUES
Premiums                                                                  $435             $496       $1,056            $1,047
Net investment income                                                      737              703        1,461             1,358
Realized investment gains (losses)                                           8               22          101             (133)
Fee income                                                                 124              120          250               256
Other revenues                                                              48               24           81                46
- ------------------------------------------------------------------------------------------------------------------------------
     Total Revenues                                                      1,352            1,365        2,949             2,574
- ------------------------------------------------------------------------------------------------------------------------------

BENEFITS AND EXPENSES
Current and future insurance benefits                                      368              453          933               929
Interest credited to contractholders                                       300              248          586               493
Amortization of deferred acquisition costs                                  94               88          186               173
General and administrative expenses                                         97              103          205               245
- ------------------------------------------------------------------------------------------------------------------------------
     Total Benefits and Expenses                                           859              892        1,910             1,840
- ------------------------------------------------------------------------------------------------------------------------------

Income from operations before federal income taxes and cumulative effects of
changes in accounting principles                                           493              473        1,039               734

Federal income taxes                                                       163              158          347               243
- ------------------------------------------------------------------------------------------------------------------------------
Income before cumulative effects of changes in
    accounting principles                                                  330              315          692               491

Cumulative effect of change in accounting for
    derivative instruments and hedging activities, net of
    tax                                                                      -                -           (6)                -
Cumulative effect of change in accounting for
    securitized financial assets, net of tax                                (3)               -           (3)                -
- ------------------------------------------------------------------------------------------------------------------------------
Net income                                                                $327             $315         $683              $491
==============================================================================================================================





            See Notes to Condensed Consolidated Financial Statements



                                       3
   4
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEET
                                 ($ in millions)


                                                                              JUNE 30 2001           DECEMBER 31, 2000
                                                                               (UNAUDITED)
- ----------------------------------------------------------------------------------------------------------------------
                                                                                               
ASSETS

Investments (including $1,545 and $1,494 subject to securities
   lending agreements)                                                            $40,175                    $37,233
Separate and variable accounts                                                     24,271                     24,006
Reinsurance recoverable                                                             4,075                      3,977
Deferred acquisition costs                                                          3,229                      2,989
Other assets                                                                        2,032                      2,088
- --------------------------------------------------------------------------------------------------------------------
     Total Assets                                                                 $73,782                    $70,293
- --------------------------------------------------------------------------------------------------------------------

LIABILITIES

Contractholder funds                                                              $21,196                    $19,394
Future policy benefits and claims                                                  13,799                     13,300
Separate and variable accounts                                                     24,270                     23,994
Other liabilities                                                                   5,744                      5,211
- --------------------------------------------------------------------------------------------------------------------
     Total Liabilities                                                             65,009                     61,899
- --------------------------------------------------------------------------------------------------------------------

SHAREHOLDER'S EQUITY
Common stock, par value $2.50; 40 million shares authorized,
     issued and outstanding                                                           100                        100
Additional paid-in capital                                                          3,858                      3,848
Retained earnings                                                                   4,710                      4,342
Accumulated other changes in equity from nonowner sources                             105                        104
- --------------------------------------------------------------------------------------------------------------------
     Total Shareholder's Equity                                                     8,773                      8,394
- --------------------------------------------------------------------------------------------------------------------
     Total Liabilities and Shareholder's Equity                                   $73,782                    $70,293
====================================================================================================================


            See Notes to Condensed Consolidated Financial Statements.





                                       4
   5
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
       CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN RETAINED EARNINGS
          AND ACCUMULATED OTHER CHANGES IN EQUITY FROM NONOWNER SOURCES
                                   (UNAUDITED)
                                 ($ in millions)


                                                               THREE MONTHS ENDED             SIX MONTHS ENDED
                                                                     JUNE 30,                      JUNE 30,
- ----------------------------------------------------------------------------------------------------------------
STATEMENT OF CHANGES IN  RETAINED EARNINGS                     2001           2000            2001         2000
- ----------------------------------------------------------------------------------------------------------------
                                                                                              
Balance, beginning of period                                 $4,541         $4,105           $4,342       $4,099
Net income                                                      327            315              683          491
Dividends to parent                                            (158)          (170)            (315)        (340)
- ----------------------------------------------------------------------------------------------------------------
Balance, end of period                                       $4,710         $4,250           $4,710       $4,250
================================================================================================================

