BANKERS SECURITY VARIABLE ANNUITY FUNDS M P & Q
N-30D, 1997-09-08
Previous: KEY ENERGY GROUP INC, 8-K/A, 1997-09-08
Next: CENTENNIAL TAX EXEMPT TRUST /CO/, N-30D, 1997-09-08





A Message to Variable Annuity Contract Owners

We are now in the third year of significant increases in the U.S. Stock 
Markets, as measured by the Dow Jones Industrial Average and the Standard & 
Poor's 500 Index.  Propelled by a second quarter increase of 17.1%, the Dow's 
increase for the six months ended June 30, 1997 was 20.1%.  The S&P increased 
17.5% in the first quarter, and 20.6% for the first half of 1997.  Both the 
Dow Jones Industrial Average and the S&P 500 are unmanaged indices.

The yield on the 30 year Treasury Bond has decreased recently, so that at the 
middle of July, 1997 it was approximately 6.5%.  Short term rates, as measured 
by the 3 month Treasury Bill, are approximately 5%, which is slightly lower 
than a year ago.

The U.S. Gross Domestic Product for the second quarter of 1997 increased 
approximately 2.2% while inflation remains low with the Consumer Price Index 
increasing by 2.3% year-over-year on June 30, 1997.

The Variable Annuity Contracts which are the subject of this report are 
distributed by Washington Square Securities, Inc. ("WSSI"), 20 Washington  
Avenue South, Minneapolis, Minnesota  55401, (612) 372-5507.  WSSI, a 
registered broker-dealer, is an affiliated company of ReliaStar Bankers 
Security Life Insurance Company, the issuer of your insurance contract.

The Outlook.  For the balance of 1997, we expect economic growth to continue 
near the trend rate and continuing moderate inflation with interest rates 
remaining near current levels.  At the time of this report, macroeconomic 
indicators are showing mixed signs.  While the business expansion has been 
underway for almost 7 years, it is likely to be sustained throughout 1997.  
Nevertheless, profits are expected to grow albeit at a slower rate than in 
the past few years.

ReliaStar Bankers Security is part of a group of companies owned by ReliaStar 
Financial Corp.

               Respectfully,



               James G. Cochran
               Executive Vice President 
               ReliaStar Bankers Security Life Insurance Company

<PAGE>

<TABLE> 
                      RELIASTAR BANKERS SECURITY VARIABLE ANNUITY 
                            FUNDS P AND Q FOR THE USA PLAN
                         STATEMENTS OF ASSETS AND LIABILITIES
                              JUNE 30, 1997 (UNAUDITED)

                                                                                      Oppenheimer
                                                   ---------------------------------------------------------------------
            NON-QUALIFIED FUNDS - (P)                               Capital        High        Multiple       Global
                                                       Money     Appreciation     Income      Strategies    Securities
                      ASSETS                         Fund 144      Fund 145      Fund 146      Fund 147      Fund 148
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>   
Investments.......................................$   5,141,982 $  22,554,033 $  12,685,742 $  22,553,321 $  17,772,797

Net receivable from ReliaStar Bankers..............         -             -          -             -                -
                                                   ------------- ------------- ------------- ------------- -------------
                                                      5,141,982    22,554,033    12,685,742    22,553,321    17,772,797
                   LIABILITIES

Net payable to ReliaStar Bankers...................      23,117        50,952        35,044        47,856        53,147
                                                   ------------- ------------- ------------- ------------- -------------
      Net Assets                                  $   5,118,865 $  22,503,081 $  12,650,698 $  22,505,465 $  17,719,650
                                                   ============= ============= ============= ============= =============

Accumulation Units Outstanding                        3,133,725     6,895,645     4,098,909     8,343,812     8,853,797
                                                   ============= ============= ============= ============= =============
Accumulation Unit Value                           $        1.57 $        3.26 $        3.07 $        2.66 $        1.99
                                                   ============= ============= ============= ============= =============
Investments basis data:
    Shares Owned                                      5,141,982       577,716     1,138,756     1,398,222       876,803
    Net Asset Value                               $        1.00 $       39.04 $       11.14 $       16.13 $       20.30
    Cost                                          $   5,141,982 $  11,244,054 $  10,920,107 $  16,308,784 $  11,818,128

</TABLE>

<TABLE>
                                                                 Oppenheimer                          Alliance
                                                   ----------------------------------------- ---------------------------            
            NON-QUALIFIED FUNDS - (P)                Strategic                                Short-Term    Growth and
                                                       Bond          Bond         Growth     Multi-Market     Income
                         ASSETS                      Fund 150      Fund 151      Fund 152      Fund 149      Fund 143
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>   
Investments.......................................$     603,804 $     146,223 $   3,197,662 $     667,883 $   4,134,741

Net receivable from ReliaStar Bankers..............         -          -             -             -                -
                                                   ------------- ------------- ------------- ------------- -------------
                                                        603,804       146,223     3,197,662       667,883     4,134,741
                   LIABILITIES

Net payable to ReliaStar Bankers...................       1,955           785         9,066         2,576        12,110
                                                   ------------- ------------- ------------- ------------- -------------
      Net Assets                                  $     601,849 $     145,438 $   3,188,596 $     665,307 $   4,122,631
                                                   ============= ============= ============= ============= =============

Accumulation Units Outstanding                          469,437       131,346     1,814,497       560,247     1,879,044
                                                   ============= ============= ============= ============= =============
Accumulation Unit Value                           $        1.28 $        1.11 $        1.76 $        1.19 $        2.17
                                                   ============= ============= ============= ============= =============

Investments basis data:
    Shares Owned                                        118,859        12,660       108,764        64,843       231,768
    Net Asset Value                               $        5.08 $       11.55 $       29.40 $       10.29 $       17.70
    Cost                                          $     583,023 $     145,057 $   2,579,541 $     657,067 $   2,920,880
</TABLE>

<TABLE>
                                                                                      Fidelity
                                                   ---------------------------------------------------------------------
            NON-QUALIFIED FUNDS - (P)               Investment       Asset        Equity         Index
                                                       Grade        Manager       Income          500         Growth
                         ASSETS                      Fund 174      Fund 175      Fund 172      Fund 176      Fund 171
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>    
Investments.......................................$     181,436 $     801,564 $   4,098,263 $   3,392,726 $   2,936,617

Net receivable from ReliaStar Bankers..............      -             -             -             -             -
                                                   ------------- ------------- ------------- ------------- -------------
                                                        181,436       801,564     4,098,263     3,392,726     2,936,617
                   LIABILITIES

Net payable to ReliaStar Bankers...................         570         2,346        11,212         8,999         8,303
                                                   ------------- ------------- ------------- ------------- -------------
      Net Assets                                  $     180,866 $     799,218 $   4,087,051 $   3,383,727 $   2,928,314
                                                   ============= ============= ============= ============= =============