- ----------------------------------------------------------------------------------------------------------------
STATEMENT OF ACCUMULATED OTHER CHANGES
IN EQUITY FROM NONOWNER SOURCES
- ----------------------------------------------------------------------------------------------------------------
Balance, beginning of period                                 $  245         $ (184)          $  104       $ (398)
Cumulative effect of accounting for derivative
    instruments and hedging activities, net of tax                -              -              (29)           -
Unrealized gains (losses), net of tax                          (155)          (111)              32          103
Derivative instrument hedging activity gains (losses),
    net of tax                                                   15              -               (2)           -
- ----------------------------------------------------------------------------------------------------------------
Balance, end of period                                       $  105         $ (295)          $  105       $ (295)
================================================================================================================

- ----------------------------------------------------------------------------------------------------------------
SUMMARY OF CHANGES IN EQUITY
FROM NONOWNER SOURCES
- ----------------------------------------------------------------------------------------------------------------
Net income                                                   $  327         $  315           $  683       $  491
Other changes in equity from nonowner sources                  (140)          (111)               1          103
- ----------------------------------------------------------------------------------------------------------------
Total changes in equity from nonowner sources                $  187         $  204           $  684       $  594
================================================================================================================




            See Notes to Condensed Consolidated Financial Statements.




                                       5
   6
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                           INCREASE (DECREASE) IN CASH
                                   (UNAUDITED)
                                 ($ in millions)


                                                                                    SIX MONTHS ENDED
                                                                                         JUNE 30,
                                                                                  2001               2000
- ---------------------------------------------------------------------------------------------------------
                                                                                            
NET CASH PROVIDED BY OPERATING ACTIVITIES                                        $  392             $ 815
- ---------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES
     Proceeds from maturities of investments
              Fixed maturities                                                    1,557             1,782
              Mortgage loans                                                        161               201

     Proceeds from sales of investments
              Fixed maturities                                                    6,626             6,606
              Equity securities                                                      64               242
              Real estate held for sale                                               2               205

     Purchases of investments
              Fixed maturities                                                  (11,058)           (9,822)
              Equity securities                                                     (15)             (208)
              Mortgage loans                                                        (45)             (170)
     Policy loans, net                                                               18                 9
     Short-term securities (purchases) sales, net                                   456              (212)
     Other investment (purchases) sales, net                                         21              (156)
     Securities transactions in course of settlement, net                           368               886
- ---------------------------------------------------------------------------------------------------------
     Net cash used in investing activities                                       (1,845)             (637)
- ---------------------------------------------------------------------------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
     Contractholder fund deposits                                                 4,429             3,007
     Contractholder fund withdrawals                                             (2,650)           (2,777)
     Dividends to parent company                                                   (315)             (340)
- ---------------------------------------------------------------------------------------------------------
     Net cash provided by (used in) financing activities                          1,464              (110)
- ---------------------------------------------------------------------------------------------------------
Net increase in cash                                                                 11                68

Cash at beginning of period                                                         150                85
- ---------------------------------------------------------------------------------------------------------
Cash at end of period                                                            $  161             $ 153
- ---------------------------------------------------------------------------------------------------------

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

     Income taxes paid                                                           $  269             $ 210
- ---------------------------------------------------------------------------------------------------------



            See Notes to Condensed Consolidated Financial Statements.



                                       6
   7
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


1.       BASIS OF PRESENTATION

         The Travelers Insurance Company (TIC, together with its subsidiaries,
         the Company), is a wholly owned subsidiary of The Travelers Insurance
         Group Inc. (TIGI), an indirect wholly owned subsidiary of Citigroup
         Inc. (Citigroup). Citigroup is a diversified holding company whose
         businesses provide a broad range of financial services to consumer and
         corporate customers around the world. The condensed consolidated
         financial statements and accompanying footnotes of the Company are
         prepared in conformity with accounting principles generally accepted in
         the United States of America (GAAP) and are unaudited. The condensed
         consolidated financial statements include the accounts of the Company
         and its insurance and non-insurance subsidiaries on a fully
         consolidated basis. In the opinion of management, the interim financial
         statements reflect all adjustments necessary (all of which were normal
         recurring adjustments) for a fair presentation for the periods
         reported. The accompanying condensed consolidated financial statements
         should be read in conjunction with the consolidated financial
         statements and related notes included in the Company's Annual Report on
         Form 10-K for the year ended December 31, 2000.

         Certain financial information that is normally included in annual
         financial statements prepared in accordance with GAAP, but is not
         required for interim reporting purposes, has been condensed or omitted.

         Certain prior year amounts have been reclassified to conform to the
         2001 presentation.

2.       CHANGES IN ACCOUNTING PRINCIPLES AND ACCOUNTING STANDARDS

         ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

         Effective January 1, 2001, the Company adopted the Financial Accounting
         Standards Board (FASB) Statement of Financial Accounting Standards No.
         133, "Accounting for Derivative Instruments and Hedging Activities"
         (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.

         The Company uses derivative financial instruments, including financial
         futures contracts, interest rate swaps, currency swaps, equity swaps,
         options and forward contracts, as a means of hedging exposure to
         interest rate, equity price change and foreign currency risk. The
         Company, through Tribeca Investments LLC, a subsidiary that is a
         broker/dealer, holds and issues derivative instruments for trading
         purposes.

         To qualify as a hedge, the hedge relationship is designated and
         formally documented at inception detailing the particular risk
         management objective and strategy for the hedge which includes the item
         and risk that is being hedged, the derivative that is being used, as
         well as how effectiveness is being assessed. A derivative has to be
         highly effective in accomplishing the objective of offsetting either
         changes in fair value or cash flows for the risk being hedged.



                                       7
   8
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (CONTINUED)

         For fair value hedges, changes in the fair value of derivatives are
         reflected in realized investment gains (losses), together with changes
         in the fair value of the related hedged item. The net amount is
         reflected in current earnings under the new rules and is substantially
         similar to the amounts under the previous accounting practice.

         For cash flow hedges, the accounting treatment depends on the
         effectiveness of the hedge. To the extent these derivatives are
         effective in offsetting the variability of the hedged cash flows,
         changes in the derivatives' fair value will not be included in current
         earnings but are reported in the accumulated other changes in equity
         from nonowner sources. These changes in fair value will be included in
         earnings of future periods when earnings are also affected by the
         variability of the hedged cash flows. At June 30, 2001, the amount that
         is expected to be reclassified into pretax earnings over the next
         twelve months to adjust these variable cash flows is approximately $150
         million loss. To the extent these derivatives are not effective,
         changes in their fair values are immediately included in realized
         investment gains (losses). The Company's cash flow hedges primarily
         include hedges of foreign denominated funding agreements and floating
         rate available-for-sale securities. While the earnings impact of cash
         flow hedges are similar to the previous accounting practice, the
         amounts included in the accumulated other changes in equity from
         nonowner sources will vary depending on market conditions.

         For net investment hedges, in which derivatives hedge the foreign
         currency exposure of a net investment in a foreign operation, the
         accounting treatment will similarly depend on the effectiveness of the
         hedge. The effective portion of the change in fair value of the
         derivative, including any forward premium or discount, is reflected in
         the accumulated other changes in equity from nonowner sources as part
         of the derivative instrument hedging activity gains (losses). For the
         quarter ended June 30, 2001 the amount included in derivative
         instrument hedging activity gains (losses) was $(.7) million. The
         ineffective portion is reflected in realized investment gains (losses).

         Derivatives that are either hedging instruments that are not designated
         or do not qualify as hedges under the new rules are also carried at
         fair value with changes in value reflected in realized investment gains
         (losses).

         The effectiveness of these hedging relationships is evaluated on a
         retrospective and prospective basis using quantitative measures of
         correlation. If a hedge relationship is found to be ineffective, it no
         longer qualifies as a hedge and any excess gains or losses attributable
         to such ineffectiveness as well as subsequent changes in fair value are
         recognized in realized investment gains (losses). During the second
         quarter of 2001 the amount of hedge ineffectiveness that was recognized
         in realized investment gains was $6 million, $4 million for fair value
         hedges and $2 million for cash flow hedges.

         For those hedge relationships that are terminated, hedge designations
         removed, or forecasted transactions that are no longer expected to
         occur, the hedge accounting treatment described in the paragraphs above
         will no longer apply. For fair value hedges, any changes to the hedged
         item remain as part of the basis of the asset and are ultimately
         reflected as an element of the yield. For cash flow hedges, any changes
         in fair value of the end-user derivative remain in the accumulated
         other changes in equity from nonowner sources and are included in
         earnings of future periods when earnings are also affected by the
         variability of the hedged cash flow. If the hedged relationship was
         discontinued because a forecasted transaction will not



                                       8
   9
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (CONTINUED)

         occur when scheduled, any changes in fair value of the end-user
         derivative are immediately reflected in realized investment gains
         (losses). During the second quarter of 2001 there were no such
         discontinued forecasted transactions.