Accumulation Units Outstanding                          164,441       577,918     2,684,941     2,020,152     1,977,945
                                                   ============= ============= ============= ============= =============
Accumulation Unit Value                           $        1.10 $        1.38 $        1.52 $        1.69 $        1.47
                                                   ============= ============= ============= ============= =============
Investments basis data:
    Shares Owned                                         15,324        48,287       185,778        32,742        85,866
    Net Asset Value                               $       11.84 $       16.60 $       22.06 $      103.62 $       34.20
    Cost                                          $     181,903 $     742,086 $   3,520,329 $   3,081,795 $   2,546,346
</TABLE>

<TABLE>

                                                     Fidelity                    Northstar
                                                   ------------- -----------------------------------------
            NON-QUALIFIED FUNDS - (P)                             Income and       High
                                                    Contrafund      Growth      Yield Bond      Growth
                         ASSETS                      Fund 178      Fund 120      Fund 127      Fund 179
                                                   ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>
Investments.......................................$     666,978 $   1,142,276 $   2,308,221 $   1,164,274

Net receivable from ReliaStar Bankers..............      10,238        -             -             -
                                                   ------------- ------------- ------------- -------------
                                                        677,216     1,142,276     2,308,221     1,164,274
                   LIABILITIES

Net payable to ReliaStar Bankers...................      -              2,276         6,561         2,386
                                                   ------------- ------------- ------------- -------------
      Net Assets                                  $     677,216 $   1,140,000 $   2,301,660 $   1,161,888
                                                   ============= ============= ============= =============

Accumulation Units Outstanding                          579,528       856,502     1,841,019     1,076,321
                                                   ============= ============= ============= =============
Accumulation Unit Value                           $        1.17 $        1.34 $        1.24 $        1.08
                                                   ============= ============= ============= =============
Investments basis data:
    Shares Owned                                         37,199        91,018       437,163        77,930
    Net Asset Value                               $       17.93 $       12.55 $        5.28 $       14.94
    Cost                                          $     616,429 $   1,111,280 $   2,298,448 $   1,099,884

</TABLE>
See accompanying notes to financial statements.
<PAGE>

<TABLE>
                          RELIASTAR BANKERS SECURITY VARIABLE ANNUITY
                              FUNDS P AND Q FOR THE USA PLAN
                             STATEMENTS OF ASSETS AND LIABILITIES
                                  JUNE 30, 1997 (UNAUDITED)

                                                                                      Oppenheimer
                                                   ---------------------------------------------------------------------
               QUALIFIED FUNDS - (Q)                                Capital        High        Multiple       Global
                                                       Money     Appreciation     Income      Strategies    Securities
                         ASSETS                      Fund 044      Fund 045      Fund 046      Fund 047      Fund 048
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C> 
Investments.......................................$   3,314,915 $  26,755,908 $  10,355,310 $  30,904,064 $  13,258,141

Net receivable from ReliaStar Bankers..............         -             -             -             -             -
                                                   ------------- ------------- ------------- ------------- -------------
                                                      3,314,915    26,755,908    10,355,310    30,904,064    13,258,141
                   LIABILITIES

Net payable to ReliaStar Bankers...................      14,567        81,741        33,258        82,881        41,296
                                                   ------------- ------------- ------------- ------------- -------------
      Net Assets                                  $   3,300,348 $  26,674,167 $  10,322,052 $  30,821,183 $  13,216,845
                                                   ============= ============= ============= ============= =============

Accumulation Units Outstanding                        2,113,724     7,577,641     3,282,964    11,845,970     6,608,790
                                                   ============= ============= ============= ============= =============
Accumulation Unit Value                           $        1.56 $        3.51 $        3.13 $        2.59 $        1.99
                                                   ============= ============= ============= ============= =============
Investments basis data:
    Shares Owned                                      3,314,915       685,346       929,561     1,915,937       654,077
    Net Asset Value                               $        1.00 $       39.04 $       11.14 $       16.13 $       20.30
    Cost                                          $   3,314,915 $  14,706,665 $   9,387,418 $  22,841,084 $   8,143,222
</TABLE>

<TABLE>
                                                                  Oppenheimer                         Alliance
                                                   ----------------------------------------- ---------------------------     
               QUALIFIED FUNDS - (Q)                 Strategic                                Short-Term    Growth and
                                                       Bond          Bond         Growth     Multi-Market     Income
                         ASSETS                      Fund 050      Fund 051      Fund 052      Fund 049      Fund 043
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>   
Investments.......................................$     553,369 $     168,503 $   1,721,135 $     238,455 $   4,188,440

Net receivable from ReliaStar Bankers..............      -             -                -             -          -
                                                   ------------- ------------- ------------- ------------- -------------
                                                        553,369       168,503     1,721,135       238,455     4,188,440
                   LIABILITIES

Net payable to ReliaStar Bankers...................       1,409           567         2,020           651        12,036
                                                   ------------- ------------- ------------- ------------- -------------
      Net Assets                                  $     551,960 $     167,936 $   1,719,115 $     237,804 $   4,176,404
                                                   ============= ============= ============= ============= =============

Accumulation Units Outstanding                          427,008       142,943     1,001,310       200,596     1,858,832
                                                   ============= ============= ============= ============= =============
Accumulation Unit Value                           $        1.29 $        1.18 $        1.78 $        1.18 $        2.20
                                                   ============= ============= ============= ============= =============
Investments basis data:
    Shares Owned                                        108,931 $      14,589        58,542        23,151       234,778
    Net Asset Value                               $        5.08 $       11.55 $       29.40 $       10.29 $       17.70
    Cost                                          $     535,643 $     168,367 $   1,444,185 $     234,914 $   2,888,792
</TABLE>

<TABLE>
  
                                                                                Fidelity 
                                                   ---------------------------------------------------------------------
               QUALIFIED FUNDS - (Q)                Investment       Asset        Equity         Index
                                                       Grade        Manager       Income          500         Growth
                         ASSETS                      Fund 074      Fund 075      Fund 072      Fund 076      Fund 071
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>  
Investments.......................................$      78,428 $     612,191 $   2,871,087 $   2,510,402 $   2,970,167

Net receivable from ReliaStar Bankers..............      -             -             -             17,558        -
                                                   ------------- ------------- ------------- ------------- -------------
                                                         78,428       612,191     2,871,087     2,527,960     2,970,167
                   LIABILITIES

Net payable to ReliaStar Bankers...................         612         1,264         4,653        -              8,573
                                                   ------------- ------------- ------------- ------------- -------------
      Net Assets                                  $      77,816 $     610,927 $   2,866,434 $   2,527,960 $   2,961,594
                                                   ============= ============= ============= ============= =============

Accumulation Units Outstanding                           63,975       430,004     1,869,094     1,551,307     1,951,139
                                                   ============= ============= ============= ============= =============
Accumulation Unit Value                           $        1.09 $        1.37 $        1.51 $        1.69 $        1.51
                                                   ============= ============= ============= ============= =============
Investments basis data:
    Shares Owned                                          6,624        36,879       130,149        24,227        86,847
    Net Asset Value                               $       11.84 $       16.60 $       22.06 $      103.62 $       34.20
    Cost                                          $      78,424 $     564,912 $   2,492,208 $   2,199,508 $   2,560,288
</TABLE>

<TABLE>
                                                     Fidelity                   Northstar 
                                                   ------------- -----------------------------------------
               QUALIFIED FUNDS - (Q)                              Income and       High
                                                    Contrafund      Growth      Yield Bond      Growth       Combined
                         ASSETS                      Fund 078      Fund 020      Fund 027      Fund 079       (P & Q)
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>   
Investments.......................................$     574,782 $     736,798 $   1,415,547 $     246,898 $ 209,625,083

Net receivable from ReliaStar Bankers..............      -             -             -             -             27,796
                                                   ------------- ------------- ------------- ------------- -------------
                                                        574,782       736,798     1,415,547       246,898   209,652,879
                   LIABILITIES

Net payable to ReliaStar Bankers...................       1,197         1,978         4,116           922       573,002
                                                   ------------- ------------- ------------- ------------- -------------
      Net Assets                                  $     573,585 $     734,820 $   1,411,431 $     245,976 $ 209,079,877
                                                   ============= ============= ============= ============= =============

Accumulation Units Outstanding                          506,174       580,195     1,113,958       229,900    91,314,750
                                                   ============= ============= ============= ============= =============
Accumulation Unit Value                           $        1.13 $        1.27 $        1.25 $        1.07
                                                   ============= ============= ============= =============
Investments basis data:
    Shares Owned                                         32,057        58,709       268,096        16,526
    Net Asset Value                               $       17.93 $       12.55 $        5.28 $       14.94
    Cost                                          $     526,319 $     703,110 $   1,409,703 $     230,565

</TABLE>
See accompanying notes to financial statements.
<PAGE>

<TABLE>
                       RELIASTAR BANKERS SECURITY VARIABLE ANNUITY 
                            FUNDS P AND Q FOR THE USA PLAN
                    STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
                         SIX MONTHS ENDED JUNE 30, 1997 (UNAUDITED)


            NON-QUALIFIED FUNDS - (P)                  Fund          Fund          Fund          Fund          Fund
                                                        144           145           146           147           148
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>
Income -
  Reinvested dividends............................$     141,813 $   1,055,693 $     568,819 $   1,206,487 $     196,204
Expenses -
  Mortality and expense guarantee fees.............     (33,893)     (125,662)      (73,919)     (128,470)      (93,889)
                                                   ------------- ------------- ------------- ------------- -------------
Net investment income..............................     107,920       930,031       494,900     1,078,017       102,315

Net realized gain (loss)...........................        -        1,470,962       427,166       497,265     1,342,833
Net unrealized gain (loss) ........................        -       (1,301,956)     (375,600)      226,453       950,938
                                                   ------------- ------------- ------------- ------------- -------------
Increase  in net assets resulting from operations..     107,920     1,099,037       546,466     1,801,735     2,396,086

Net contracts purchased............................   1,185,148       694,535       267,055       309,739       548,261
Transfers among funds, net.........................     956,991    (1,290,975)   (1,055,261)     (218,008)      181,908
Payments to contract owners - 
  surrenders and other benefits....................  (1,258,876)   (1,485,774)     (357,708)   (1,638,126)     (867,579)
                                                   ------------- ------------- ------------- ------------- -------------
Net increase (decrease) in net assets..............     991,183      (983,177)     (599,448)      255,340     2,258,676

Net assets, beginning of period....................   4,127,682    23,486,258    13,250,146    22,250,125    15,460,974
                                                   ------------- ------------- ------------- ------------- -------------
Net assets, end of period.........................$   5,118,865 $  22,503,081 $  12,650,698 $  22,505,465 $  17,719,650
                                                   ============= ============= ============= ============= =============
</TABLE>

<TABLE>
            NON-QUALIFIED FUNDS - (P)                  Fund          Fund          Fund          Fund          Fund
                                                        150           151           152           149           143
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>          
Income -
  Reinvested dividends............................$      24,624 $       5,494 $     159,095 $      38,765 $     226,467
Expenses -
  Mortality and expense guarantee fees.............      (3,305)         (889)      (15,900)       (3,995)      (20,969)
                                                   ------------- ------------- ------------- ------------- -------------
Net investment income..............................      21,319         4,605       143,195        34,770       205,498

Net realized gain (loss)...........................       4,948          (143)       25,024      (119,926)       62,936
Net unrealized gain (loss) ........................      (7,267)       (1,479)      203,226        93,315       228,903
                                                   ------------- ------------- ------------- ------------- -------------
Increase in net assets resulting from operations...      19,000         2,983       371,445         8,159       497,337

Net contracts purchased............................      73,729         9,551       245,266        33,648       205,387
Transfers among funds, net.........................      11,973         5,269       122,806          (902)      189,289
Payments to contract owners - 
  surrenders and other benefits....................     (14,080)      (22,389)      (47,452)      (25,989)     (211,389)
                                                   ------------- ------------- ------------- ------------- -------------
Net increase (decrease) in net assets..............      90,622        (4,586)      692,065        14,916       680,624

Net assets, beginning of period....................     511,227       150,024     2,496,531       650,391     3,442,007
                                                   ------------- ------------- ------------- ------------- -------------
Net assets, end of period.........................$     601,849 $     145,438 $   3,188,596 $     665,307 $   4,122,631
                                                   ============= ============= ============= ============= =============
</TABLE>


<TABLE>
            NON-QUALIFIED FUNDS - (P)                  Fund          Fund          Fund          Fund
                                                        174           175           172           176
                                                   ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>       
Income -
  Reinvested dividends............................$       9,989 $      84,876 $     306,327 $      75,482
Expenses -
  Mortality and expense guarantee fees.............      (1,001)       (4,199)      (19,374)      (15,096)
                                                   ------------- ------------- ------------- -------------
Net investment income..............................       8,988        80,677       286,953        60,386

Net realized gain (loss)...........................        (226)       (2,880)       20,872       383,246
Net unrealized gain (loss) ........................      (4,796)       (3,314)      210,384           353
                                                   ------------- ------------- ------------- -------------
Increase in net assets resulting from operations...       3,966        74,483       518,209       443,985

Net contracts purchased............................      12,260        34,404       317,156       375,269
Transfers among funds, net.........................      (1,755)       53,747       407,172       575,583
Payments to contract owners - 
  surrenders and other benefits....................        (951)      (32,731)      (54,792)      (41,017)
                                                   ------------- ------------- ------------- -------------
Net increase (decrease) in net assets..............      13,520       129,903     1,187,745     1,353,820

Net assets, beginning of period....................     167,346       669,315     2,899,306     2,029,907
                                                   ------------- ------------- ------------- -------------
Net assets, end of period.........................$     180,866 $     799,218 $   4,087,051 $   3,383,727
                                                   ============= ============= ============= =============
</TABLE>

<TABLE>
                   STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
                       SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)