         As a result of adopting FAS 133, the Company recorded a charge of $6
         million after tax, reflected as a cumulative catch-up adjustment in the
         condensed consolidated statement of income and a charge of $29 million
         after tax, reflected as a cumulative catch-up adjustment in the
         accumulated other changes in equity from nonowner sources section of
         shareholder's equity. The Company expects to include an approximately
         $95 million loss into earnings over the twelve months ending December
         31, 2001, for derivatives designated as cash flow hedges at transition.

         RECOGNITION OF INTEREST INCOME AND IMPAIRMENT ON PURCHASED AND RETAINED
         BENEFICIAL INTERESTS IN SECURITIZED FINANCIAL ASSETS

         In April 2001, the Company adopted the FASB Emerging Issues Task Force
         (EITF) EITF 99-20, "Recognition of Interest Income and Impairment on
         Purchased and Retained Beneficial Interests in Securitized Financial
         Assets" (EITF 99-20). EITF 99-20 establishes guidance on the
         recognition and measurement of interest income and impairment on
         certain investments, e.g., certain asset-backed securities. The
         recognition of impairment resulting from the adoption of EITF 99-20 was
         recorded as a cumulative catch-up adjustment. Interest income on
         beneficial interest falling within the scope of EITF 99-20 is to be
         recognized prospectively. As a result of adopting EITF 99-20, the
         Company recorded a charge of $3 million after tax, reflected as a
         cumulative catch-up adjustment in the condensed consolidated statement
         of income. The implementation of this EITF did not have a significant
         impact on results of operations, financial condition or liquidity.

         BUSINESS COMBINATIONS

         In July 2001, the FASB issued Statement of Financial Accounting
         Standards No. 141, "Business Combinations" (FAS 141). FAS 141 prohibits
         the use of the pooling-of-interests method and requires that a single
         method, the purchase method of accounting, be used for all business
         combinations initiated after June 30, 2001. FAS 141 also addressed the
         initial recognition and measurement of goodwill and other intangible
         assets acquired in business combinations and requires intangible assets
         to be recognized apart from goodwill if certain tests are met. FAS 141
         applies to all business combinations initiated after June 30, 2001 and
         to all business combinations accounted for using the purchase method
         for which the date of acquisition is July 1, 2001, or later. The
         Company has not yet determined the impact that FAS 141 will have on its
         consolidated financial statements.

         GOODWILL AND OTHER INTANGIBLE ASSETS

         In July 2001, the FASB issued Statement of Financial Accounting
         Standards No. 142, "Goodwill and Other Intangible Assets" (FAS 142).
         FAS 142 addresses the initial recognition and measurement of intangible
         assets acquired either singly or with a group of other assets, as well
         as the measurement of goodwill and other intangible assets subsequent
         to their initial acquisition. FAS 142 changes the accounting for
         goodwill and intangible assets that have indefinite useful lives from
         an amortization approach to an impairment-only approach that requires
         that those assets be tested at least annually for impairment.
         Intangible assets that have

                                       9
   10
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (CONTINUED)

         finite useful lives will continue to be amortized over their useful
         lives, but without an arbitrary ceiling on their useful lives. FAS 142
         is required to be applied starting with fiscal years beginning after
         December 15, 2001 and is required to be applied at the beginning of an
         entity's fiscal year. The statement is to be applied to all goodwill
         and other intangible assets recognized in an entity's financial
         statements at that date. Impairment losses for goodwill and indefinite
         lived intangible assets that arise due to the initial application of
         FAS 142 (resulting from an impairment test) are to be reported as a
         change in accounting principle. Retroactive application is not
         permitted. The Company has not yet determined the impact that FAS 142
         will have on its consolidated financial statements.

3.       COMMERCIAL PAPER AND LINES OF CREDIT

         TIC has issued commercial paper directly to investors in prior years.
         No commercial paper was outstanding at June 30, 2001 or December 31,
         2000. TIC must maintain bank lines of credit at least equal to the
         amount of the outstanding commercial paper. Citigroup and TIC had an
         agreement with a syndicate of banks to provide $1.0 billion of
         revolving credit, to be allocated to Citigroup or TIC. TIC's
         participation in this agreement was limited to $250 million. The
         agreement consisted of a five-year revolving credit facility that
         expired in June 2001. At June 30, 2001 and December 31, 2000, no credit
         under this agreement was allocated to TIC.

4.       SHAREHOLDER'S EQUITY

         Statutory capital and surplus of the Company was $5.16 billion at
         December 31, 2000. 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. A maximum of $984 million is available by the
         end of the year 2001 for such dividends without prior approval of the
         Connecticut Insurance Department. The Company paid $315 million and
         $340 million in dividends to its parent during the six months ended
         June 30, 2001 and 2000, respectively.