            NON-QUALIFIED FUNDS - (P)                  Fund          Fund          Fund          Fund          Fund
                                                        144           145           146           147           148
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>      
Income -
  Reinvested dividends............................$     127,773 $   1,384,370 $     695,875 $   1,089,817 $      -
Expenses -
  Mortality and expense guarantee fees.............     (31,733)     (145,629)      (84,120)     (137,230)      (94,672)
                                                   ------------- ------------- ------------- ------------- -------------
Net investment income (expense)....................      96,040     1,238,741       611,755       952,587       (94,672)

Net realized gain (loss)...........................        -           69,637       246,346        29,250        (2,240)
Net unrealized gain (loss) ........................        -        2,604,339       (94,516)      197,744     1,190,836
                                                   ------------- ------------- ------------- ------------- -------------
Increase (decrease) in net assets resulting from
  operations.......................................      96,040     3,912,717       763,585     1,179,581     1,093,924

Net contracts purchased............................     108,646       724,436       217,698       336,466       254,046
Transfers among funds, net.........................     (76,436)      348,773    (1,697,834)     (277,826)    4,681,766
Reserve transfers from ReliaStar Bankers...........       3,281         1,163        -              4,739           287
Payments to contract owners -
  surrenders and other benefits....................    (526,651)   (1,045,798)   (1,132,450)     (970,120)     (512,303)
                                                   ------------- ------------- ------------- ------------- -------------
Net increase (decrease) in net assets..............    (395,120)    3,941,291    (1,849,001)      272,840     5,517,720

Net assets, beginning of period....................   4,455,945    21,769,096    14,882,003    21,553,175    11,289,785
                                                   ------------- ------------- ------------- ------------- -------------
Net assets, end of period.........................$   4,060,825 $  25,710,387 $  13,033,002 $  21,826,015 $  16,807,505
                                                   ============= ============= ============= ============= =============
</TABLE>

<TABLE>

            NON-QUALIFIED FUNDS - (P)                  Fund          Fund          Fund          Fund          Fund
                                                        150           151           152           149           143
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>  
Income - 
  Reinvested dividends............................$      14,467 $       2,955 $     124,499 $      44,958 $     497,525
Expenses -
  Mortality and expense guarantee fees.............      (2,999)         (527)       (9,887)       (4,363)      (18,266)
                                                   ------------- ------------- ------------- ------------- -------------
Net investment income (expense)....................      11,468         2,428       114,612        40,595       479,259

Net realized gain (loss)...........................      91,563          (213)         (920)        6,696         9,658
Net unrealized gain (loss) ........................     (79,476)       (2,779)       46,155       (20,749)     (246,047)
                                                   ------------- ------------- ------------- ------------- -------------
Increase (decrease) in net assets resulting from
  operations.......................................      23,555          (564)      159,847        26,542       242,870

Net contracts purchased............................      54,804        14,667       175,707         3,502       102,788
Transfers among funds, net.........................  (2,918,475)       19,074       (57,185)      (82,211)      135,124
Reserve transfers from ReliaStar Bankers...........        -             -             -             -             -
Payments to contract owners -
  surrenders and other benefits....................         (20)          (31)      (73,280)       (1,602)      (87,808)
                                                   ------------- ------------- ------------- ------------- -------------
Net increase (decrease) in net assets..............  (2,840,136)       33,146       205,089       (53,769)      392,974

Net assets, beginning of period....................   3,243,621        65,378     1,470,027       659,445     2,694,384
                                                   ------------- ------------- ------------- ------------- -------------
Net assets, end of period.........................$     403,485 $      98,524 $   1,675,116 $     605,676 $   3,087,358
                                                   ============= ============= ============= ============= =============
</TABLE>

<TABLE>
            NON-QUALIFIED FUNDS - (P)                  Fund          Fund          Fund          Fund
                                                        174           175           172           176
                                                   ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           
Income -
  Reinvested dividends............................$       4,784 $      16,549 $      76,658 $      43,676
Expenses -
  Mortality and expense guarantee fees.............        (615)       (2,653)      (12,024)       (7,280)
                                                   ------------- ------------- ------------- -------------
Net investment income (expense)....................       4,169        13,896        64,634        36,396

Net realized gain (loss)...........................         (52)       (1,744)       (1,184)          (35)
Net unrealized gain (loss) ........................      (5,943)        7,562        25,234        81,819
                                                   ------------- ------------- ------------- -------------
Increase (decrease) in net assets resulting from 
  operations.......................................      (1,826)       19,714        88,684       118,180

Net contracts purchased............................      47,831       102,686       283,285       654,595
Transfers among funds, net.........................      33,585       278,030       501,147       174,517
Reserve transfers from ReliaStar Bankers...........      -             -             -             -
Payments to contract owners - 
  surrenders and other benefits....................      (1,939)       (2,777)      (15,167)       (2,586)
                                                   ------------- ------------- ------------- -------------
Net increase (decrease) in net assets..............      77,651       397,653       857,949       944,706

Net assets, beginning of period....................      61,439       186,276     1,556,130       468,780
                                                   ------------- ------------- ------------- -------------
Net assets, end of period.........................$     139,090 $     583,929 $   2,414,079 $   1,413,486
                                                   ============= ============= ============= =============
</TABLE>
See accompanying notes to financial statements.

<PAGE>


<TABLE>
                          RELIASTAR BANKERS SECURITY VARIABLE ANNUITY  
                                FUNDS P AND Q FOR THE USA PLAN
                      STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
                           SIX MONTHS ENDED JUNE 30, 1997 (UNAUDITED)

            NON-QUALIFIED FUNDS - (P)                  Fund          Fund          Fund          Fund          Fund
                                                        171           178           120           127           179
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>         
Income -
  Reinvested dividends............................$      91,158 $         190 $      13,703 $      70,491 $       4,016
Expenses -
  Mortality and expense guarantee fees.............     (14,937)       (1,888)       (3,157)       (9,872)       (2,829)
                                                   ------------- ------------- ------------- ------------- -------------
Net investment income (expense)....................      76,221        (1,698)       10,546        60,619         1,187

Net realized gain (loss)...........................      11,646           483          (153)          (88)       (7,161)
Net unrealized gain................................     243,863        50,405        29,754         9,053        63,588
                                                   ------------- ------------- ------------- ------------- -------------
Increase in net assets resulting from operations...     331,730        49,190        40,147        69,584        57,614

Net contracts purchased............................     283,047       126,313       729,251     1,006,533       962,304
Transfers among funds, net.........................      51,973       507,280        86,871        77,212        24,908
Payments to contract owners - 
  surrenders and other benefits....................     (84,808)      (10,843)       (4,479)          (43)          (55)
                                                   ------------- ------------- ------------- ------------- -------------
Net increase in net assets.........................     581,942       671,940       851,790     1,153,286     1,044,771

Net assets, beginning of period....................   2,346,372         5,276       288,210     1,148,374       117,117
                                                   ------------- ------------- ------------- ------------- -------------
Net assets, end of period.........................$   2,928,314 $     677,216 $   1,140,000 $   2,301,660 $   1,161,888
                                                   ============= ============= ============= ============= =============


                          STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
                              SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)

            NON-QUALIFIED FUNDS - (P)                  Fund          Fund          Fund          Fund          Fund
                                                        171           178           120           127           179
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>  
Income -
  Reinvested dividends............................$     134,967 $      -      $       1,198 $       1,712 $      -
Expenses -
  Mortality and expense guarantee fees.............     (13,442)       -               (277)         (219)       -
                                                   ------------- ------------- ------------- ------------- -------------
Net investment income (expense)....................     121,525        -                921         1,493        -

Net realized gain (loss)...........................     (20,194)       -               -             -           -
Net unrealized gain (loss) ........................      94,147        -                628         1,195        -
                                                   ------------- ------------- ------------- ------------- -------------
Increase (decrease) in net assets resulting from 
  operations.......................................     195,478        -              1,549         2,688        -

Net contracts purchased............................     425,819        -              8,551        20,238        -
Transfers among funds, net.........................      48,278        -             75,000          -           -
Reserve transfers from ReliaStar Bankers...........      -             -               -             -           -
Payments to contract owners - 
  surrenders and other benefits....................     (46,739)       -                (10)         -           -
                                                   ------------- ------------- ------------- ------------- -------------
Net increase in net assets.........................     622,836        -             85,090        22,926        -

Net assets, beginning of period....................   1,840,081        -              9,155        24,986        -
                                                   ------------- ------------- ------------- ------------- -------------
Net assets, end of period.........................$   2,462,917 $      -      $      94,245 $      47,912 $      -
                                                   ============= ============= ============= ============= =============

</TABLE>
See accompanying notes to financial statements.


<TABLE>
                         RELIASTAR BANKERS SECURITY VARIABLE ANNUITY  
                               FUNDS P AND Q FOR THE USA PLAN
                      STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS 
                          SIX MONTHS ENDED JUNE 30, 1997 (UNAUDITED)


              QUALIFIED FUNDS - (Q)                    Fund          Fund          Fund          Fund          Fund
                                                        044           045           046           047           048
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>
Income -
  Reinvested dividends............................$      82,654 $   1,226,061 $     478,505 $   1,658,701 $     142,349
Expenses -
  Mortality and expense guarantee fees.............     (20,252)     (145,149)      (62,884)     (177,988)      (70,380)
                                                   ------------- ------------- ------------- ------------- -------------
Net investment income (expense)....................      62,402     1,080,912       415,621     1,480,713        71,969

Net realized gain..................................        -        1,093,884       868,881       762,620       502,775
Net unrealized gain (loss) ........................        -         (822,962)     (829,538)      257,178     1,181,200
                                                   ------------- ------------- ------------- ------------- -------------
Increase in net assets resulting from operations...      62,402     1,351,834       454,964     2,500,511     1,755,944

Net contracts purchased............................   1,049,883     1,331,986       442,236       458,927       762,125
Transfers among funds, net.........................      14,112      (808,669)     (549,050)     (437,755)      461,661
Payments to contract owners - 
  surrenders and other benefits....................    (157,644)   (1,428,839)   (1,855,097)   (2,281,486)     (576,704)
                                                   ------------- ------------- ------------- ------------- -------------
Net increase (decrease) in net assets..............     968,753       446,312    (1,506,947)      240,197     2,403,026

Net assets, beginning of period....................   2,331,595    26,227,855    11,828,999    30,580,986    10,813,819
                                                   ------------- ------------- ------------- ------------- -------------
Net assets, end of period.........................$   3,300,348 $  26,674,167 $  10,322,052 $  30,821,183 $  13,216,845
                                                   ============= ============= ============= ============= =============
</TABLE>


              QUALIFIED FUNDS - (Q)                    Fund
                                                       050
                                                   -------------
Income -
  Reinvested dividends............................$      18,243
Expenses -
  Mortality and expense guarantee fees.............      (2,540)
                                                   -------------
Net investment income (expense)....................      15,703

Net realized gain (loss)...........................       1,319
Net unrealized gain (loss) ........................      (1,261)
                                                   -------------
Increase in net assets resulting from operations...      15,761

Net contracts purchased............................     220,706
Transfers among funds, net.........................      (5,922)
Payments to contract owners - 
  surrenders and other benefits....................     (39,586)
                                                   -------------
Net increase (decrease) in net assets..............     190,959

Net assets, beginning of period....................     361,001
                                                   -------------
Net assets, end of period.........................$     551,960
                                                   =============

<TABLE>
                        STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
                            SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)

              QUALIFIED FUNDS - (Q)                    Fund          Fund          Fund          Fund          Fund
                                                        044           045           046           047           048
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>   
Income -
  Reinvested dividends............................$      72,099 $   1,530,037 $     601,474 $   1,544,556 $      -
Expenses -
  Mortality and expense guarantee fees.............     (18,037)     (155,215)      (74,540)     (192,739)      (71,346)
                                                   ------------- ------------- ------------- ------------- -------------
Net investment income (expense)....................      54,062     1,374,822       526,934     1,351,817       (71,346)

Net realized gain (loss)...........................        -          213,867       111,753        95,334        (9,351)
Net unrealized loss ...............................        -        2,795,133        59,811       221,638       888,862
                                                   ------------- ------------- ------------- ------------- -------------
Increase in net assets resulting from operations...      54,062     4,383,822       698,498     1,668,789       808,165

Net contracts purchased............................     201,239       779,503       346,577       615,045       407,257
Transfers among funds, net.........................     (32,485)      412,750    (1,214,315)     (221,967)    1,949,190
Reserve transfers from ReliaStar Bankers...........      -              1,337        -                688            67
Payments to contract owners -
  surrenders and other benefits....................    (317,244)   (1,740,421)   (1,092,704)   (2,044,850)     (773,674)
                                                   ------------- ------------- ------------- ------------- -------------
Net increase (decrease) in net assets..............     (94,428)    3,836,991    (1,261,944)       17,705     2,391,005

Net assets, beginning of period....................   2,169,449    23,150,335    12,708,755    30,712,453     9,651,763
                                                   ------------- ------------- ------------- ------------- -------------
Net assets, end of period.........................$   2,075,021 $  26,987,326 $  11,446,811 $  30,730,158 $  12,042,768
                                                   ============= ============= ============= ============= =============
</TABLE>

              QUALIFIED FUNDS - (Q)                    Fund
                                                       050
                                                   -------------
Income -
  Reinvested dividends............................$      10,446
Expenses -
  Mortality and expense guarantee fees.............      (1,807)
                                                   -------------
Net investment income..............................       8,639

Net realized gain (loss)...........................      49,675
Net unrealized loss ...............................     (44,575)
                                                   -------------
Increase in net assets resulting from operations...      13,739

Net contracts purchased............................      25,279
Transfers among funds, net.........................  (1,175,335)
Reserve transfers from ReliaStar Bankers...........       -
Payments to contract owners -
  surrenders and other benefits....................      (1,743)
                                                   -------------
Net increase (decrease) in net assets..............  (1,138,060)