5.       COMMITMENTS AND CONTINGENCIES

         The Company is a defendant or co-defendant in various litigation
         matters in the normal course of business. Although there can be no
         assurances, as of June 30, 2001, 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.



                                       10
   11
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (CONTINUED)

6.       OPERATING SEGMENTS

         The Company has two reportable business segments that are separately
         managed due to differences in products, services, marketing strategy
         and resource management. The business of each segment is maintained and
         reported through separate legal entities within the Company. The
         management groups of each segment report separately to the common
         ultimate parent, Citigroup.

         TRAVELERS LIFE & ANNUITY (TLA) core offerings include individual
         annuity, individual life, corporate owned life insurance (COLI) and
         group annuity insurance products distributed by TIC and The Travelers
         Life and Annuity Company (TLAC) under the Travelers name. Among the
         range of individual products offered are fixed and variable deferred
         annuities, payout annuities and term, universal and variable life
         insurance. The COLI product is a variable universal life product
         distributed through independent specialty brokers. The group products
         include institutional pensions, including guaranteed investment
         contracts (GICs), payout annuities, group annuities sold to
         employer-sponsored retirement and savings plans and structured finance
         transactions. The majority of the annuity business and a substantial
         portion of the life business written by TLA are accounted for as
         investment contracts, with the result that the deposits collected are
         reported as liabilities and are not included in revenues.

         The PRIMERICA LIFE INSURANCE business segment consolidates primarily
         the business of Primerica Life, Primerica Life Insurance Company of
         Canada, CitiLife and National Benefit Life Insurance Company. The
         Primerica Life Insurance business segment offers individual life
         products, primarily term insurance, to customers through a nationwide
         sales force of approximately 94,000 full and part-time licensed
         Personal Financial Analysts.



                                       11
   12
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (CONTINUED)



BUSINESS SEGMENT INFORMATION:
- --------------------------------------------------------------------------------------------------------------------
FOR THE THREE MONTHS ENDED                                       TRAVELERS LIFE &      PRIMERICA LIFE
JUNE 30, 2001 ($ in millions)                                         ANNUITY            INSURANCE             TOTAL
- --------------------------------------------------------------------------------------------------------------------
                                                                                                   
BUSINESS VOLUME:
- ----------------
     Premiums                                                           $  150                $285              $435
     Deposits                                                            3,075                   -             3,075
                                                                         -----            --------             -----
Total business volume                                                    3,225                 285             3,510
Net investment income                                                      663                  74               737
Interest credited to contractholders                                       300                   -               300
Amortization of deferred acquisition costs                                  43                  51                94
Total expenditures for deferred acquisition costs                          143                  82               225

Federal income taxes on Operating Income                                   109                  52               161

Operating Income(1)                                                       $226                 $98              $324

Segment Assets                                                         $66,321              $7,461           $73,782
- --------------------------------------------------------------------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------------
FOR THE THREE MONTHS ENDED                                       TRAVELERS LIFE &      PRIMERICA LIFE
JUNE 30, 2000 ($ in millions)                                         ANNUITY            INSURANCE          TOTAL
- --------------------------------------------------------------------------------------------------------------------
                                                                                                   
BUSINESS VOLUME:
- ----------------
     Premiums                                                             $219                 $277             $496
     Deposits                                                            2,930                    -            2,930
                                                                         -----             --------            -----
Total business volume                                                    3,149                  277            3,426
Net investment income                                                      632                   71              703
Interest credited to contractholders                                       248                    -              248
Amortization of deferred acquisition costs                                  41                   47               88
Total expenditures for deferred acquisition costs                          131                   69              200
Federal income taxes on Operating Income                                   100                   51              151

Operating Income(1)                                                       $205                  $96             $301

Segment Assets                                                         $60,918               $7,220          $68,138
- --------------------------------------------------------------------------------------------------------------------


(1) Excludes realized gains or losses, net of tax and the cumulative effect of
    the changes in accounting principles, net of tax.



                                       12
   13
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (CONTINUED)


BUSINESS SEGMENT RECONCILIATION:
- ------------------------------------------------------------------------------------------
FOR THE THREE MONTHS ENDED
JUNE 30  ($ in millions)                                           2001               2000
- ------------------------------------------------------------------------------------------
                                                                                
INCOME:
Total operating income of segments                                 $324               $301
Realized investment gains, net of tax                                 6                 14
Cumulative effect of change in accounting for
   derivative instruments and hedging activity, net
   of tax                                                             -                  -
Cumulative effect of change in accounting for
   securitized financial assets, net of tax                          (3)                 -
- ------------------------------------------------------------------------------------------
      Net Income                                                   $327               $315
==========================================================================================




                                       13
   14
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (CONTINUED)


BUSINESS SEGMENT INFORMATION:
- --------------------------------------------------------------------------------------------------------------------
FOR THE SIX MONTHS ENDED                                         TRAVELERS LIFE &      PRIMERICA LIFE
JUNE 30, 2001 ($ in millions)                                         ANNUITY            INSURANCE             TOTAL
- --------------------------------------------------------------------------------------------------------------------
                                                                                                   
BUSINESS VOLUME:
- ----------------
     Premiums                                                          $   487              $  569           $ 1,056
     Deposits                                                            6,995                   -             6,995
                                                                         -----                ----             -----
Total business volume                                                    7,482                 569             8,051
Net investment income                                                    1,309                 152             1,461
Interest credited to contractholders                                       586                   -               586
Amortization of deferred acquisition costs                                  85                 101               186
Total expenditures for deferred acquisition costs                          277                 149               426

Federal income taxes on Operating Income                                   210                 102               312

Operating Income(1)                                                    $   431              $  195           $   626
Segment Assets                                                         $66,321              $7,461           $73,782
- --------------------------------------------------------------------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------------
FOR THE SIX MONTHS ENDED                                         TRAVELERS LIFE &      PRIMERICA LIFE
JUNE 30, 2000 ($ in millions)                                         ANNUITY            INSURANCE          TOTAL
- --------------------------------------------------------------------------------------------------------------------
                                                                                                   
BUSINESS VOLUME:
- ----------------
     Premiums                                                             $499                 $548           $1,047
     Deposits                                                            5,782                    -            5,782
                                                                         -----             --------            -----
Total business volume                                                    6,281                  548            6,829
Net investment income                                                    1,219                  139            1,358
Interest credited to contractholders                                       493                    -              493
Amortization of deferred acquisition costs                                  82                   91              173
Total expenditures for deferred acquisition costs                          252                  130              382
Federal income taxes on Operating Income                                   192                   98              290

Operating Income(1)                                                       $392                 $186             $578

Segment Assets                                                         $60,918               $7,220          $68,138
- --------------------------------------------------------------------------------------------------------------------

(1) Excludes realized gains or losses, net of tax and the cumulative effect of
    the changes in accounting principles, net of tax.




                                       14
   15
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (CONTINUED)


BUSINESS SEGMENT RECONCILIATION:
- ---------------------------------------------------------------------------------------
FOR THE SIX MONTHS ENDED
JUNE 30  ($ in millions)                                          2001             2000
- ---------------------------------------------------------------------------------------
                                                                             
INCOME:
- -------
Total operating income of segments                               $626              $578
Realized investment gains (losses), net of tax                      66               (87)
Cumulative effect of change in accounting for
   derivative instruments and hedging activity, net
   of tax                                                          (6)                -
Cumulative effect of change in accounting for
   securitized financial assets, net of tax                        (3)                -
- ---------------------------------------------------------------------------------------
      Net Income                                                 $683              $491
=======================================================================================







                                       15
   16
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES


ITEM 2. 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 H(2)(a) of Form 10-Q.

CONSOLIDATED OVERVIEW ($ in millions)


                                          FOR THE THREE MONTHS               FOR THE SIX MONTHS
                                              ENDED JUNE  30,                    ENDED JUNE 30,
                                         2001              2000             2001            2000
                                         ----              ----             ----            ----
                                                                               
         Revenues                       $1,352            $1,365           $2,949          $2,574
                                        ======            ======           ======          ======
         Net income                     $  327            $  315           $  683          $  491
                                        ======            ======           ======          ======




The Travelers Insurance Company (TIC, together with its subsidiaries, the
Company), is comprised of two business segments, Travelers Life & Annuity and
Primerica Life Insurance. Operating income, defined as income before net
realized investment gains or losses and cumulative effect of changes in
accounting principles, was $324 million and $626 million for the quarter and six
months ended June 30, 2001, respectively, up from $301 million and $578 million
for the 2000 comparable periods. Revenues increased 15% between the six month
periods, driven by strong business volume, and remained level between the 2001
and 2000 quarters. The increased business volume also drove the 4% increase in
benefits and expenses for the six months ended June 30, 2001, respectively.

The following discussion presents in more detail each business segment's
performance.

TRAVELERS LIFE & ANNUITY
- ------------------------


       FOR THE THREE MONTHS ENDED JUNE 30,                         2001             2000
       ($ in millions)                                             ----             ----
                                                                              
       Revenues                                                    $963             $999
                                                                   ====             ====
       Net income(1)                                               $225             $220
                                                                   ====             ====


(1) Includes net realized investment gains of $2 million and a $(3) million
charge from the cumulative effect of change in accounting principle in 2001, and
net realized investment gains of $15 million in 2000.

Travelers Life & Annuity (TLA) core offerings include individual annuity,
individual life, corporate owned life insurance (COLI) and group annuity
insurance products distributed by TIC and The Travelers Life and Annuity Company
(TLAC) under the Travelers name. Among the range of individual products offered
are fixed and variable deferred annuities, payout annuities and term, universal
and variable life insurance. The COLI product is a variable universal life
product distributed through independent specialty brokers. The group products
include institutional pensions, including guaranteed investment contracts
(GICs), payout annuities, group annuities sold to employer-sponsored retirement
and savings plans and structured finance transactions. The majority of the
annuity business and a substantial portion of the life business written by TLA
are accounted for as investment contracts, with the result that the deposits
collected are reported as liabilities and are not included in revenues.



                                       16
   17
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES


Operating income was $226 million in the second quarter of 2001 compared to $205
million in the second quarter of 2000. The 10% improvement in 2001 reflects
higher net investment income principally driven by increased business volumes
and one-time investment transactions. During the second quarter of 2001, TLA
achieved double-digit business volume growth in group annuity account balances
and direct periodic life premiums versus the prior year quarter, reflecting
growth in retirement savings and estate planning products. Total operating
expenses decreased in the second quarter of 2001 compared to 2000 due to the
absence of expenses related to the long-term care insurance business, of which
90% was sold during the third quarter of 2000. The long-term care transaction
also reduced the amount of premium revenue reported in the second quarter of
2001.

The cross-selling of TLA products through CitiStreet Retirement Services,
Primerica Financial Services (Primerica), Citibank and Salomon Smith Barney
(SSB) distribution channels, along with improved sales through a nationwide
network of independent financial professionals and strong group sales through
various intermediaries, reflect ongoing efforts to build market share by
strengthening relationships in key distribution channels.

Increased gross individual annuities sales and strong net retention margins,
kept account balances level at $28.4 billion at June 30, 2001, compared to $28.0
billion at December 31, 2000 despite declining market conditions. Net premiums
and deposits increased 13% in the second quarter of 2001 to $1.7 billion from
$1.5 billion in the second quarter of 2000. Sales continue to reflect the
cross-selling initiatives at all of the Citigroup affiliates, and also reflect
strong penetration into outside broker/dealer channels.

Group annuity account balances and benefit reserves reached $19.4 billion at
June 30, 2001, up 22% from $15.8 billion at June 30, 2000. The group annuity
businesses experienced continued strong sales momentum in all products,
particularly fixed rate GICs. Net premiums and deposits (excluding Citigroup's
employee pension plan deposits) of $1.4 billion in the second quarter of 2001
remained level with the comparable period of 2000.

Direct periodic premiums for individual life insurance of $142.1 million in the
second quarter of 2001 were up 25% from $113.4 million in the comparable period
of 2000, reflecting strong core agency results. Life insurance in force was
$71.7 billion at June 30, 2001, up from $68.3 billion at December 31, 2000.

PRIMERICA LIFE INSURANCE
- ------------------------


FOR THE THREE MONTHS ENDED JUNE 30,                             2001              2000
($ in millions)                                                 ----              ----
                                                                            
Revenues                                                        $389              $366
                                                                ====              ====
Net income(1)                                                   $102              $ 95
                                                                ====              ====


(1) Includes realized investment gains of $4 million in 2001, and net realized
    investment losses of $1 million in 2000.




                                       17
   18
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES


The Primerica Life business segment offers individual life products, primarily
term insurance, to customers through a nationwide sales force of approximately
94,000 full and part-time licensed Personal Financial Analysts.

Operating income was $98 million in the second quarter of 2001 compared to $96
million in the second quarter of 2000. The 2% improvement in 2001 reflects
growth in life insurance in force and strong net investment income, partially
offset by increased infrastructure investment, including international
expansion.

Earned premiums net of reinsurance were $285 million in the second quarter of
2001 compared to $277 million in the prior year period, including $268 million
and $260 million, respectively, for Primerica individual term life policies.

Total life insurance in force reached $422.9 billion at June 30, 2001, up from
$412.7 billion at December 31, 2000, reflecting good policy persistency and
stable sales. The face amount of new term life insurance sales was $18.6 billion
for the three-month period ended June 30, 2001, compared to $18.5 billion for
the prior year period.

TRAVELERS LIFE & ANNUITY
- ------------------------


FOR THE SIX MONTHS ENDED JUNE 30,                               2001              2000
($ in millions)                                                 ----              ----
                                                                           
Revenues                                                       $2,127            $1,890
                                                               ======            ======
Net income(1)                                                  $  455            $  338
                                                               ======            ======


(1) Includes realized investment gains of $32 million and a $(8) million charge
    from the cumulative effects of changes in accounting principles in 2001, and
    net realized investment losses of $54 million in 2000.

Operating income increased 10% to $431 million in the six months ended June 30,
2001, compared to $392 million in the six months ended June 30, 2000. Earnings
growth was driven by business volume, investment performance, including one time
transactions, and a higher capital base.

For individual annuities, net sales were $1.7 billion in 2001 versus $1.5
billion in 2000. Net written premiums and deposits were $3.2 billion in the
first six months of 2001, up 7% from $3.0 billion in the comparable period of
2000.

Group annuity net premiums and deposits were $3.9 billion in the first six
months of 2001, up 35% from $2.9 billion in the prior year period.

For individual life insurance, direct periodic premiums were $378 million for
the first half of 2001, up 64% from $230 million in the prior year period. The
face amount of individual life insurance issued during the first half of 2001
was $6.7 billion, up from $5.7 billion in the prior period of 2000.



                                       18
   19
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES


PRIMERICA LIFE INSURANCE
- ------------------------


FOR THE SIX MONTHS ENDED JUNE 30,                               2001              2000
($ in millions)                                                 ----              ----
                                                                            
Revenues                                                        $822              $684
                                                                ====              ====
Net income(1)                                                   $228              $153
                                                                ====              ====


(1) Includes realized investment gains of $34 million and a $(1) million charge
    from the cumulative effect of change in accounting principle in 2001, and
    net realized investment losses of $33 million in 2000.

Earnings before gains on investments for the first six months of 2001 increased
5% to $195 million, compared to $186 million in the first six months of 2000.
The face amount of new term life insurance sales was $34.9 billion in the first
six months of 2000, up from $33.5 billion in the prior year period.

INSURANCE REGULATIONS

Risk-based capital requirements are used as minimum capital requirements by the
National Association of Insurance Commissioners and the states to identify
companies that merit further regulatory action. At December 31, 2000, the
Company had adjusted capital in excess of amounts requiring any regulatory
action.

The Company is 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 in the state of domicile. A maximum of $984
million is available by the end of 2001 for such dividends without prior
approval of the Connecticut Insurance Department. The Company paid $315 million
and $340 million in dividends to its parent during the six months ended June 30,
2001 and 2000, respectively.

FUTURE APPLICATIONS OF ACCOUNTING STANDARDS

See Note 2 of Notes to Condensed Consolidated Financial Statements for Future
Application of Accounting Standards.

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 and the resolution of legal
proceedings.



                                       19
   20
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES

                           PART II - OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K
- -----------------------------------------

(a)  EXHIBITS


     EXHIBIT NO.        DESCRIPTION
     -----------        -----------

                     
            3.01        Charter of The Travelers Insurance Company (the
                        "Company"), as effective October 19, 1994, incorporated
                        by reference to Exhibit 3.01 to the Company's Quarterly
                        Report on Form 10-Q for the fiscal quarter ended
                        September 30, 1994 (File No. 33-33691) (the "Company's
                        September 30, 1994 10-Q").

            3.02        By-laws of the Company, as effective October 20, 1994,
                        incorporated by reference to Exhibit 3.02 to the
                        Company's September 30, 1994 10-Q.




(b)  REPORTS ON FORM 8-K

None



                                       20
   21
                THE TRAVELERS INSURANCE COMPANY AND SUBSIDIARIES

                                   SIGNATURES

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

                                           THE TRAVELERS INSURANCE COMPANY
                                           -------------------------------
                                                     (Registrant)


                               
Date  August 13, 2001             /s/ Glenn D. Lammey
    -------------------           -----------------------------------------------------
                                  Glenn D. Lammey
                                  Executive Vice President,
                                  Chief Financial Officer and Chief Accounting Officer
                                  (Principal Financial Officer and Principal Accounting
                                  Officer)





                                       21