Net assets, beginning of period....................   1,357,705
                                                   -------------
Net assets, end of period.........................$     219,645
                                                   =============
See accompanying notes to financial statements.
<PAGE>

<TABLE>
                              BANKERS SECURITY VARIABLE ANNUITY 
                               FUNDS P AND Q FOR THE USA PLAN
                    STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS 
                          SIX MONTHS ENDED JUNE 30, 1997 (UNAUDITED)


              QUALIFIED FUNDS - (Q)                    Fund          Fund          Fund          Fund          Fund
                                                        051           052           049           043           074
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C> 
Income -
  Reinvested dividends............................$       5,017 $      32,805 $      13,865 $     233,336 $       5,801
Expenses -
  Mortality and expense guarantee fees.............        (852)       (8,607)       (1,400)      (21,428)         (461)
                                                   ------------- ------------- ------------- ------------- -------------
Net investment income..............................       4,165        24,198        12,465       211,908         5,340

Net realized gain (loss)...........................        (252)       35,890         8,858        65,318          (476)
Net unrealized gain (loss) ........................         (16)       76,435       (18,280)      242,147        (3,249)
                                                   ------------- ------------- ------------- ------------- -------------
Increase in net assets resulting from operations...       3,897       136,523         3,043       519,373         1,615

Net contracts purchased............................      32,376       482,109        35,253       265,010         4,561
Transfers among funds, net.........................        (863)       42,553        (8,328)      152,839        (1,166)
Payments to contract owners - 
  surrenders and other benefits....................         (51)      (43,768)      (24,398)     (198,852)         (422)
                                                   ------------- ------------- ------------- ------------- -------------
Net increase in net assets.........................      35,359       617,417         5,570       738,370         4,588

Net assets, beginning of period....................     132,577     1,101,698       232,234     3,438,034        73,228
                                                   ------------- ------------- ------------- ------------- -------------
Net assets, end of period.........................$     167,936 $   1,719,115 $     237,804 $   4,176,404 $      77,816
                                                   ============= ============= ============= ============= =============
</TABLE>

<TABLE>
              QUALIFIED FUNDS - (Q)                    Fund          Fund          Fund          Fund          Fund
                                                        075           072           076           071           078
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>
Income -
  Reinvested dividends............................$      50,827 $     210,462 $      53,220 $      83,561 $       6,601
Expenses -
  Mortality and expense guarantee fees.............      (2,763)      (13,283)      (11,173)      (14,337)       (2,030)
                                                   ------------- ------------- ------------- ------------- -------------
Net investment income..............................      48,064       197,179        42,047        69,224         4,571

Net realized gain (loss)...........................       2,066         2,684       167,795         6,379           (78)
Net unrealized gain (loss) ........................       3,808       162,641       127,765       250,201        47,621
                                                   ------------- ------------- ------------- ------------- -------------
Net increase in net assets.........................      53,938       362,504       337,607       325,804        52,114

Net contracts purchased............................     106,966       374,235       499,233       421,149       205,370
Transfers among funds, net.........................      48,899       248,341       571,104       107,812       118,372
Payments to contract owners -
  surrenders and other benefits....................      (7,017)     (115,675)      (51,961)      (58,224)       (3,148)
                                                   ------------- ------------- ------------- ------------- -------------
Net increase in net assets.........................     202,786       869,405     1,355,983       796,541       372,708

Net assets, beginning of period....................     408,141     1,997,029     1,171,977     2,165,053       200,877
                                                   ------------- ------------- ------------- ------------- -------------
Net assets, end of period.........................$     610,927 $   2,866,434 $   2,527,960 $   2,961,594 $     573,585
                                                   ============= ============= ============= ============= =============
</TABLE>

<TABLE>
              QUALIFIED FUNDS - (Q)                    Fund          Fund          Fund        Combined
                                                        020           027           079         (P & Q)
                                                   ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>         
Income -
  Reinvested dividends............................$       9,460 $      37,328 $         617 $   8,629,106
Expenses -
  Mortality and expense guarantee fees.............      (2,739)       (5,278)         (596)   (1,137,384)
                                                   ------------- ------------- ------------- -------------
Net investment income..............................       6,721        32,050            21     7,491,722

Net realized gain (loss)...........................       1,735           259          (664)    7,635,797
Net unrealized gain (loss).........................      35,059         5,575        16,332     1,346,479
                                                   ------------- ------------- ------------- -------------
Increase in net assets resulting from operations...      43,515        37,884        15,689    16,473,998

Net contracts purchased............................     492,632       712,436        84,109    15,400,158
Transfers among funds, net.........................      34,845       363,238       146,570     1,184,674
Payments to contract owners -
  surrenders and other benefits....................      (2,665)         (247)         (519)  (13,005,384)
                                                   ------------- ------------- ------------- -------------
Net increase in net assets.........................     568,327     1,113,311       245,849    20,053,446

Net assets, beginning of period....................     166,493       298,120           127   189,026,431
                                                   ------------- ------------- ------------- -------------
Net assets, end of period.........................$     734,820 $   1,411,431 $     245,976 $ 209,079,877
                                                   ============= ============= ============= =============

</TABLE>

<TABLE>
                      STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
                          SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)


              QUALIFIED FUNDS - (Q)                    Fund          Fund          Fund          Fund          Fund
                                                        051           052           049           043           074
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>         
Income -
  Reinvested dividends............................$       3,332 $      44,742 $      17,811 $     502,680 $         308
Expenses -
  Mortality and expense guarantee fees.............        (686)       (4,081)       (1,552)      (18,867)         (541)
                                                   ------------- ------------- ------------- ------------- -------------
Net investment income..............................       2,646        40,661        16,259       483,813          (233)

Net realized gain (loss)...........................        (795)        1,111           902         8,452        (2,042)
Net unrealized gain (loss) ........................      (3,442)       23,673        (7,043)     (235,138)         (197)
                                                   ------------- ------------- ------------- ------------- -------------
Increase (decrease) in net assets resulting from
  operations.......................................      (1,591)       65,445        10,118       257,127        (2,472)

Net contracts purchased............................      66,747        79,050        14,124       137,860        14,705
Transfers among funds, net.........................     (34,599)      221,895       (18,028)     (106,737)      138,231
Reserve transfers from ReliaStar Bankers...........      -             -             -               (312)          (66)
Payments to contract owners -
  surrenders and other benefits....................      (1,759)      (19,617)      (12,154)      (63,580)     (109,553)
                                                   ------------- ------------- ------------- ------------- -------------
Net increase (decrease) in net assets..............      28,798       346,773        (5,940)      224,358        40,845

Net assets, beginning of period....................      75,077       485,786       239,449     2,848,753         6,010
                                                   ------------- ------------- ------------- ------------- -------------
Net assets, end of period.........................$     103,875 $     832,559 $     233,509 $   3,073,111 $      46,855
                                                   ============= ============= ============= ============= =============
</TABLE>

<TABLE>
              QUALIFIED FUNDS - (Q)                    Fund          Fund          Fund          Fund          Fund
                                                        075           072           076           071           078
                                                   ------------- ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>           <C>  
Income -
  Reinvested dividends............................$      15,602 $      39,135 $      17,695 $      82,159 $      -
Expenses -
  Mortality and expense guarantee fees.............      (1,852)       (7,804)       (4,196)       (9,047)       -
                                                   ------------- ------------- ------------- ------------- -------------
Net investment income..............................      13,750        31,331        13,499        73,112        -

Net realized gain (loss)...........................      (1,256)       (1,244)        2,406       (15,415)       -
Net unrealized gain (loss).........................       2,447        18,527        37,477        79,565        -
                                                   ------------- ------------- ------------- ------------- -------------
Increase (decrease) in net assets resulting from
  operations.......................................      14,941        48,614        53,382       137,262        -

Net contracts purchased............................     122,172       331,024       111,978       414,835        -
Transfers among funds, net.........................      91,009       550,454       454,818       395,368        -
Reserve transfers from ReliaStar Bankers...........        (356)       (2,156)       -             -             -
Payments to contract owners -
  surrenders and other benefits....................     (29,126)      (36,158)     (149,601)     (197,307)       -
                                                   ------------- ------------- ------------- ------------- -------------
Net increase (decrease) in net assets..............     198,640       891,778       470,577       750,158        -

Net assets, beginning of period....................     184,957       737,151       352,183     1,069,551        -
                                                   ------------- ------------- ------------- ------------- -------------
Net assets, end of period.........................$     383,597 $   1,628,929 $     822,760 $   1,819,709 $      -
                                                   ============= ============= ============= ============= =============
</TABLE>

<TABLE>

              QUALIFIED FUNDS - (Q)                    Fund          Fund          Fund        Combined
                                                        020           027           079         (P & Q)
                                                   ------------- ------------- ------------- -------------
<S>                                               <C>           <C>           <C>           <C>   
Income -
  Reinvested dividends............................$         913 $       1,357 $      -      $   8,746,129
Expenses -
  Mortality and expense guarantee fees.............        (346)         (173)       -         (1,128,765)
                                                   ------------- ------------- ------------- -------------
Net investment income..............................         567         1,184        -          7,617,364

Net realized gain (loss)...........................         (14)          559        -            880,510
Net unrealized gain (loss)..........................       1,202          293        -          7,638,382
                                                   ------------- ------------- ------------- -------------
Increase (decrease) in net assets resulting from
  operations.......................................       1,755         2,036        -         16,136,256

Net contracts purchased............................      10,853        26,056        -          7,240,069
Transfers among funds, net.........................       6,120       (31,704)       -          2,569,992
Reserve transfers from ReliaStar Bankers...........       -             -            -              8,672
Payments to contract owners -
  surrenders and other benefits....................         (53)           (3)       -        (11,008,828)
                                                   ------------- ------------- ------------- -------------
Net increase (decrease) in net assets..............      18,675        (3,615)       -         14,946,161

Net assets, beginning of period....................      44,810        35,156        -        172,059,049
                                                   ------------- ------------- ------------- -------------
Net assets, end of period.........................$      63,485 $      31,541 $      -      $ 187,005,210
                                                   ============= ============= ============= =============
</TABLE>

See accompanying notes to financial statements.
<PAGE>


RELIASTAR BANKERS SECURITY VARIABLE ANNUITY FUNDS P AND Q FOR THE  USA PLAN
                        NOTES TO FINANCIAL STATEMENTS
                                  June 30, 1997

Note 1 - Organization

ReliaStar Bankers Security Variable Annuity Funds P and Q for The USA Plan (the 
"Separate Accounts") were established under the provisions of New York 
insurance laws by ReliaStar Bankers Security Life Insurance Company 
("ReliaStar Bankers"), previously Bankers Security Life Insurance Society 
(see Note 6), in April 1987 (Funds 144, 145, 146, 147, 044, 045, 046 and 047), 
in November 1990 (Funds 148, 149, 048 and 049), in December 1990 (Fund 043), in 
January 1991 (Fund 143), in April 1995 (Funds 150, 151, 152, 050, 051 and 052), 
in May 1995 (Funds 174, 175, 172, 176, 171, 120, 127, 074, 075, 072, 076, 071, 
020 and 027) and in November 1996 (Funds 178, 179, 078 and 079).  The Separate 
Accounts are registered with the Securities and Exchange Commission as a unit 
investment trust under the Investment Company Act of 1940, as amended (the 
"Act"), and are used to fund certain benefits for variable annuity policies 
issued by ReliaStar Bankers.  The assets of the Separate Accounts are invested 
in open-end diversified management investment companies registered under the 
Act.

Note 2 - Investments

Security transactions are recorded on the trade date at the purchase cost or 
sales proceeds, as applicable.  Investments owned are valued at closing market 
quotations.  The difference between beginning of year value and current market 
value of investments owned is recorded as an unrealized gain (loss) on 
investments.  Dividends received are generally recorded as income on the record 
date and are reinvested to purchase additional mutual fund shares.  The 
aggregate cost of shares acquired and the aggregate proceeds from shares sold 
for the six months ended June 30, 1997, were:

<TABLE>

       Cost of      Proceeds          Cost of      Proceeds           Cost of    Proceeds 
       Shares        from              Shares        from              Shares     	 from 
Fund  Acquired     Shares Sold  Fund  Acquired     Shares Sold  Fund  Acquired   Shares Sold   
- ----  -----------  -----------  ----  -----------  -----------  ----  ---------  ------------
<S>   <C>          <C>          <S>   <C>          <C>          <S>   <C>        <C> 
144   $ 9,318,585  $ 8,046,220  176   $ 2,316,333  $ 1,336,518  052   $ 745,673  $    238,966
145     2,833,991    4,603,479  171       523,943      188,736  049      60,279        41,026
146     2,982,621    4,389,096  178       624,178       14,232  043     718,566       279,557
147     1,716,296    2,105,223  120       846,666       22,256  074       37,242       27,856
148     3,412,995    3,920,483  127     1,192,671       41,163  075      221,699       23,243
150       191,880       89,377  179     1,536,132      546,712  072     835,662       113,197
151        20,605       22,554  044     6,496,477    5,372,975  076   1,638,696       595,200
152       720,753      247,451  045     2,700,531    4,113,589  071     665,247       104,275
149       132,380       28,004  046     3,369,000    5,237,523  078     337,003         7,838
143       766,190      307,969  047     1,857,500    2,821,931  020     556,109        22,588
174        22,340        3,227  048     2,152,469    1,486,724  027   1,142,441        17,577
175       180,140       41,794  050       253,279       59,123  079     321,641        90,538
172     1,065,993       96,499  051        47,201       10,919

</TABLE>

Note 3 - Taxes

ReliaStar Bankers is taxed as a life insurance company under the Internal 
Revenue Code of 1986, as amended (the "Code").  Since the Separate Accounts 
are not separate entities from ReliaStar Bankers, and their operations form a 
part of ReliaStar Bankers, they will not be taxed separately as a "regulated 
investment company" under Sub-chapter M of the Code.  Under existing Federal 
income tax law, investment income of the Separate Accounts, to the extent that 
it is applied to increase reserves under a contract, is not taxed and may be 
compounded through reinvestment without additional tax to ReliaStar Bankers.

Note 4 - Charges and Transfers

ReliaStar Bankers does not deduct a sales charge from purchase payments made 
for these contracts.  All or a portion of the accumulated value may be 
withdrawn during the accumulation period.  However, purchase payments that 
are partially or totally withdrawn from the contract prior to eight years from 
their date of payment will be charged (with certain exceptions) a contingent 
deferred sales charge of a percentage of the amount of the purchase payment 
withdrawn.  No such charge will be imposed against withdrawals of purchase 
payments held for at least eight years.  The withdrawn amounts shall be 
considered withdrawals of purchase payments until the total of all purchase 
payments in the accumulated value have been withdrawn.  A contingent deferred 
sales charge will not be made against that portion of withdrawals which are 
in excess of the total of all purchase payments.  Within the period applicable 
to the contingent deferred sales charge for purchase payments, the contract 
owner may surrender up to 10% of such purchase payments held for at least one 
year, within stated guidelines, without paying a contingent deferred sales 
charge.  This "free withdrawal" amount is cumulative to 20% of such purchase 
payments if no withdrawals are taken for a two-year period.  ReliaStar Bankers 
deducts a daily charge equal to an annual rate of 1.25% of the daily asset 
value of the Separate Accounts for mortality and expense risks assumed.  In 
addition, on each contract anniversary, ReliaStar Bankers deducts an annual 
maintenance charge of $30 from the accumulated value of the contract.  Where 
applicable, premium taxes are charged.

The amount of reserves for contracts in the distribution period is determined 
by actuarial assumptions which meet statutory requirements.  Gains and losses 
resulting from actual mortality experience, the full responsibility for which 
is assumed by ReliaStar Bankers, are offset by transfers to, or from, ReliaStar 
Bankers.  Included in Net receivable from (payable to) ReliaStar Bankers are 
policy transactions which are unsettled as of the reporting date.

<PAGE>

Note 5 - Transfers Among Funds

ReliaStar Bankers established a fixed fund in 1989 to which contract owners in 
the Separate Accounts could transfer all or part of their contract equity.  
This fund is reported in the General Account of ReliaStar Bankers.  Transfer 
activity to/from the fixed annuity fund is included in Transfers Among Funds 
in the Statements of Operations and Changes in Net Assets.  Net transfers from 
the fixed fund were $1.2 million and $2.6 million for the six months ended June 
30, 1997 and 1996.

Note 6 - Supplementary Information

Accumulation unit values for a unit of the funds outstanding at June 30, were:

Fund   1997   1996   1995   1994   1993   1992   1991   1990   1989   1988
- ----   ----   ----   ----   ----   ----   ----   ----   ----   ----   ----
144    $1.57  $1.51  $1.46  $1.40  $1.37  $1.34  $1.29  $1.22  $1.14  $ 1.06
145     3.26   3.07   2.22   1.81   1.80   1.38   1.19   1.20   1.16    0.97
146     3.07   2.75   2.41   2.24   2.12   1.74   1.42   1.21   1.16    1.06
147     2.66   2.27   2.03   1.77   1.73   1.54   1.36   1.31   1.29    1.12
148     1.99   1.60   1.48   1.49   1.13   1.06   0.94   n/a    n/a     n/a
150     1.28   1.16   1.05   n/a    n/a    n/a    n/a    n/a    n/a     n/a
151     1.11   1.04   0.99   n/a    n/a    n/a    n/a    n/a    n/a     n/a
152     1.76   1.37   1.11   n/a    n/a    n/a    n/a    n/a    n/a     n/a
149     1.19   1.13   1.04   1.10   1.10   1.08   1.03   n/a    n/a     n/a
143     2.17   1.71   1.39   1.15   1.12   1.00   1.00   n/a    n/a     n/a
174     1.10   1.03   1.00   n/a    n/a    n/a    n/a    n/a    n/a     n/a
175     1.38   1.17   1.02   n/a    n/a    n/a    n/a    n/a    n/a     n/a
172     1.52   1.23   1.02   n/a    n/a    n/a    n/a    n/a    n/a     n/a
176     1.69   1.28   1.03   n/a    n/a    n/a    n/a    n/a    n/a     n/a
171     1.47   1.27   1.06   n/a    n/a    n/a    n/a    n/a    n/a     n/a
178     1.17   n/a    n/a    n/a    n/a    n/a    n/a    n/a    n/a     n/a
120     1.34   1.12   1.01   n/a    n/a    n/a    n/a    n/a    n/a     n/a
127     1.24   1.04   n/a    n/a    n/a    n/a    n/a    n/a    n/a     n/a
179     1.08   n/a    n/a    n/a    n/a    n/a    n/a    n/a    n/a     n/a
044     1.56   1.49   1.44   1.39   1.36   1.33   1.28   1.21   1.13    1.05
045     3.51   3.30   2.39   1.95   1.94   1.48   1.27   1.27   1.25    1.04
046     3.13   2.80   2.46   2.28   2.16   1.78   1.45   1.23   1.18    1.08
047     2.59   2.21   1.97   1.72   1.69   1.50   1.33   1.28   1.26    1.10
048     1.99   1.60   1.48   1.49   1.13   1.06   0.94   n/a    n/a     n/a
050     1.29   1.17   1.06   n/a    n/a    n/a    n/a    n/a    n/a     n/a
051     1.18   1.10   1.05   n/a    n/a    n/a    n/a    n/a    n/a     n/a
052     1.78   1.39   1.12   n/a    n/a    n/a    n/a    n/a    n/a     n/a
049     1.18   1.13   1.04   1.10   1.09   1.08   1.03   n/a    n/a     n/a
043     2.20   1.73   1.41   1.17   1.13   1.01   1.01   n/a    n/a     n/a
074     1.09   1.02   n/a    n/a    n/a    n/a    n/a    n/a    n/a     n/a
075     1.37   1.16   1.01   n/a    n/a    n/a    n/a    n/a    n/a     n/a
072     1.51   1.22   1.01   n/a    n/a    n/a    n/a    n/a    n/a     n/a
076     1.69   1.29   1.03   n/a    n/a    n/a    n/a    n/a    n/a     n/a
071     1.51   1.30   1.09   n/a    n/a    n/a    n/a    n/a    n/a     n/a
078     1.13   n/a    n/a    n/a    n/a    n/a    n/a    n/a    n/a     n/a
020     1.27   1.07   n/a    n/a    n/a    n/a    n/a    n/a    n/a     n/a
027     1.25   1.03   n/a    n/a    n/a    n/a    n/a    n/a    n/a     n/a
079     1.07   n/a    n/a    n/a    n/a    n/a    n/a    n/a    n/a     n/a




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission