IDS CERTIFICATE CO /MN/
POS AMI, 1994-03-25
Previous: TOYS R US INC, PRE 14A, 1994-03-25
Next: IOWA ILLINOIS GAS & ELECTRIC CO, 10-K, 1994-03-25



<PAGE>
PAGE 1

                SECURITIES AND EXCHANGE COMMISSION

                         WASHINGTON, D.C.

                             FORM S-1

          POST-EFFECTIVE AMENDMENT NUMBER THIRTY-FIVE TO

               REGISTRATION STATEMENT NUMBER 2-55252

                 SERIES D-1 INVESTMENT CERTIFICATE

        (FORMERLY SINGLE-PAYMENT CERTIFICATES, SERIES D-1)

                               UNDER

                    THE SECURITIES ACT OF 1933

                    IDS CERTIFICATE COMPANY                        
          (IDS Certificate Company effective April 1984)
        (Exact name of registrant as specified in charter)

                             DELAWARE                              
  (State or other jurisdiction of incorporation or organization)

                               6725                                
     (Primary Standard Industrial Classification Code Number)

                            41-6009975                             
               (I.R.S. Employer Identification No.)

        IDS Tower 10, Minneapolis, MN  55440, (612) 671-3131       
        (Address, including zip code, and telephone number,
 including area code, of registrant's principal executive offices)

Bruce A. Kohn - IDS Tower 10, Minneapolis, MN 55440-0010,(612) 671-2221
     (Name, address, including zip code, and telephone number,
            including area code, of agent for service)

The Registrant has registered an indefinite number or amount of
securities under the Securities Act of 1933 pursuant to Section 24-
f of the Investment Company Act of 1940.  Registrants' Rule 24f-2
Notice for its most recent fiscal year was filed on or about
February 25, 1994.

<PAGE>
PAGE 2
<TABLE>
<CAPTION>
           PART I.  CROSS REFERENCE SHEET FOR PROSPECTUS
                           PURSUANT TO RULE 404(c)

                                                                  Page
Item                               Caption                        Number in
Number                             Prospectus                     Prospectus
<S>                                <C>                            <C>
Item 1. Forepart of the                                           Cover
Registration Statement
and Outside Front Cover
Page of Prospectus.

Item 2. Inside Front and           Available Information about     2
Outside Back Cover Pages           IDSC.  
of Prospectus.                     

Item 3. Summary Informa-           Summary of Contents.            3-5
tion, Risk Factors                 
and Ratio of Earnings
to Fixed Charges.

Item 4. Use of Proceeds.           How your money is used by     7,17;2,6 and
                                   and protected; Investment     10
                                   Policies.
                                   
Item 5. Determination of           Not Applicable.                 -
Offering Price.

Item 6. Dilution.                  Not Applicable.                    -

Item 7. Selling Security           Not Applicable.                    -
Holders.

Item 8. Plan of                    Using the Series D-1            7,14-15
Distribution                       Investment Certificate;
                                   How your certificate is
                                   managed.
                                   
Item 9. Description of             About the Series D-1            5-11
Securities to Be                   Investment Certificate;
Registered.                        Using the Series D-1
                                   Investment Certificate.

Item 10. Interests of              Not Applicable.                  -
Named Experts and Counsel.


<PAGE>
PAGE 3
                   PART I. CROSS REFERENCE SHEET FOR PROSPECTUS
                        PURSUANT TO RULE 404(c) (Continued)


                                                                  Page
Item                               Caption                       Number in
Number                             Prospectus                    Prospectus

Item 11. Information with          Invested and guaranteed        14-15, 17
Respect to the Registrant.         by IDSC; Regulated by          19-20
                                   Government; Relationship
                                   between IDSC and IDS, Capital
                                   structure and certificates
                                   issued; Director and Officers.
                                                            
Item 12. Disclosure of             Directors and Officers also see     17
Commission Position on             Item 17 in Part II.
Indemnification for
Securities Act Liabilities.
/TABLE
<PAGE>
PAGE 4
IDS Series D-1 Investment Certificate

Prospectus/April 27, 1994                                         
   
This prospectus describes the Series D-1 Investment Certificate 
(Series D-1) issued by IDS Certificate Company (IDSC).  The Series
D-1 certificate is offered only in connection with the IDS
Retirement Plan, the IDS Incentive and Thrift Plan, the Career
Distributors' Retirement Plan (CDRP), the IDS DVP Retirement Plan,  
the IDS Savings Plan and the IDS DVP Savings Plan of IDS Financial
Corporation and its subsidiary companies, and the IDS Mutual Funds
Profit Sharing Plan of the IDS MUTUAL FUND GROUP(individually a
"Plan" and collectively the "Plans") and to affiliated companies of
IDSC.  These Plans have been adopted for the exclusive benefit and
participation of eligible employees and personal financial planners
of IDS Financial Corporation and its subsidiary companies, and the
IDS MUTUAL FUND GROUP.
    
IDSC offers persons who retire as full-time employees or as full-
time financial planners or district managers of IDS Financial
Corporation (IDS) and its subsidiary companies the opportunity to
purchase the Series D-1 Certificate in Individual Retirement
Accounts (IRAs).

IDSC guarantees a specific rate of interest for each calendar
quarter.  IDSC also guarantees the principal of your certificate
(page 5).

The Series D-1 certificate matures 20 years from its issue date. 
Its value at maturity will be equal to total contributions made
plus interest earned and less any withdrawals (i.e. surrenders)
(page 6).

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY
STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF
THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.

The prospectus gives you facts about the Series D-1 certificate and
describes its terms and conditions.  You should read it to decide
if this certificate is the right investment for you.  Keep it with
your investment records for future reference.

IDS Certificate Company
IDS Tower 10
Minneapolis, MN  55440-0010
1-800-437-3463
1-800-846-4293 (TTY)
An American Express company
<PAGE>
PAGE 5
Annual Interest Rates as of April 27, 1994
___________________________________________________________________
Simple              Compound
Interest            Effective
Rate                Yield

4.94%               5.05%
___________________________________________________________________
   
These rates were in effect on the date of this prospectus.  IDSC
reviews and may change its rates on new purchases each week.  The
interest rate paid during the first calendar quarter the
certificate is owned will be that in effect on the date an
application or investment is accepted.  IDSC guarantees that when
the rate for new purchases takes effect, the rate for the first
quarter will be within a specified range of the average 12-month
certificate of deposit rate then published in the most recent BANK
RATE MONITOR National Index (trademark), N. Palm Beach, FL 33408
(page 8-9).  Interest rates for future calendar quarters are
declared at the discretion of IDSC and may be greater or less than
the rates shown here.
    
The Series D-1 certificate is backed 100 percent by our investments
on deposit instead of by federal insurance.  There are no sales or
surrender charges.  There is no minimum rate of interest.  IDSC
does not have a distribution agreement or pay a distribution fee
with respect to this certificate.
                                          
AVAILABLE INFORMATION ABOUT IDSC

IDSC is subject to the reporting requirements of the Securities
Exchange Act of 1934.  Reports and other information on IDSC are
filed with the Securities and Exchange Commission (SEC) and can be
inspected and copied at the public reference section of the SEC,
Washington, D.C. and also at the following regional offices:

Region 1 New York City, New York
75 Park Place 
14th Floor
New York, NY  10007
   
Region 4 Chicago, Illinois
500 West Madison Street
Suite 1400
Chicago, IL  60611

Region 7 Los Angeles, California
5670 Wilshire Blvd.
11th Floor
Los Angeles, CA  90036
    
You can obtain copies from the Public Reference Section of the SEC,
450 5th Street, N.W., Washington, D.C. 20549 at prescribed rates.
<PAGE>
PAGE 6
We are not responsible for any information about IDSC except for
the information in this prospectus, including any supplements, in
any reports filed with the SEC or in any supplemental sales
material we have authorized for use in the sale of this
certificate.

No person has authority to change the terms of this certificate or
to bind IDSC by any statement not in this prospectus.

We reserve the right to issue other securities with different
terms.

SUMMARY OF CONTENTS

Listed below is a summary of items you should consider in
evaluating the certificate.  These items are discussed in more
detail elsewhere in the prospectus as indicated.

About the Series D-1 Investment Certificate
   
Investment Amounts and Interest Rates - The Series D-1 certificate
is purchased by the trustee or custodian (page 8) at the direction
of Plan participants or IRA owners using contributions to a Plan or
IRA or by affiliated companies of IDSC.  IDSC will pay the trustee
or custodian at maturity the face amount plus earned interest. 
Interest rates are declared each calendar quarter beginning on Jan.
1, April 1, July 1, and Oct. 1.  The rate for the first calendar
quarter will be within a specified range of an average 12-month
certificate of deposit rate as published in the BANK RATE MONITOR
National Index (trademark) N. Palm Beach, FL 33408.  Future
interest rates are at the discretion of IDSC (page 5).
    
Determining the Face Amount and Principal of the Series D-1
Investment Certificate - The face amount of the certificate is the
total amount invested.  The principal is the total investment plus
interest compounded monthly over the 20-year life of the
certificate, less withdrawals (page 6).

Value at Maturity Will Exceed Face Amount - We guarantee the rate
of interest on the Series D-1 certificate for each calendar
quarter.  Due to interest received, the value at maturity of a
certificate held to maturity will exceed the face amount of the
certificate (page 6).

Earning Interest - Interest accrues and is credited daily and will
be compounded at the end of each calendar month (page 6). 

Using the Series D-1 Investment Certificate

Contributions to the Certificate - Instructions to Plan
participants on how to direct contributions to the Series D-1
certificate may be obtained through the appropriate Plan
Administrator or, for IRAs, from your IDS personal financial
planner or your local IDS office or by writing to IDS Financial
Services Inc., IDS Tower 10, Minneapolis, MN 55440-0534 or by
calling IDS Certificate Service Information at toll free 1-800-437-
3463.  The Series D-1 certificate is offered only to eligible
participants in connection with the IDS Retirement Plan, the IDS<PAGE>
PAGE 7
   
Incentive and Thrift Plan, the Career Distributors' Retirement Plan
of IDS Financial Corporation, the IDS DVP Retirement Plan, the IDS
Savings Plan, the IDS DVP Savings Plan, the IDS Mutual Funds Profit
Sharing Plan, IRAs of persons who retire as full-time IDS
employees, financial planners or district managers and to
affiliated companies of IDSC. (page 7).
    
Other IRAs or 401(k) Plan Accounts and Other Qualified Retirement
Accounts - When a participant takes a qualifying distribution from
a plan qualified under Internal Revenue Code 401(a), the
participant's Series D-1 certificate plan account may be rolled
over into an IRA or other qualified retirement plan account where
allowed by a Plan (page 7).  The Career Distributors' Retirement
Plan is a nonqualified deferred compensation plan. 

Receiving Cash - A participant in a Plan (other than CDRP) or an
IRA owner may receive cash after taking an "in kind" distribution
of his or her Series D-1 certificate plan account or IRA, subject
to federal tax laws and the terms of the payout options (page 8).
                                                                    
At Maturity - If the Series D-1 certificate is held to maturity
following an "in kind" distribution, a check for the principal will
be sent.  Payout options also are available (page 9).

Transferring the Series D-1 Certificate Ownership - While the
Series D-1 certificate is not negotiable, under limited
circumstances it can, if eligible, be transferred to a qualified
plan or IRA trustee or custodian upon written request (page 10).

Giving Us Instructions - All instructions to us must be in proper
written form (page 10).

Income and Taxes

Tax Treatment of this Investment - Interest earned on the Series D-
1 certificate is generally not taxable until withdrawn (page 11). 

How your money is used and protected
   
Invested and guaranteed by IDSC - IDSC, a wholly owned subsidiary
of IDS Financial Corporation (IDS), issues the Series D-1
certificate in the name of the custodian of the IRA, trustee of a
Plan or in the case of the CDRP of IDS Financial Corporation, to
IDS as the sponsor of the plan or to an affiliated company of IDSC. 
This section gives basic information about IDSC's assets and income
(page 11).
    
Regulated by Government - The Series D-1 certificate is a security
and is governed by federal and state law (page 12).

Backed by our investments - Our investments, mostly debt
securities, are on deposit (page 12).

Investment Policies - We do not purchase securities on margin or
invest in commodities nor do we participate on a joint basis or
joint-and-several basis in any trading account in securities.  
There are no restrictions on concentration of investments in <PAGE>
PAGE 8
industries.  We may lend securities.  We also may purchase
securities on a "when-issued" basis (page 13).

Relationship Between IDSC and IDS - IDS is our parent company.  It,
in turn, is owned by American Express Company (American Express)
(page 14).

Capital structure and certificates issued - (page 14).

Investment management and services - IDS acts as investment adviser
for our certificates.  The Investment Advisory and Services
Agreement governs IDS' transactions on our behalf and the fees we
pay IDS for investment advisory services.  There is no distribution
fee charged (page 14).

Employment of Other American Express Affiliates - IDS may employ
other American Express affiliates to perform certain transactions
for us (page 15).

Directors and officers - This section contains information about
our management and directors. (page 16-17).

ABOUT THE SERIES D-1 INVESTMENT CERTIFICATE

Investment Amounts and Interest Rates

The Series D-1 Certificate is a security purchased with single or
multiple payments.  The amount that can be invested is determined
by the provisions of the Plans and applicable tax laws.  A
participant's Plan investment is the dollar amount or its
equivalent percentage contributions directed to the participant's
Plan account.  The interest rate applied to the investment is the
quarterly rate then in effect.  Investments earn interest from the
date IDSC accepts each Plan contribution or IRA contribution.

Interest on the Series D-1 certificate is guaranteed for each
calendar quarter.  The rate paid will not change during a quarter. 
A calendar quarter begins each Jan. 1, April 1, July 1, or Oct. 1. 
IDSC guarantees that when rates for new purchases take effect, the
rate will be within a range from 75 to 175 basis points above the
average interest rate then published for 12-month certificates of
deposit in the BANK RATE MONITOR National Index (trademark), N.
Palm Beach, FL 33408.  For example, if the rate published for a
given week in the BANK RATE MONITOR National Index (trademark), N.
Palm Beach, FL 33408 for 12-month certificates is 3.25 percent,
IDSC's rate in effect for new purchases would be between 4 percent
and 5 percent.
   
Interest rates may differ for investments of more than $1 million
in one or more Series D-1 Certificates by any affiliated company of
IDSC.  When rates for new purchases by any such company take
effect, the rate will be within a range from 20 basis points below
to 80 basis points above the average interest rate then published
for 12-month certificates of deposit in the BANK RATE MONITOR
National Index (trademark), N. Palm Beach, FL 33408.
    
The BANK RATE MONITOR National Index (trademark), N. Palm Beach, FL
33408 is an index of rates and annual effective yields offered on
various length certificates of <PAGE>
PAGE 9
deposit by large banks and thrifts in large metropolitan areas. 
The frequency of compounding varies among the banks and thrifts.  

Certificates of deposit in the BANK RATE MONITOR National Index
(trademark), N. Palm Beach, FL 33408 are government-insured fixed-
rate time deposits.  The BANK RATE MONITOR National Index
(trademark), N. Palm Beach, FL  33408 is published in the BANK RATE
MONITOR, a weekly magazine published in N. Palm Beach, FL, by
Advertising News Service Inc., an independent national news
organization that collects and disseminates information about bank
products and interest rates.  It is not affiliated with IDSC, IDS,
or any of their affiliates.

The publisher of the BANK RATE MONITOR distributes to national and
broadcast news media on a regular weekly basis its current index
rates for various terms of certificates of deposit of banks and
thrifts. 

The BANK RATE MONITOR periodical may be available in your local
library.  To obtain information on the current BANK RATE MONITOR
National IndexTM rates, call IDS Certificate Holder Service at 1-
800-437-3463 or TTY number 1-800-846-4293.

Interest is credited to the certificate daily. The rate in effect
on the day the contribution is accepted in Minneapolis will apply
to the certificate.  The interest rate shown on the front of this
prospectus may or may not be in effect on the date a participant's
contribution is accepted.

Interest for future calendar quarters may be greater or less than
the rates for the first quarter.  The then prevailing investment
climate, including 12-month average certificate of deposit
effective yields as reflected in the BANK RATE MONITOR National
Index (trademark), N. Palm Beach, FL 33408, will be a primary
consideration in deciding future rates.  Nevertheless, IDSC has
complete discretion as to what interest it will declare beyond the
initial quarter.

Any investments rolled over from the Series D-1 certificate to an
IRA or 401(k) plan account or other qualified retirement account
will be subject to the limits and provisions of that account or
plan and applicable tax laws.

Determining the Face Amount and Principal of the Series D-1
Investment Certificate

The face amount is the amount of the initial investment in the
Series D-1 certificate.  At the beginning of each quarter, all
interest previously credited to a Series D-1 certificate and not
withdrawn will become part of its principal.  For example: if the
initial investment in a certificate was $100,000, the face amount
would be $100,000.  If the certificate earns $1,000 in interest
during a quarter and it is not withdrawn, the principal for the
next quarter will be $101,000.  Your principal is guaranteed by
IDSC.

Value at Maturity Will Exceed Face-Amount
The Series D-1 certificate matures in 20 years.  A certificate held
to maturity will have had interest declared each quarter over its
life.  Interest once declared for the quarter will not be reduced. 
The value at maturity will exceed the face amount.<PAGE>
PAGE 10
Earning Interest

Interest is accrued and credited daily on the Series D-1
certificate.  If a withdrawal is made during a month, interest will
be paid to the date of the withdrawal.  Interest is compounded at
the end of each calendar month.  The amount of interest earned each
month is determined by applying the daily interest rate then in
effect to the daily balance of the Series D-1 certificate. 
Interest is calculated on a 360-day year basis.

USING THE SERIES D-1 INVESTMENT CERTIFICATE

Contributions to the Series D-1 Investment Certificate

A contribution will be made to the Series D-1 Certificate by the
Plan sponsor as directed by the participant.  Instructions to Plan
participants on how to direct Plan contributions to a Series D-1
certificate may be obtained from the appropriate Plan
Administrator.  The amount of contributions made on behalf of a
participant or IDS will be limited by the terms of the Plan and
applicable tax laws.

Any additional contributions in a Plan or IRA made on behalf of
participants or investors who already have a beneficial interest in
or related to an IDS Series D-1 Investment Certificate in the same
Plan or IRA will be added directly to that certificate, rather than
invested in a new certificate.
   
The Series D-1 certificate is offered only in connection with the
IDS Retirement Plan, the IDS Incentive and Thrift Plan, the Career
Distributors' Retirement Plan of IDS ("CDRP"), the IDS DVP
Retirement Plan, the IDS Savings Plan, the IDS DVP Savings Plan,
the IDS Mutual Funds Profit Sharing Plan, and the IRAs of persons
who retire as full-time employees, financial planners or district
managers of IDS Financial Corporation (IDS), its subsidiary 
companies, and the IDS MUTUAL FUND GROUP and to affiliated
companies of IDSC.  These Plans are for the exclusive benefit of
eligible employees and financial planners of IDS and its subsidiary
companies and the IDS MUTUAL FUND GROUP.  Any Series D-1
certificate issued will be owned by and issued in the name of the
trustee or custodian of the IRA or Plan except that a certificate
issued in conjunction with CDRP will be issued in the name of IDS. 
    
Participating employees and planners have a beneficial interest in
or related to the applicable Series D-1 certificates but are not
the direct owners.  The terms of a Plan, as interpreted by the
applicable Plan trustee, or IDS in the case of CDRP, will determine
how a participant's individual account is administered.  These
terms will likely differ in some aspects from those of the Series
D-1 certificate.  The custodian or trustee may change the ownership
of any Series D-1 certificate issued to a participant in a Plan in 
connection with an "in kind" distribution of benefits from a Plan
as described below.  Any new custodian or trustee, including any
IRA custodian, will be responsible for contacting us to change
ownership.

<PAGE>
PAGE 11
Other IRAs or 401(k) Plan Accounts and Other Qualified Retirement
Accounts

Unless prohibited by your Plan, any Series D-1 certificate proceeds
distributed to an eligible participant in a qualifying
distribution, may be invested in an IRA or qualified retirement
plan.  Transfer of proceeds of the Series D-1 certificate to an
IRA, or 401(k) plan account or other qualified retirement plan
account will be limited by plan provisions and applicable federal
law.  Federal tax laws may affect your ability to invest in certain
types of retirement accounts.  You may wish to consult your tax
adviser or your local IDS Tax and Business Services tax
professional, where available, for further information.

In addition, under limited circumstances a Series D-1 certificate
may be transferred "in kind" to an IRA or qualified retirement
account.  An "in kind" distribution will not reduce or extend the
certificate's maturity.  If an "in kind" transfer is made, the
terms and conditions of the Series D-1 certificate apply to the IRA
or qualified retirement account as the holder of the certificate. 
The terms of the Plan, as interpreted by the Plan trustee or
administrator, will determine how a participant's individual
account with the Plan is administered.  These terms may differ from
the terms of the certificate.  A Series D-1 certificate may only be
distributed "in kind" to an IRA or other qualified retirement
account.  If you make a withdrawal from a qualified retirement plan
or IRA prior to age 59 1/2, you may be required to pay federal
early distribution penalty tax.

IDSC will withhold federal income taxes of 10% on IRA withdrawals
unless you tell us not to.  IDSC is required to withhold federal
income taxes of 20 percent on most qualified plan distributions,
unless the distribution is directly rolled over to another
qualified plan or IRA.  See your tax adviser to see how these rules
apply to you before you request a distribution from your plan or
IRA.

Receiving Cash 

The following sections briefly describe the limitations upon a
participant's ability to withdraw cash from the Series D-1
certificate.  Any such withdrawal could take place after the
participant has taken an "in kind" distribution of the Series D-1
certificate.

Federal Tax Limitations - The following briefly discusses certain
federal tax limitations on a participant's ability to take "in
kind" distributions.  You may wish to consult your tax adviser or
your local IDS Tax and Business Services tax professional, where
available, for further information.
     
If a Series D-1 certificate is distributed to the beneficial owner
by the trustee or custodian of a plan qualified under Section
401(a) of the Internal Revenue Code of 1986 then, unless otherwise
elected by the trustee or custodian on a form satisfactory to IDSC:
    
1)   the maturity date will be no later than the end of the taxable
     year in which the later of the following occurs:<PAGE>
PAGE 12
   
     a)   the beneficial owner attains age 70 1/2; or
     b)   distribution of the Series D-1 certificate is made to the
          beneficial owner; and
    
2)   the total value of the Series D-1 certificate will be paid out
     in equal or substantially equal monthly, quarterly, semiannual
     or annual payments over a specified period of time which does
     not extend beyond the life expectancy (determined as of the
     maturity date) or the joint and survivor life expectancy of
     the beneficial owner and his/her spouse.

If the Series D-1 certificate is issued in connection with an
Individual Retirement Account (IRA) or other qualified Plan, (1)
the owner must elect a maturity date which is no later than the
taxable year in which he or she attains age 70 1/2, and (2) the
total value of the Series D-1 certificate will be paid out in equal
or substantially equal monthly, quarterly, semiannual or annual
payments over a specified period of time which does not extend
beyond the owner's life expectancy (determined as of the end of the
taxable year in which the owner attains age 70 1/2) or the joint
and survivor life expectancy of the owner and his/her spouse.

Except as noted above, each of the payout options described is
subject to the following general provisions governing payout
options.

     'All election(s) must be made by written notice in a form
     acceptable by IDSC.  The election(s) will become effective on
     the date(s) chosen.

     'No election(s) can be made that will require IDSC to make any
     payment later than 30 years from the date elected; and make
     any term or periodic interest payment of less than $50.

     'After the date of the elected payout option, the owner may
     elect to receive all or part of the balance left under a
     payout option.  If done only in part, the balance may be left
     under the elected option.

Payout Options - Any time after the issue date of the Series D-1
certificate if an "in kind" distribution has occurred, including at
the time of maturity, a payout option may be elected for all or any
part of a Plan investment.  The payout options are described below. 
Payout options may be changed.  The balance remaining in the
certificate will continue to accrue interest at the then current
rate; the amount transferred to an option will continue to accrue
interest at the then current option rate.  The maturity date of the
balance will not be affected.  Notwithstanding the provisions of
the payout options herein described, tax laws in effect at the time
a payout option is selected and plan provisions may limit the
availability of the option.

Withdrawals - Withdrawals can be made from the certificate.  To do
so, a request must be submitted in a form acceptable to IDSC at the
address or phone number on the cover of this prospectus.  If
proceeds from a full or partial surrender are received directly by <PAGE>
PAGE 13
a participant and are not transferred to a trustee or custodian of
a qualified retirement plan, the participant may be penalized by
the IRS for this may be considered an early withdrawal.

Installment Payments - Installment payments of $50 or more may be
elected.  The payment periods designated may be monthly, quarterly,
semiannually or annually over a period of more than two years but
less than thirty years, but also cannot exceed that permitted under
federal tax law.  Payments will begin one payment period after the
effective date of the payout option.  Depending on the size of the
payment selected, these payments may include both principal and
interest.

Periodic Interest Payments - Combined interest on the Series D-1
certificate may be paid in monthly, quarterly, semiannual or annual
payments of more than two years but less than thirty years provided
the payments are at least $50.  The time period selected cannot
exceed that permitted under federal tax law.

Deferred Interest - At maturity or after any installment or
periodic interest payout plan has begun, all or part of the Series
D-1 certificate may be left with IDSC to continue to earn interest
for an additional period of years.  The additional years elected
may not exceed the earlier of thirty years from the date of
maturity or date on which the participant reaches age 70 1/2.

At its option, IDSC may defer for not more than thirty days any
payment to which the participant may become entitled prior to the
Series D-1 certificate's maturity.  IDSC will pay interest on the
amount deferred at the rate used in accumulating the reserves for
the Series D-1 certificate for any period of deferment.  Any
payment by us also may be subject to other deferment as provided by
the rules, regulations or orders made by the Securities and
Exchange Commission.

At Maturity

If an "in kind" distribution has been taken, at the Series D-1
certificate's maturity, a check will be sent for the remaining
value of the certificate.  Instead of receiving cash, the Deferred
Interest Option, or one of the payout options explained above may
be selected.

Transferring Series D-1 Investment Certificate Ownership

When the Series D-1 certificate is owned by a trustee or custodian
of a Plan or IRA, the trustee or custodian may request a transfer
of the ownership of the Series D-1 certificate on the books of
IDSC.  A transfer request must be in a form acceptable to the Plan
or the IRA custodian and to IDSC and received at IDSC's home
office.  

Giving Us Instructions

We must receive proper notice in writing or by telephone, at (612)
671-5656 (not a toll free number), of any instructions regarding a
certificate.
<PAGE>
PAGE 14
Proper written notice must:

'be addressed to our home office,

'include sufficient information for us to carry out the request,
and

'be signed and dated by all participant(s).

All amounts payable by us in connection with the Series D-1
certificate are payable at our home office unless we advise
otherwise.

INCOME AND TAXES

Tax Treatment of This Investment

Interest paid to the Series D-1 certificate is generally not
taxable until a participant begins to make withdrawals.  For
further discussion of certain federal tax limitations, see page 9.

Rules regarding Plan distributions and other aspects of the Series
D-1 certificate are complicated.  We recommend that participants
consult their own tax adviser or local IDS Tax and Business
Services tax professional, where available, to determine how the
rules may apply to their individual situation.

Withholding Taxes

According to federal tax laws, you must provide us with your
correct certified taxpayer identification number.  This number is
your Social Security number.  If you do not provide this number, we
may be required to withhold a portion of your interest income and
certain other payments, including distributions from a retirement
account or qualified plan.  Be sure your correct taxpayer
identification number is provided.

If you supply an incorrect taxpayer identification number, the
Internal Revenue Service may assess a $50 penalty against you.

How your money is used and protected

Invested and guaranteed by IDSC
   
The IDS Series D-1 Certificate is issued and guaranteed by IDSC, a
wholly owned subsidiary of IDS Financial Corporation (IDS).  We are
by far the largest issuer of face amount certificates in the United
States, with total assets of more than $2.9 billion and a net worth
in excess of $161 million on Dec. 31, 1993.
    
We back our certificates by investing the money received and
keeping the invested assets on deposit.  Our investments generate
interest and dividends, out of which we pay
o interest to certificate holders
o various expenses, including taxes, fees to IDS for advisory and
other services and distribution fees to IDS Financial Services Inc.<PAGE>
PAGE 15
For a review of significant events relating to our business, see
"Management's discussion and analysis of financial condition and
results of operations."

Most banks and thrifts offer investments known as certificates of
deposit that are similar to our certificates in many ways.  Banks
and thrifts generally have federal deposit insurance for their
deposits and lend much of the money you deposit to individuals,
businesses and other enterprises.  Other financial institutions may
offer investments with comparable combinations of safety and return
on investment.

Regulated by government

Because the IDS Series D-1 Certificate is a security, its offer and
sale are subject to regulation under federal and state securities
laws.  (It is a face amount certificate -- not a bank product, an
equity investment, a form of life insurance or an investment
trust.)

The federal Investment Company Act of 1940 requires us to keep
investments on deposit in a segregated custodial account to protect
all of our outstanding certificates.  These investments back the
entire value of your certificate account.  Their carrying value
must exceed the required carrying value of the outstanding
certificates by at least $250,000.  As of Dec. 31, 1993, the
carrying value of these investments exceeded the required carrying
value of our outstanding certificates by more than $118 million.

Backed by our investments

Our investments are varied and of high quality.  This was the
composition of our portfolio as of Dec. 31, 1993:

29% preferred stocks
27  government agency bonds
25  corporate and other bonds
10  mortgages
 7  municipal bonds
 2  cash and cash equivalents

More than 95% of our securities portfolio (bonds and preferred
stocks) is rated investment grade.  For additional information
regarding securities ratings, please refer to Note 3B in the
Financial Statements.
   
Most of our investments are on deposit with IDS Trust Company,
Minneapolis, formerly IDS Bank & Trust, although we also maintain
separate deposits as required by certain states.  IDS Trust Company
is a wholly owned subsidiary of IDS.  Copies of our Dec. 31, 1993
schedule of Investments in Securities of Unaffiliated Issuers are
available upon request.  For comments regarding the valuation,
carrying values and unrealized appreciation (depreciation) of
investment securities, see Notes 1, 2 and 3 to the Financial
Statements.
    <PAGE>
PAGE 16
Investment policies

In deciding how to diversify the portfolio -- among what types of
investments in what amounts -- the officers and directors of IDSC
use their best judgment, subject to applicable law.  The following
policies currently govern our investment decisions:

Purchasing securities on margin:  We will not purchase any
securities on margin or participate on a joint basis or a joint-
and-several basis in any trading account in securities.

Commodities:  We have not and do not intend to purchase or sell
commodities or commodity contracts.

Underwriting:  We do not intend to engage in the public
distribution of securities issued by others.  However, if we
purchase unregistered securities and later resell them, we may be
considered an underwriter under federal securities laws.

Borrowing money:  From time to time we have established a line of
credit if management believed borrowing was necessary or desirable. 
While a line of credit does not currently exist, it may be
established again in the future.  We may pledge some of our assets
as security.  We may occasionally use repurchase agreements as a
way to borrow money.  Under these agreements, we sell debt
securities to our lender, and repurchase them at the sales price
plus an agreed-upon interest rate within a specified period of
time.

Real estate:  We may invest directly in real estate, though we have
not generally done so in the past.  We do invest in mortgage loans.

Lending securities:  We may lend some of our securities to broker-
dealers and receive cash equal to the market value of the
securities as collateral.  We invest this cash in short-term
securities.  If the market value of the securities goes up, the
borrower pays us additional cash.  During the course of the loan,
the borrower makes cash payments to us equal to all interest,
dividends and other distributions paid on the loaned securities. 
We will try to vote these securities if a major event affecting our
investment is under consideration.

When-issued securities:  Most of our investments are in debt
securities, some of which are purchased on a when-issued basis.  It
may take as long as 45 days before these securities are issued and
delivered to us.  We generally do not pay for these securities or
start earning on them until delivery.  We have established
procedures to ensure that sufficient cash is available to meet
when-issued commitments.

Options:  We buy or sell various types of options contracts for
hedging purposes or as a trading technique to facilitate securities
purchases or sales.

Restrictions:  There are no restrictions on concentration of
investments in any particular industry or group of industries or on
rates of portfolio turnover.<PAGE>
PAGE 17
How your certificate is managed

Relationship between IDSC and IDS

IDSC was originally organized as Investors Syndicate of America,
Inc., a Minnesota corporation, on Oct. 15, 1940, and began business
as an issuer of face amount investment certificates on Jan. 1,
1941.  The company became a Delaware corporation on Dec. 31, 1977,
and changed its name to IDS Certificate Company on April 2, 1984.

Before IDSC was created, IDS, our parent company and organizer, had
issued similar certificates since 1894.  IDSC and IDS have never
failed to meet their certificate payments.
   
During its many years in operation, IDS has become a leading
manager of investments in mortgages and securities.  As of Dec. 31,
1993, IDS managed investments, including its own, of more than $99
billion.  A wholly owned subsidiary, IDS Financial Services Inc.,
provides a broad range of financial planning services for
individuals and businesses through its nationwide network of more
than 175 offices and more than 7,500 financial planners.  IDS
financial planning services are comprehensive, beginning with a
detailed written analysis that's tailored to your needs.  Your
analysis may address one of all of these six essential areas: 
Financial position, protection planning, investment planning,
income tax planning, retirement planning and estate planning.
       
IDS itself is a wholly owned subsidiary of American Express, a
financial services company with executive offices at American
Express Tower, World Financial Center, New York, NY 10285.
    
IDS Financial Services Inc. is not a bank, and the securities
offered by it, such as face amount certificates issued by IDSC, are
not backed or guaranteed by any bank, nor are they insured by the
FDIC.

Capital structure and certificates issued

IDSC has authorized, issued and has outstanding 150,000 shares of
common stock, par value of $10 per share.  IDS owns all of the
outstanding shares.

As of Dec. 31, 1993, IDSC had issued (in face amount)
$12,314,170,599 of installment certificates and $11,517,014,625 of
single payment certificates.

Investment management and services

Under an Investment Advisory and Services Agreement, IDS acts as
our investment adviser and is responsible for:

o providing investment research,
o making specific investment recommendations, and
o executing purchase and sale orders according to our policy of
  obtaining the best price and execution.

All these activities are subject to direction and control by our
board of directors and officers.  Our agreement with IDS requires<PAGE>
PAGE 18
annual renewal by our board, including a majority of directors who
are not interested persons of IDS or IDSC as defined in the federal
Investment Company Act of 1940.
   
For its services, we pay IDS a monthly fee, equal on an annual
basis to a percentage of the total book value of certain assets
(included assets).

Advisory and services fee computation:

                               Percentage of total
Included assets                book value
first $250 million                0.75%
next 250 million                  0.65
next 250 million                  0.55
next 250 million                  0.50
any amount over $1 billion        0.45

Included assets are all assets of IDSC except mortgage loans, real
estate, and any other asset on which we pay an advisory or a
service fee.

Advisory and services fees for the past three years were:
    
                                  Percentage of
Year        Total fees            included assets
1993        $15,036,091           0.50%
1992        $17,851,271           0.50%
1991        $19,787,451           0.49%

Estimated advisory and services fees for 1994 are $13,867,000.
   
Other expenses payable by IDSC:  The Investment Advisory and
Services Agreement provides that we will pay:
o costs incurred by us in connection with real estate and
  mortgages,
o taxes,
o depository and custodian fees,
o brokerage commissions,
o fees and expenses for services not covered by other agreements
  and provided to us at our request, or by requirement, by
  attorneys, auditors, examiners and professional consultants who
  are not officers or employees of IDS,
o fees and expenses of our directors who are not officers or
  employees of IDS,
o provision for certificate reserves (interest accrued on
  certificate holder accounts), and
o expenses of customer settlements not attributable to any sales
  function.
    
Distribution

IDSC does not have a distribution agreement or pay a distribution
fee for this certificate.

Employment of other American Express affiliates

IDS may employ Lehman Brothers Inc. or another affiliate of
American Express as executing broker for our portfolio transactions
only if:<PAGE>
PAGE 19
o we receive prices and executions at least as favorable as those
offered by qualified independent brokers performing similar
services;
o the affiliate charges us commissions consistent with those
charged to comparable unaffiliated customers for similar
transactions; and
o the affiliate's employment is consistent with the terms of the
current Investment Advisory and Services Agreement and federal
securities laws.

Directors and officers
   
IDSC's directors, chairman, president and controller are elected
annually for a term of one year.  The other executive officers are
appointed by the president.
    
We paid a total of $40,000 during 1993 to directors not employed by
IDS.

Board of Directors

David R. Hubers* Age 51.  Director since 1987.
   
President and chief executive officer of IDS since 1993.  Director
of IDS since 1984.  Senior vice president and chief financial
officer of IDS from 1984 to 1993.
    
Charles W. Johnson Age 64.  Director since 1989.

Former vice president and group executive, Industrial Systems, with
Honeywell Inc.  Retired 1989.

Edward Landes Age 74.  Director since 1984.

Development consultant.  Former sales manager - Supplies Division
and district manager - Data Processing Division of IBM Corporation. 
Retired 1983.

John V. Luck, Ph.D. Age 68.  Director since 1987.

Former senior vice president - Science and Technology with General
Mills Inc.  Employed with General Mills Inc. since 1970.  Retired
1987.
   
James A. Mitchell* Age 52.  Director since January 1994 and
chairman of the board of directors since February 1994.

Executive vice president - product client group of IDS since March
1994.  President and Chief Executive Officer, IDS Life Insurance
Company since March 1994.
    
Harrison Randolph Age 78.  Director since 1968.

Gordon H. Ritz Age 66.  Director since 1968.

President, Con Rad Broadcasting Corp.  Director, Sunstar Foods and
Mid-America Publishing.
<PAGE>
PAGE 20
   
Stuart A. Sedlacek* Age 36.  Director since January 1994 and
president since February 1994.

Vice president - Quantitative Investment Management of IDS from
1988 to 1994.  Portfolio manager of IDS from 1988 to 1994.
    
*"Interested Person" of IDSC as that term is defined in Investment
Company Act of 1940.

Executive officers

Louis C. Fornetti Age 44.  Vice president since 1990.

Senior Vice President and chief financial officer of IDS since
November 1993 and senior vice president and corporate controller
and director of IDS since 1988.

Morris Goodwin Jr. Age 42.  Vice president and treasurer since
1989.

Vice president and corporate treasurer of IDS and IDS Financial
Services Inc. since 1989.  Chief financial officer and treasurer of
IDS Bank & Trust from 1988 to 1989.

Colleen Curran Age 40.  Secretary since 1990.

Secretary and assistant vice president of IDS since 1990.  Senior
counsel to IDS since 1990.  Counsel from 1985 to 1990.
   
Lorraine R. Hart Age 43.  Vice President Investments since February
1994.
    
Portfolio manager, IDS, since 1984.

John M. Knight Age 41.  Controller since 1993.

Controller of certificate operations of IDS since 1989.  Manager of
certificate operations from 1985 to 1989. 

Bruce A. Kohn Age 43.  Vice president and general counsel since
1993.

Counsel to IDS since 1992.  Associate counsel from 1987 to 1992.
   
Stuart A. Sedlacek Age 36.  President since February 1994.
    
F. Dale Simmons Age 56.  Vice president - Real Estate Loan
Management since 1993.
   
Vice president of IDS since 1992.  Senior portfolio manager of IDS
since 1989.  Assistant vice president from 1987 to 1992.

The Directors and Officers as a group beneficially own less than 1%
of the common stock of American Express.
    
IDSC has provisions in its bylaws relating to the indemnification
of its officers and directors against liability, as permitted by
law.  Insofar as indemnification for liabilities arising under the<PAGE>
PAGE 21
Securities Act of 1933 may be permitted to directors, officers or
persons controlling the registrant pursuant to the foregoing
provisions, the registrant has been informed that in the opinion of
the Securities and Exchange Commission such indemnification is
against public policy as expressed in the Act and is therefore
unenforceable.

Auditors

A firm of independent auditors audits our financial statements at
the close of each fiscal year (Dec. 31).  Copies of our annual
financial statements (audited) and semiannual financial statements
(unaudited) are available to any certificate holder upon request.

Ernst & Young, Minneapolis, has audited the financial statements
for each of the years in the three-year period ended Dec. 31, 1993. 
These statements are included in this prospectus.  Ernst & Young is
also the auditor for American Express, the parent company of IDS
and IDSC.
<PAGE>
PAGE 22
<TABLE>
<CAPTION>
Summary of Selected Financial Information
- -------------------------------------------------------------------
The following selected financial information has been derived from
the audited financial statements and should be read in conjunction
with those statements and the related notes to financial
statements.  Also see Management's Discussion and Analysis of
Financial Condition and Results of Operations for additional
comments.

Year Ended Dec. 31,                  1993        1992        1991        1990        1989
- -------------------------------------------------------------------------------------------
                                                          ($ thousands)
<S>                              <C>         <C>         <C>        <C>          <C>
Statement of Operations Data:
Investment income.............   $  236,859  $  294,799  $  351,970  $  331,521  $  248,472
Investment expenses...........       65,404      69,630      63,353      55,176      42,082
- -------------------------------------------------------------------------------------------
Net investment income before
  provisions for certificate
  reserves and income taxes...      171,455     225,169     288,617     276,345     206,390
Net provision for certificate
  reserves....................      123,516     178,175     258,443     271,267     208,219
- -------------------------------------------------------------------------------------------
Net investment income (loss)
  before income taxes.........       47,939      46,994      30,174       5,078      (1,829)
Income tax benefit............        3,365      11,666      20,537      28,588      26,040
- -------------------------------------------------------------------------------------------
Net investment income.........       51,304      58,660      50,711      33,666      24,211
- -------------------------------------------------------------------------------------------
Realized gain (loss) on
  investments - net:
Securities of unaffiliated
  issuers.....................       (9,870)     (9,498)       (129)      2,178       1,672
Other - unaffiliated..........         (418)       (500)     (1,053)       (851)          -
- -------------------------------------------------------------------------------------------
Total gain (loss) on
  investments.................      (10,288)     (9,998)     (1,182)      1,327       1,672
Income tax expense (benefit)..       (4,617)     (3,399)       (402)        451         569
- -------------------------------------------------------------------------------------------
Net realized gain (loss) on
  investments ................       (5,671)     (6,599)       (780)        876       1,103
Net income - wholly owned
  subsidiary..................          120           3         139         286         280 
- -------------------------------------------------------------------------------------------
Net income ...................   $   45,753  $   52,064  $   50,070  $   34,828  $   25,594
- -------------------------------------------------------------------------------------------
Dividends declared:
  Cash........................   $   64,500  $   83,750  $   74,800  $   47,000  $   17,900
  In-kind(a)..................            -      64,558      25,466           -       1,500
- -------------------------------------------------------------------------------------------
Balance Sheet Data:
Total assets..................   $2,951,405  $3,444,985  $3,971,583  $4,168,586  $3,398,486
Certificate loans.............       67,429      77,347      88,570      99,192     110,608
Certificate reserves..........    2,777,451   3,256,472   3,712,570   3,859,530   3,150,917
Stockholder's equity..........      161,138     179,885     223,820     273,600     231,494
- -------------------------------------------------------------------------------------------
IDS Certificate Company (IDSC) is 100 percent owned by IDS Financial Corporation (IDS).
(a) Consisted of an investment security at amortized cost in 1992 and a reduction in the
    note receivable from IDS in 1991 and 1989.
  </TABLE>
<PAGE>
PAGE 23
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

IDS Certificate Company's (IDSC) earnings are derived from the
after-tax yield on invested assets less investment expenses and
interest credited on certificate reserve liabilities.  Significant
changes and trends occur largely due to interest rate changes and
the difference between rates of return on investments, rates of
interest credited to certificate holder accounts and the mix of
fully taxable and tax-advantaged investments in the IDSC portfolio.

In 1989 and 1990, total assets and certificate reserve liabilities
increased due to certificate sales exceeding certificate maturities
and surrenders.  The increases in total assets in 1989 and 1990
also reflect capital contributions from its parent, IDS Financial
Corporation (IDS).  (See Liquidity and Cash Flow Discussion)

Total assets and certificate reserve liabilities decreased in 1993,
1992 and 1991 due to certificate maturities and surrenders
exceeding certificate sales.  The excess of certificate maturities
and surrenders over certificate sales in 1993, 1992 and 1991
resulted primarily from lower accrual rates declared by IDSC in
those years, reflecting lower interest rates available in the
marketplace.

1993 Compared to 1992

Gross investment income decreased 20 percent due to a lower balance
of invested assets and lower investment yields.

The 6.1 percent decrease in investment expenses resulted primarily
from lower distribution fees due to lower certificate sales, and
lower investment advisory and services fee due to a lower asset
base on which the fee is calculated.  These decreases were
partially offset by higher amortization of interest rate caps.  The
higher amortization reflects additional purchases and accelerated
amortization of certain interest rate caps in 1993.

Net provision for certificate reserves decreased 31 percent
reflecting lower accrual rates and a lower average balance of
certificate reserves.
   
The $7.1 million decrease in income tax benefit resulted primarily
from lower tax-advantaged income in 1993.  The impact of the change
in Federal statutory income tax rate in 1993 was an increase in
income tax benefit of $.6 million of which $.4 million reflects the
increase in rate on the Dec. 31, 1992 balance of temporary
differences.
    
1992 Compared to 1991

Net investment income of $58.7 million in 1992 was 16 percent
higher than in 1991.  The primary reason was an interest rate
environment in 1992, that resulted in slightly lower long-term
investment yields than in 1991 while short-term rates declined
significantly.  As a result,
<PAGE>
PAGE 24
IDSC's investment yields decreased, however, interest rates
credited on certificate reserve liabilities were significantly
lower due to the short-term repricing nature of certificate
products.

Gross investment income decreased 16 percent due to a lower balance
of invested assets and lower investment yields.

The 10 percent increase in investment expenses resulted primarily
from higher amortization of premiums paid for interest rate caps
and index options used as hedges against changes in rates credited
on certificate liabilities.  Distribution fees were lower due
primarily to lower certificate sales.  Investment advisory and
services fee was lower due a lower asset base on which the fee is
calculated.

Net provision for certificate reserves decreased 31 percent
reflecting lower accrual rates and a lower average balance of
certificate reserves.

The decrease in income tax benefit resulted primarily from higher
pretax income and lower tax-advantaged income in 1992.

LIQUIDITY AND CASH FLOW

IDSC's principal sources of cash are reserve payments from sales of
face-amount certificates and cash flows from investments.  In turn,
IDSC's principal uses of cash are payments to certificate holders
for matured and surrendered certificates, purchase of investments
and payments of dividends to IDS.

Although certificate sales volume decreased 18 percent in 1993,
total sales remained strong reflecting clients' ongoing desire for
safety of principal.  Sales of single payment certificates totaled
$.9 billion compared to $1.1 billion during 1992, $1.4 billion
during 1991 and $1.6 billion during both 1990 and 1989.

IDSC, as an issuer of face-amount certificates, is affected
whenever there is a significant change in interest rates.  In view
of the uncertainty in the investment markets and due to the
short-term repricing nature of certificate reserve liabilities,
IDSC continues to invest in securities with relatively short
maturities and in securities that provide for more immediate,
periodic interest/principal payments, resulting in improved
liquidity.  To accomplish this, IDSC continues to invest much of
its cash flow in mortgage-backed securities and in sinking-fund
preferred stock.

IDSC's investment program is designed to maintain an investment
portfolio that will produce the highest possible after-tax yield
within acceptable risk standards with additional emphasis on
liquidity.  The program considers investment securities as
investments acquired with the intent and ability to hold for the
foreseeable future and is designed to meet anticipated certificate
holder obligations.  IDSC normally holds its portfolio securities
until maturity or retirement, at which time the carrying values are
expected to be recovered.
<PAGE>
PAGE 25
   
At Dec. 31, 1993, securities carried at cost decreased to $2.4
billion from $2.9 billion at Dec. 31, 1992.  These securities,
which comprise 85 percent of IDSC's total invested assets, are
highly rated and well diversified.  96 percent are of investment
grade and, other than U.S. Government Agency mortgage-backed
securities, no one issuer represents more than two percent of these
securities.  See note 3 to Financial Statements for additional
information on ratings and diversification.
    
Gross unrealized gains and gross unrealized losses on investment
securities carried at cost were $119 million and $6.5 million,
respectively, at Dec. 31, 1993.

In 1993, in reaction to the changing interest rate environment,
IDSC continued to restructure a portion of its investment security
portfolio by selling $349 million of investment securities.  The
sales included $253 million of mortgage-backed securities purchased
at a premium.  These securities were sold to decrease exposure to
prepayment activity on the underlying pool of mortgages that could
have had a negative impact on future yields on these securities. 
Cash flows of $897 million from operating activities, scheduled
maturities, and redemptions of investments in 1993, were more than
adequate to fund the net cash outflow of $603 million related to
certificate obligations.

During 1992, IDSC charged earnings with $23.7 million of
write-downs in the value of certain interest-only, mortgage-backed
securities that resulted from high prepayments due to refinancing
and additional payment activity on the underlying pool of mortgages
due to declining interest rates.  At Dec. 31, 1992, the carrying
value of these securities was $30.2 million.  During 1993,
additional write-downs of $.6 million were recorded and all of
these securities with a carrying value of $27.4 million were sold
for $14.3 million.

During 1993, IDSC's reserve for possible losses on its below
investment grade securities was reduced by $12.2 million from $14.2
million at Dec. 31, 1992 to $2.0 million at Dec. 31, 1993.  The
reduction reflects sales and exchanges of certain of these issues
in 1993.  IDSC does not generally invest in below investment grade
securities and is limited by regulation as to the amount of such
securities it can hold.  IDSC's holdings in these securities result
principally from the downgrading of the securities subsequent to
purchase by IDSC.  Management believes that reserves for possible
losses on securities owned at Dec. 31, 1993, are adequate, however,
future economic factors could impact the ratings of securities
owned and additional reserves for losses may need to be recognized.

Impact of New Accounting Standards

In May of 1993, the Financial Accounting Standards Board issued
SFAS No. 115, "Accounting for Certain Investments in Debt and
Equity Securities," which IDSC will implement, effective Jan. 1,
1994.  Under<PAGE>
PAGE 26
the new rules, debt securities that IDSC has both the positive
intent and ability to hold to maturity will be carried at amortized
cost.  Debt securities that IDSC does not have the positive intent
and ability to hold to maturity and all marketable equity
securities will be classified as available-for-sale and carried at
fair value.  Unrealized gains and losses on securities classified
as available-for-sale will be carried as a separate component of
Stockholder's Equity.  The effect of the new rules will be to
increase Stockholder's Equity by approximately $4 million,
net of taxes, as of Jan. 1, 1994.

SFAS No. 114, "Accounting by Creditors for Impairment of a Loan,"
is expected to have no material impact on IDSC's results of
operations or financial condition.

Dividends

Cash dividends ranging from $17.9 million to $83.8 million were
declared during each of the years 1989 to 1993.  In addition,
dividends-in-kind were declared consisting of an investment
security of $64.6 million in 1992 and a reduction in the notes
receivable from IDS of $25.5 million and $1.5 million in 1991 and
1989, respectively.  As a result of projected adequate earnings in
1994 and capital in excess of regulatory requirements, IDSC
anticipates declaring regular cash dividends of approximately $50
million in 1994.

Capital Contributions

IDSC received capital contributions from IDS of $54.7 million in
Fund American Companies, Inc. preferred stock in 1990 and $18.5
million in cash and $85.9 million in Fund American Companies, Inc.
preferred stock in 1989.  American Express Company made capital
contributions to several subsidiaries in 1989 and IDSC, through
IDS, was able to take advantage of this special opportunity.  The
contributions benefited IDSC by providing support for the increased
certificate sales volumes in 1991, 1990 and 1989, allowing for
future growth and for payment of regular dividends.

Due to the decrease in IDSC's assets in 1992, IDSC felt its holding
in Fund American Companies, Inc. preferred stock was too large an
exposure to a single credit risk, resulting in IDSC's
dividend-in-kind of the issue to IDS.  IDS subsequently contributed
capital to IDSC of $52.3 million.  The contribution was necessary
in management of IDSC's regulatory capital requirements.

Ratios

The ratio of stockholder's equity to total assets less certificate
loans at Dec. 31, 1993, was 5.59 percent, compared to 5.34 percent
in 1992.  IDSC intends to manage this ratio to five percent in
1994, which meets current regulatory requirements.
<PAGE>
PAGE 27
Annual Financial Information

Report of Independent Auditors

The Board of Directors and Security Holders
IDS Certificate Company:

We have audited the accompanying balance sheet of IDS Certificate
Company, a wholly owned subsidiary of IDS Financial Corporation,
as of December 31, 1993 and 1992, and the related statements of
operations, stockholder's equity and cash flows for each of the
three years in the period ended December 31, 1993.  These
financial statements are the responsibility of the management
of IDS Certificate Company.  Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted
auditing standards.  Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement.  An
audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  Our
procedures included confirmation of investments owned as of
December 31, 1993 and 1992 by correspondence with custodians and
brokers.  An audit also includes assessing the accounting
principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of IDS
Certificate Company at December 31, 1993 and 1992, and the results
of its operations and its cash flows for each of the three years in
the period ended December 31, 1993, in conformity with generally
accepted accounting principles.


ERNST & YOUNG
Minneapolis, Minnesota
February 3, 1994

<PAGE>
PAGE 28
IDS Certificate Company

Responsibility for Preparation of Financial Statements

The management of IDS Certificate Company is responsible for the
preparation of the financial statements and related notes included
in the prospectus.  The statements have been prepared in conformity
with generally accepted accounting principles appropriate in the
circumstances, and include amounts based on the best judgment of
management.  Financial information included elsewhere in the
prospectus is consistent with these financial statements.

In recognition of its responsibility for the integrity and
objectivity of data in the financial statements, management
maintains a system of internal accounting controls.  This system
includes an organizational structure with clearly defined lines of
responsibility and delegation of authority.  To ensure the
effective administration of internal control, employees are
carefully selected and trained, written policies and procedures are
developed and disseminated, and appropriate communication channels
are provided to foster an environment conducive to the effective
functioning of controls.

The system is supported by an internal auditing function that
reports its findings to management throughout the year.  IDS
Certificate Company's independent auditors are engaged to express
an opinion on the year-end financial statements.  They objectively
and independently review the performance of management in carrying
out its responsibility for reporting operating results and
financial condition.  With the coordinated support of the internal
auditors, they review and test the system of internal accounting
controls and the data contained in the financial statements.

<PAGE>
PAGE 29
<TABLE>
<CAPTION>
Balance Sheet, Dec. 31,
- ---------------------------------------------------------------------------------------

Assets

Qualified Assets (note 2)                                        1993           1992
- -----------------------------------------------------------------------------------------
                                                                    ($ thousands)
<S>                                                            <C>            <C>
Investments in unaffiliated issuers (note 3):
  Cash and cash equivalents...................                 $   54,059     $   71,359
  Bonds and notes......................................         1,632,657      1,932,189
  Preferred stocks.....................................           797,044        991,505
  First mortgage loans on real estate..................           281,865        233,796
  Certificate loans - secured by certificate reserves..            67,429         77,347
  Other................................................             2,218            150
Investments in and advances to affiliates..............             4,812          2,787
- -----------------------------------------------------------------------------------------
Total investments......................................         2,840,084      3,309,133
Receivables:
  Dividends and interest...............................            40,432         50,441
  Investment securities sold...........................            10,068          7,550
- -----------------------------------------------------------------------------------------
Total receivables......................................            50,500         57,991
- -----------------------------------------------------------------------------------------
Other (notes 8 and 9)..................................            41,153         44,049
- -----------------------------------------------------------------------------------------
Total qualified assets.................................         2,931,737      3,411,173
- -----------------------------------------------------------------------------------------
Other Assets
- -----------------------------------------------------------------------------------------
Deferred distribution fees.............................            19,615         21,550
Deferred federal income taxes (note 7).................                 -         11,281
Other..................................................                53            981
- -----------------------------------------------------------------------------------------
Total other assets.....................................            19,668         33,812
- -----------------------------------------------------------------------------------------
Total assets...........................................        $2,951,405     $3,444,985
- -----------------------------------------------------------------------------------------
See notes to financial statements.
</TABLE>
<PAGE>
PAGE 30
<TABLE>
<CAPTION>
Balance Sheet, Dec. 31,
- ---------------------------------------------------------------------------------------
Liabilities and Stockholder's Equity

Liabilities                                                      1993           1992
- ---------------------------------------------------------------------------------------
                                                                    ($ thousands)
<S>                                                           <C>            <C>
Certificate Reserves (note 4):
Installment certificates:
  Reserves to mature................................          $  352,649     $  358,345
  Additional credits and accrued interest...........              18,555         18,067
  Advance payments and accrued interest.............               1,943          2,277
  Other.............................................                  54             53
Fully paid certificates:
  Reserves to mature................................           2,243,416      2,701,724
  Additional credits and accrued interest...........             160,440        175,651
Due to unlocated certificate holders................                 394            355
- ---------------------------------------------------------------------------------------
Total certificate reserves..........................           2,777,451      3,256,472
- ---------------------------------------------------------------------------------------
 Accounts Payable and Accrued Liabilities:
  Due to IDS (note 6A)..............................               1,182          1,419
  Due to IDS for federal income taxes...............               5,862              -
  Due to affiliates (note 6B and 6C)................               1,457          1,539
  Payable for investment securities purchased.......                   -            160
  Payable upon return of securities loaned .........                   -          1,643
  Accounts payable, accrued expenses and other......               4,150          3,867
- ---------------------------------------------------------------------------------------
Total accounts payable and accrued liabilities......              12,651          8,628
Deferred federal income taxes (note 7)..............                 165              -
- ---------------------------------------------------------------------------------------
Total liabilities...................................           2,790,267      3,265,100
- ---------------------------------------------------------------------------------------
Stockholder's Equity (notes 4B, 4C, and 5):
Common stock, $10 par - authorized and
  issued 150,000 shares.............................               1,500          1,500
Additional paid-in capital..........................             147,144        166,144
Retained earnings:
  Appropriated for predeclared additional
    credits/interest................................               2,726          2,804
  Appropriated for additional interest on
    advance payments................................                  25            100
  Unappropriated....................................               9,743          9,337
- ---------------------------------------------------------------------------------------
Total stockholder's equity..........................             161,138        179,885
- ---------------------------------------------------------------------------------------
Total liabilities and stockholder's equity..........          $2,951,405     $3,444,985
- ---------------------------------------------------------------------------------------
See notes to financial statements.
</TABLE>
<PAGE>
PAGE 31
<TABLE>
<CAPTION>
Statement of Operations
- -----------------------------------------------------------------------------------------
Year ended Dec. 31,                                  1993         1992            1991
- -----------------------------------------------------------------------------------------
                                                              ($ thousands)
<S>                                                <C>          <C>             <C>
Investment Income:
Interest income from investments:
  Bonds and notes:
    Unaffiliated issuers........................   $140,991     $178,071        $239,193
    IDS.........................................          -            -           3,820
  Mortgage loans on real estate:
    Unaffiliated................................     24,071       18,430          10,445
    Affiliated..................................         78           88              97
    Certificate loans...........................      3,882        4,479           5,061
Dividends.......................................     67,115       92,599          92,374
Other...........................................        722        1,132             980
- ------------------------------------------------------------------------------------------
Total investment income.........................    236,859      294,799         351,970
- ------------------------------------------------------------------------------------------
Investment Expenses:
IDS and affiliated company fees (note 6):
  Distribution..................................     28,477       32,752          35,888
  Investment advisory and services..............     15,036       17,851          19,787
  Depositary....................................        201          225             279
  Transfer agent................................          -            7              30
Options.........................................      9,419       10,323           1,266
Interest rate caps..............................     11,667        7,649           5,077
Other...........................................        604          823           1,026
- ------------------------------------------------------------------------------------------
Total investment expenses.......................     65,404       69,630          63,353
- ------------------------------------------------------------------------------------------
Net investment income before provisions
  for certificate reserves and income taxes.....   $171,455     $225,169        $288,617
- ------------------------------------------------------------------------------------------
See notes to financial statements.
</TABLE>
<PAGE>
PAGE 32
<TABLE>
<CAPTION>
Statement of Operations (continued)
- ---------------------------------------------------------------------------------------

Year ended Dec. 31,                                  1993          1992          1991
- ---------------------------------------------------------------------------------------
                                                              ($ thousands)
<S>                                                <C>           <C>           <C>
Provision for Certificate Reserves (notes 4 and 9):
According to the terms of the certificates:
  Provision for certificate reserves............   $ 20,555      $ 28,685      $ 21,402
  Interest on additional credits................      3,605         3,904         3,984
  Interest on advance payments..................         90            68            71
Additional credits/interest authorized by IDSC:
  On fully paid certificates....................     93,546       141,197       229,039
  On installment certificates...................      6,704         5,270         5,058
  On advance payments...........................          -            89            96
- ---------------------------------------------------------------------------------------
Total provision before reserve recoveries.......    124,500       179,213       259,650
Reserve recoveries from terminations
  prior to maturity..............................      (984)       (1,038)       (1,207)
- ---------------------------------------------------------------------------------------
Net provision for certificate reserves..........    123,516       178,175       258,443
- ---------------------------------------------------------------------------------------
Net investment income before income taxes.......     47,939        46,994        30,174
Income tax benefit (note 7).....................      3,365        11,666        20,537
- ---------------------------------------------------------------------------------------
Net investment income...........................     51,304        58,660        50,711
- ---------------------------------------------------------------------------------------
Realized loss on investments - net:
  Securities of unaffiliated issuers............     (9,870)       (9,498)         (129)
  Other-unaffiliated............................       (418)         (500)       (1,053)
- ---------------------------------------------------------------------------------------
Total loss on investments.......................    (10,288)       (9,998)       (1,182)
- ---------------------------------------------------------------------------------------
Income tax expense (benefit) (note 7):
  Current.......................................    (19,508)        6,121          (777)
  Deferred......................................     14,891        (9,520)          375
- ---------------------------------------------------------------------------------------
Total income tax benefit........................     (4,617)       (3,399)         (402)
- ---------------------------------------------------------------------------------------
Net realized loss on investments................     (5,671)       (6,599)         (780)
- ---------------------------------------------------------------------------------------
Net income - wholly owned subsidiary............        120             3           139
- ---------------------------------------------------------------------------------------
Net income .....................................   $ 45,753      $ 52,064      $ 50,070
- ---------------------------------------------------------------------------------------
See notes to financial statements.
</TABLE>
<PAGE>
PAGE 33
<TABLE>
<CAPTION>
Statement of Stockholder's Equity
- ----------------------------------------------------------------------------------------
Year ended Dec. 31,                                 1993           1992           1991
- ----------------------------------------------------------------------------------------      
                                                       ($ thousands)
<S>                                               <C>            <C>            <C>
Common Stock:
Balance at beginning and end of year............  $  1,500       $  1,500       $  1,500
- ----------------------------------------------------------------------------------------
Additional Paid-in Capital:
Balance at beginning of year....................  $166,144       $206,393       $206,393
Contribution from IDS...........................         -         52,309
Dividends declared:
  Cash..........................................   (19,000)       (28,000)
  Investment security...........................         -        (64,558)
- ----------------------------------------------------------------------------------------
Balance at end of year..........................  $147,144       $166,144       $206,393
- ----------------------------------------------------------------------------------------
Retained Earnings:
Appropriated for predeclared additional
  credits/interest (note 4B):
Balance at beginning of year....................  $  2,804       $  4,247       $  6,186
Transferred to unappropriated retained earnings.       (78)        (1,443)        (1,939)
- ----------------------------------------------------------------------------------------
Balance at end of year..........................  $  2,726       $  2,804       $  4,247
- ----------------------------------------------------------------------------------------
Appropriated for additional interest on
  advance payments (note 4C):
Balance at beginning of year....................  $    100       $    100       $    100
Transferred to unappropriated retained earnings.       (75)             -              -
- ----------------------------------------------------------------------------------------
Balance at end of year..........................  $     25       $    100       $    100
- ----------------------------------------------------------------------------------------
Unappropriated (note 5):
Balance at beginning of year....................  $  9,337       $ 11,580       $ 59,837
Net income .....................................    45,753         52,064         50,070
Transferred from appropriated retained earnings.       153          1,443          1,939
Dividends declared:
  Cash..........................................   (45,500)       (55,750)       (74,800)
  Reduction in note receivable from IDS.........         -              -        (25,466)
- ----------------------------------------------------------------------------------------
Balance at end of year..........................  $  9,743       $  9,337       $ 11,580
- ----------------------------------------------------------------------------------------
See notes to financial statements.
</TABLE>
<PAGE>
PAGE 34
<TABLE>
<CAPTION>
Statement of Cash Flows
- -------------------------------------------------------------------------------------------
Year ended Dec. 31,                                           1993       1992       1991
- -------------------------------------------------------------------------------------------
                                                                    ($ thousands)
<S>                                                       <C>        <C>        <C>
Cash flows from operating activities:
Net income............................................... $   45,753 $   52,064 $   50,070
Adjustments to reconcile net income to net
cash provided by operating activities:
Net income of wholly owned subsidiary....................       (120)        (3)      (139)
Certificate reserves.....................................    123,516    178,175    258,443
Interest income added to certificate loans...............     (2,454)    (2,743)    (3,046)
Amortization of premium/discount-net.....................     27,494     30,136     22,809
Deferred federal income taxes............................     11,446    (13,501)    (1,786)
Deferred distribution fees...............................      1,935      1,277        984
Net loss on investments..................................     10,288      9,998      1,182
Decrease in dividends and interest receivable............     10,009     10,946      5,430
Decrease (increase) in other assets......................        967      2,277     (3,152)
Increase (decrease) in other liabilities.................      4,979     (2,934)     1,088
- -------------------------------------------------------------------------------------------
Net cash provided by operating activities................    233,813    265,692    331,883
- -------------------------------------------------------------------------------------------
Cash flows from investing activities:
Maturity and redemption of investments...................    663,151    968,647    645,084
Sale of investments......................................    335,396    616,628    436,398
Certificate loan payments................................      8,991     10,505     10,764
Purchase of investments..................................   (577,657)(1,147,562)  (922,550)
Certificate loan fundings................................    (10,275)   (12,610)   (14,855)
Investment in subsidiary.................................     (2,000)         -          -
- -------------------------------------------------------------------------------------------
Net cash provided by investing activities................    417,606    435,608    154,841
- -------------------------------------------------------------------------------------------
Cash flows from financing activities:
Reserve payments by certificate holders..................  1,103,391  1,380,376  1,656,062
Proceeds from securities loaned to brokers...............      6,150     52,721    185,171
Proceeds from reverse repurchase agreements..............     72,800    215,475          -
Capital contribution from IDS............................          -     52,309          -
Certificate maturities and cash surrenders............... (1,705,967)(2,007,880)(2,051,429)
Payments to brokers upon return of securities loaned.....     (7,793)   (53,550)  (183,987)
Payments under reverse repurchase agreements.............    (72,800)  (215,475)         -
Dividends paid...........................................    (64,500)   (83,750)   (87,800)
- -------------------------------------------------------------------------------------------
Net cash used in financing activities....................   (668,719)  (659,774)  (481,983)
- -------------------------------------------------------------------------------------------
Net (decrease) increase in cash and cash equivalents.....    (17,300)    41,526      4,741
Cash and cash equivalents beginning of year..............     71,359     29,833     25,092
- -------------------------------------------------------------------------------------------
Cash and cash equivalents end of year.................... $   54,059  $  71,359 $   29,833
- -------------------------------------------------------------------------------------------
Supplemental disclosures including non-cash transactions:
Cash received for income taxes........................... $   26,606  $   3,847 $   15,985
Certificate maturities and surrenders through loan
reductions...............................................     13,656     16,071     17,759
Dividend-in-kind of preferred stock including related
deferred income tax of $516..............................          -     64,558          - 
See notes to financial statements.
</TABLE>

<PAGE>
PAGE 35
Notes to Financial Statements ($ in thousands unless indicated
otherwise)
- -------------------------------------------------------------------

1.  Summary of Significant Accounting Policies

IDS Certificate Company (IDSC) is a wholly owned subsidiary of IDS
Financial Corporation (IDS), which is a wholly owned subsidiary of
American Express Company.

IDSC is in the business of issuing face-amount investment
certificates.

Described below are certain accounting policies that are important
to an understanding of the accompanying financial statements.

Basis of Financial Statement Presentation

The accompanying financial statements are presented on a historical
cost basis without adjustment of the net assets attributable to the
1984 acquisition of IDS by American Express Company.  They include
only the accounts of IDSC.  IDSC uses the equity method of
accounting for its investment in its wholly owned unconsolidated
subsidiary, which is the method prescribed by the Securities and
Exchange Commission (SEC) for issuers of face-amount certificates. 
Certain amounts from prior years have been reclassified to conform
to the current year presentation.

Fair Values of Financial Instruments

The fair values of financial instruments disclosed in the notes to
financial statements are estimates based upon current market
conditions and perceived risks, and require varying degrees of
management judgment.

Preferred Stock Dividend Income

IDSC recognizes dividend income from cumulative redeemable
preferred stocks with fixed maturity amounts on an accrual basis
similar to that used for recognizing interest income on debt
securities.

Securities

Cash equivalents are carried at amortized cost, which approximates
fair value.  IDSC has defined cash and cash equivalents as cash in
banks and highly liquid investments with a maturity of three months
or less at acquisition and are not interest rate sensitive.

IDSC's investment program considers investment securities as
long-term investments and is designed to meet contractual
investment certificate obligations.  IDSC has the ability to hold
these securities to their maturities and has the intent to hold
them for the foreseeable future.
<PAGE>
PAGE 36
Notes to Financial Statements (continued)
- -------------------------------------------------------------------

Marketable equity securities and other securities without fixed
maturity dates are carried at aggregate cost or market value,
whichever is lower.  A valuation allowance is established for net
unrealized depreciation on marketable equity securities and is
charged against stockholder's equity.  Bonds and notes, and
preferred stocks that either must be redeemed by the issuer or may
be redeemed by the issuer at the holder's request are carried at
amortized cost.  The basis for determining realized gains and
losses on securities is the amortized cost of bonds and notes on a
"first-in, first-out" basis and the average cost of individual
issues of stocks.  When there is a decline in value, that is other
than temporary, the securities are carried at estimated realizable
value.

First Mortgage Loans on Real Estate

Mortgage loans are carried at amortized cost, less reserves for
losses, which is the basis for determining any realized gains or
losses.  When economic evaluations of the underlying real estate
indicate a loss on a loan is likely to occur, an allowance for such
loss is recorded.  IDSC generally stops accruing interest on loans
for which interest is delinquent more than three months.

Certificates

Investment certificates may be purchased either with a lump-sum
payment or by installment payments.  Certificate holders are
entitled to receive at maturity a definite sum of money.  Payments
from certificate holders are credited to investment certificate
reserves.  Investment certificate reserves accumulate at specified
percentage rates.  Reserves also are maintained for advance
payments made by certificate holders, accrued interest thereon, and
for additional credits and accrued interest thereon.  On
certificates allowing for the deduction of a surrender charge, the
cash surrender values may be less than accumulated investment
certificate reserves prior to maturity dates.  Cash surrender
values on certificates allowing for no surrender charge are equal
to certificate reserves.  The payment distribution, reserve
accumulation rates, cash surrender values, reserve values and other
matters are governed by the Investment Company Act of 1940 ("the
1940 Act").

Deferred Distribution Fee Expense

On certain series of certificates, distribution fees are deferred
and amortized over the estimated lives of the related certificates,
which is approximately 10 years.  Upon surrender, unamortized
deferred distribution fees are charged against income.

Federal Income Taxes

IDSC's taxable income or loss is included in the consolidated
federal income tax return of American Express Company.  IDSC
provides for income taxes on a separate return basis, except that,
<PAGE>
PAGE 37
Notes to Financial Statements (continued)
- -------------------------------------------------------------------

under an agreement between IDS and American Express Company, tax
benefits are recognized for losses to the extent they can be used
in the consolidated return. It is the policy of IDS and its
subsidiaries that IDS will reimburse a subsidiary for any tax
benefits recorded.

2.  Deposit of Assets and Maintenance of Qualified Assets

A.  Under the provisions of its certificates and the 1940 Act, IDSC
was required to have qualified assets (as that term is defined in
Section 28(b) of the 1940 Act) in the amount of $2,767,057 and
$3,244,505 at Dec. 31, 1993 and 1992, respectively.  IDSC had
qualified assets of $2,931,737 at Dec. 31, 1993 and $3,411,173 at 
Dec. 31, 1992, including investment securities loaned to brokers of 
$nil and $1,643 at Dec. 31, 1993 and 1992, respectively.

Qualified assets are valued in accordance with such provisions of
the Code of the District of Columbia as are applicable to life
insurance companies.  Qualified assets for which no provision for
valuation is made in such Code are valued in accordance with rules,
regulations or orders prescribed by the SEC.  These values are the
same as financial statement carrying values, except for securities
which are carried at the lower of aggregate cost or market in the
financial statements but are valued at cost for qualified asset and
deposit maintenance purposes.

B.  Pursuant to provisions of the certificates, the 1940 Act, the
central depositary agreement and to requirements of various states, 
qualified assets of IDSC were deposited as follows:
<TABLE>
<CAPTION>
                                             Dec. 31, 1993
                              ------------------------------------------
                                                Required
                              Deposits          Deposits        Excess
- ---------------------------------------------------------------------------------------
<S>                           <C>               <C>             <C>
Deposits to meet certificate
liability requirements:
States.............           $      421        $      393      $     28
Central Depositary.            2,814,553         2,695,884       118,669
- ---------------------------------------------------------------------------------------
Total..............           $2,814,974        $2,696,277      $118,697
- ---------------------------------------------------------------------------------------

                                             Dec. 31, 1992
                              ------------------------------------------
                                                Required
                              Deposits          Deposits         Excess
- ---------------------------------------------------------------------------------------
Deposits to meet certificate
liability requirements:
States.............           $      425        $      410      $     15
Central Depositary.            3,273,053         3,163,184       109,869
- ---------------------------------------------------------------------------------------
Total..............           $3,273,478        $3,163,594      $109,884
- ---------------------------------------------------------------------------------------
/TABLE
<PAGE>
PAGE 38
Notes to Financial Statements (continued)
- -------------------------------------------------------------------

The assets on deposit at Dec. 31, 1993 and 1992 consisted of
securities having a deposit value of $2,500,790 and $3,006,669,
respectively; mortgage loans of $276,711 and $228,107,
respectively; and other assets of $37,473 and $38,702,
respectively.  Mortgage loans on deposit include an affiliated
mortgage loan.

IDS Bank & Trust is the central depositary for IDSC.  See note 6C.

3.  Investments

A.  Fair values of investments in securities with fixed maturities
represent market prices and estimated fair values when quoted
prices are not available.  Estimated fair values are determined by
IDSC using established procedures, involving review of market
indexes, price levels of current offerings and comparable issues,
price estimates and market data from independent brokers and
financial files.  The procedures are reviewed annually.  IDSC's
Vice President - Investments reports to the Board of Directors on
an annual basis regarding such pricing sources and procedures to
provide assurance that fair value is being achieved.

The amortized cost and fair value of investments in securities with
fixed maturities carried at cost are:
<TABLE>
<CAPTION>
                                              Dec. 31, 1993
                             ----------------------------------------------
                                           Gross       Gross
                             Amortized   Unrealized  Unrealized     Fair
                                Cost       Gains       Losses      Value
- ---------------------------------------------------------------------------------------
<S>                          <C>          <C>          <C>       <C>
U.S. Government direct
  obligations..............  $      421   $     22     $     -   $      443
Corporate bonds and
  obligations..............     704,172     45,608       3,449      746,331
State and municipal
  obligations..............     179,394     15,687           -      195,081
Mortgage-backed
  securities...............     750,719     16,934       2,415      765,238
Preferred stock............     797,044     40,933       2,657      835,320
- ---------------------------------------------------------------------------------------
                              2,431,750    119,184       8,521    2,542,413
Reserve for losses.........      (2,049)                (2,049)
- ---------------------------------------------------------------------------------------
                             $2,429,701   $119,184     $ 6,472   $2,542,413
- ---------------------------------------------------------------------------------------
</TABLE>
<PAGE>
PAGE 39
<TABLE>
<CAPTION>
Notes to Financial Statements (continued)
- ---------------------------------------------------------------------------------------

                                              Dec. 31, 1992
- ---------------------------------------------------------------------------------------
                                           Gross       Gross
                             Amortized   Unrealized  Unrealized     Fair
                                Cost       Gains       Losses      Value
- ---------------------------------------------------------------------------------------
<S>                          <C>          <C>          <C>       <C>
U.S. Government direct
  obligations..............  $      425   $     20     $     -   $      445
Corporate bonds and
  obligations..............     814,800     34,051      12,897      835,954
State and municipal
  obligations..............     194,317     16,848           9      211,156
Mortgage-backed
  securities...............     936,857     20,975      13,659      944,173
Preferred stock............     991,505     32,381      14,485    1,009,401
- ---------------------------------------------------------------------------------------
                              2,937,904    104,275      41,050    3,001,129
Reserve for losses.........     (14,210)               (14,210)
- ---------------------------------------------------------------------------------------
                             $2,923,694   $104,275     $26,840   $3,001,129
- ---------------------------------------------------------------------------------------
</TABLE>
Net unrealized gains on fixed maturities amounted to $112,712 and
$77,435 at Dec. 31, 1993 and 1992, respectively.

IDSC's reserve for possible losses on its below investment grade
securities was $2,049 at Dec. 31, 1993 compared to $14,210 at Dec.
31, 1992.  The decrease reflects sales and exchanges of certain of
these issues in 1993.

The amortized cost and fair value of investments in securities with
fixed maturities by contractual maturity, are shown below.  Cash
flows will differ from contractual maturities because issuers may
have the right to call or prepay obligations.
<TABLE>
<CAPTION>
                                                          Dec. 31, 1993
                                                     ----------------------
                                                     Amortized      Fair
                                                        Cost       Value
- ---------------------------------------------------------------------------------------
<S>                                                  <C>         <C>
Due in one year or less............................. $  133,591  $  135,839
Due from one to five years..........................    679,639     719,175
Due from five to ten years..........................    627,716     666,526
Due in more than ten years..........................    240,085     255,635
- ---------------------------------------------------------------------------------------
                                                      1,681,031   1,777,175
Mortgage-backed securities..........................    750,719     765,238
- ---------------------------------------------------------------------------------------
                                                     $2,431,750  $2,542,413
- ---------------------------------------------------------------------------------------
</TABLE>
Proceeds from sales of investments in securities with fixed
maturities during 1993 and 1992 were $330,851 and $420,713,
respectively.  Gross gains of $3,272 and $17,514 and gross losses
of $19,927 and $2,730 were realized on those sales during 1993 and
1992, respectively.<PAGE>
PAGE 40
Notes to Financial Statements (continued)
- -------------------------------------------------------------------

B.  Investments in securities with fixed maturities comprised 85
percent and 88 percent of IDSC's total invested assets at Dec. 31,
1993 and 1992, respectively.  Securities are rated by Moody's and
Standard & Poors (S&P), or by IDS internal analysts, using criteria
similar to Moody's and S&P, when a public rating does not exist.  A
summary of investments in securities with fixed maturities by
rating of investment is as follows:

Rating                        1993    1992
- ------------------------------------------
Aaa/AAA......................  35%     35%
Aa/AA........................   4       4
Aa/A.........................   1       1
A/A..........................  22      21
A/BBB........................   3       6
Baa/BBB......................  31      28
Below investment grade.......   4       5
- ------------------------------------------
                              100%    100%
- ------------------------------------------
Of the securities rated Aaa/AAA, 87 percent at Dec. 31, 1993 and 89
percent at Dec. 31, 1992, are U.S. Government Agency
mortgage-backed securities that are not rated by a public rating
agency.  Approximately 23 percent at Dec. 31, 1993 and 25 percent
at Dec, 31, 1992 of other securities with fixed maturities are
rated by IDS internal analysts.  No investment in any one issuer at
Dec. 31, 1993 and 1992, is greater than two percent and one
percent, respectively, of IDSC's total investment in securities
with fixed maturities.

At Dec. 31, 1993 and 1992, approximately ten percent and seven
percent, respectively, of IDSC's invested assets were first
mortgage loans on real estate.  A summary of first mortgage loans
by region and by type of real estate is as follows:
<TABLE>
<CAPTION>
Region                1993  1992    Property Type               1993  1992
- --------------------------------    --------------------------------------
<S>                    <C>   <C>                                 <C>   <C>
South Atlantic.......  23%   21%    Apartments.................  40%   46%
East North Central...  23    25     Retail/shopping centers....  28    19
West North Central...  21    24     Industrial buildings.......  13    11
Middle Atlantic......  14    16     Office buildings...........  10    12
West South Central...   8     6     Hotels/motels..............   1     2
Mountain.............   6     3     Retirement homes...........   1     1
Pacific..............   3     2     Residential................   -     3
New England..........   2     3     Other......................   7     6
- --------------------------------    --------------------------------------
                      100%  100%                                100%  100%
- --------------------------------    --------------------------------------
/TABLE
<PAGE>
PAGE 41
Notes to Financial Statements (continued)
- -------------------------------------------------------------------
The carrying amounts and fair values of first mortgage loans on
real estate are as follows at Dec. 31.  The fair values are
estimated using discounted cash flow analysis, using market
interest rates currently being offered for loans with similar terms
to borrowers of similar credit quality.
<TABLE>
<CAPTION>
                                                  Dec. 31, 1993
- ---------------------------------------------------------------------------------------
                                               Carrying       Fair
                                                Amount       Value
- -----------------------------------------------------------------------
<S>                                            <C>          <C>
Residential................................    $     53     $     59
Commercial.................................     282,773      289,726
- -----------------------------------------------------------------------
                                                282,826      289,785
Reserve for losses.........................        (961)           -
- -----------------------------------------------------------------------
Net first mortgage loans on real estate        $281,865     $289,785
- -----------------------------------------------------------------------
                                                   Dec. 31, 1992
- ---------------------------------------------------------------------------------------
                                               Carrying       Fair
                                                Amount       Value
- -----------------------------------------------------------------------
Residential................................    $  6,638     $  6,133
Commercial.................................     228,869      236,307
- -----------------------------------------------------------------------
                                                235,507      242,440
Reserve for losses.........................      (1,711)           -
- -----------------------------------------------------------------------
Net first mortgage loans on real estate        $233,796     $242,440
- -----------------------------------------------------------------------
</TABLE>
At Dec. 31, 1993 and 1992, commitments for fundings of first
mortgage loans, at market interest rates, aggregated $nil and $30.6
million, respectively.  IDSC employs policies and procedures to
ensure the creditworthiness of the borrowers and that funds will be
available on the funding date.  IDSC's first mortgage loan fundings
are restricted to 75 percent or less of the market value of the
real estate at the time of the loan funding.  Management believes
there is no fair value for these commitments.

C.  IDSC reserves freedom of action with respect to its acquisition
of restricted securities that offer advantageous and desirable
investment opportunities.  In a private negotiation, IDSC may
purchase for its portfolio all or part of an issue of restricted
securities.  Since IDSC would intend to purchase such securities
for investment and not for distribution, it would not be "acting as
a distributor" if such securities are resold by IDSC at a later
date.

The fair values of restricted securities are determined by the
Board of Directors using the procedures and factors described in
paragraph A of note 3.<PAGE>
PAGE 42
Notes to Financial Statements (continued)
- -------------------------------------------------------------------

In the event IDSC were to be deemed to be a distributor of the
restricted securities, it is possible that IDSC would be required
to bear the costs of registering those securities under the
Securities Act of 1933, although in most cases such costs would be
borne by the issuer of the restricted securities.

D.  IDSC will implement, effective Jan. 1, 1994, Statement of
Financial Accounting Standards No. 115, "Accounting for Certain
Investments in Debt and Equity Securities".  Under the new rules,
debt securities that IDSC has both the positive intent and ability
to hold to maturity will be carried at amortized cost.  Debt
securities that IDSC does not have the positive intent and ability
to hold to maturity and all marketable equity securities will be
classified as available-for-sale and carried at fair value. 
Unrealized gains and losses on securities classified as available-
for-sale will be carried as a separate component of Stockholder's
Equity.  The effect of the new rules will be to increase
Stockholder's Equity by approximately $4,304, net of taxes, as of
Jan. 1, 1994.  The measurement of unrealized securities gains and
losses in Stockholder's Equity is affected by market conditions,
and therefore, subject to volatility. The new rules will not have a
material impact on IDSC's results of operations.

4.  Certificate Reserves

Reserves maintained on outstanding certificates have been computed
in accordance with the provisions of the certificates and Section
28 of the 1940 Act.  The average rates of accumulation on
certificate reserves at Dec. 31, 1993 and 1992 were:
<TABLE>
<CAPTION>
                                                                    1993
                                                   ------------------------------------
                                                                  Average       Average
                                                    Reserve        Gross      Additiona
                                                    Balance     Accumulation     Credit
                                                   at Dec. 31       Rate         Rate
- ---------------------------------------------------------------------------------------
<S>                                                <C>              <C>          <C>
Installment certificates:
Reserves to mature:
With guaranteed rates.....................         $   57,958       3.49%        1.01%
Without guaranteed rates (A)..............            294,691          -         2.74
Additional credits and accrued interest...             18,555       3.09            -
Advance payments and accrued interest (C).              1,943       3.05         1.45
Other.....................................                 54          -            -
Fully paid certificates:
Reserves to mature:
With guaranteed rates.....................            291,923       3.30         1.07
Without guaranteed rates (A) and (D)......          1,951,493          -         3.56
Additional credits and accrued interest...            160,440       3.37            -
Due to unlocated certificate holders......                394          -            -
- ---------------------------------------------------------------------------------------
                                                   $2,777,451
- ---------------------------------------------------------------------------------------
</TABLE>
<PAGE>
PAGE 43
Notes to Financial Statements (continued)
- -------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                    1992
                                                   ------------------------------------
                                                                  Average       Average
                                                    Reserve        Gross      Additiona
                                                    Balance     Accumulation     Credit
                                                   at Dec. 31       Rate         Rate
- ---------------------------------------------------------------------------------------
<S>                                                <C>              <C>          <C>
Installment certificates:
Reserves to mature:
With guaranteed rates.....................         $   67,331       3.49%        2.26%
Without guaranteed rates (A)..............            291,014          -         3.26
Additional credits and accrued interest...             18,067       3.07            -
Advance payments and accrued interest (C).              2,277       3.02         2.48
Other.....................................                 53          -            -
Fully paid certificates:
Reserves to mature:
With guaranteed rates.....................            360,903       3.34         2.19
Without guaranteed rates (A) and (D)......          2,340,821          -         4.49
Additional credits and accrued interest...            175,651       3.38            -
Due to unlocated certificate holders......                355          -            -
- ---------------------------------------------------------------------------------------
                                                   $3,256,472
- ---------------------------------------------------------------------------------------
</TABLE>
A.  There is no minimum rate of accrual on these reserves. 
Interest is declared periodically, quarterly or annually, in
accordance with the terms of the separate series of certificates.

B.  On certain series of single payment certificates, additional
interest is predeclared for periods greater than one year.  At Dec.
31, 1993, $2,726 of retained earnings had been appropriated for the
predeclared additional interest, which represents the difference
between certificate reserves on these series, calculated on a
statutory basis, and the reserves maintained per books.

C.  Certain series of installment certificates guarantee accrual of
interest on advance payments at an average of 3.05 percent.  IDSC
has increased the rate of accrual to 3.51 percent through April 30,
1995.  An appropriation of retained earnings amounting to $25 has
been made, which represents the estimated additional accrual that
will result from the increase granted by IDSC.

D.  IDS Stock Market Certificate enables the certificate holder to
participate in any relative rise in a major stock market index
without risking loss of principal.  Generally the certificate has a
term of 12 months and may continue for up to 14 successive terms. 
The reserve balance at Dec. 31, 1993 and 1992 was $402,801 and
$445,021, respectively.

E.  The carrying amounts and fair values of certificate reserves
consisted of the following at Dec. 31, 1993 and 1992.  Fair values
of certificate reserves with interest rate terms of one year or
less approximated the carrying values less any applicable surrender
charges.  The fair values for other certificate reserves is a
discounted cash flow analysis using interest rates currently
offered for certificates with similar remaining terms, less any
applicable surrender charges.<PAGE>
PAGE 44
Notes to Financial Statements (continued)
- -------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                        1993
                                              ------------------------
                                               Carrying       Fair
                                                Amount       Value
- -----------------------------------------------------------------------
<S>                                           <C>          <C>
Reserves with terms of one year or less....   $2,409,668   $2,402,972
Other......................................      367,783      384,484
- -----------------------------------------------------------------------
Total certificate reserves.................    2,777,451    2,787,456
Unapplied certificate transactions.........        1,064        1,064
Certificate loans and accrued interest.....      (68,174)     (68,174)
- -----------------------------------------------------------------------
Total                                         $2,710,341   $2,720,346
- -----------------------------------------------------------------------
                                                         1992
                                              ------------------------
                                               Carrying       Fair
                                                Amount       Value
- -----------------------------------------------------------------------
Reserves with terms of one year or less....   $2,939,259   $2,935,204
Other......................................      317,213      326,646
- -----------------------------------------------------------------------
Total certificate reserves.................    3,256,472    3,261,850
Unapplied certificate transactions.........        1,586        1,586
Certificate loans and accrued interest.....      (78,228)     (78,228)
- -----------------------------------------------------------------------
Total                                         $3,179,830   $3,185,208
- -----------------------------------------------------------------------
</TABLE>
5.  Dividend Restriction

Certain series of installment certificates outstanding provide that
cash dividends may be paid by IDSC only in calendar years for which
additional credits of at least one-half of 1 percent on such series
of certificates have been authorized by IDSC.  This restriction has
been removed for 1994 and 1995 by action of IDSC on additional
credits in excess of this requirement.

6.  Fees Paid to IDS and Affiliated Companies ($ not in thousands)

A.  The basis of computing fees paid or payable to IDS for
investment advisory and services is:

The investment advisory and services agreement with IDS provides
for a graduated scale of fees equal on an annual basis to 0.75
percent on the first $250 million of total book value of assets of
IDSC, 0.65 percent on the next $250 million, 0.55 percent on the
next $250 million, 0.50 percent on the next $250 million and 0.45
percent on the amount in excess of $1 billion.  The fee is payable  
monthly in an amount equal to one-twelfth of each of the
percentages set forth above.  Excluded from assets for purposes of
this computation are first-mortgage loans, real estate and any
other asset on which IDSC pays a service fee.<PAGE>
PAGE 45
Notes to Financial Statements (continued)
- -------------------------------------------------------------------

B.  The basis of computing fees paid or payable to IDS Financial
Services Inc. (an affiliate) for distribution services is:

Fees payable to IDS Financial Services Inc. on sales of IDSC's
certificates are based upon terms of agreements giving IDS
Financial Services Inc. the exclusive right to distribute the
certificates covered under the agreements.  The agreements provide
for payment of fees over a period of time.  The aggregate fees
payable under the agreements per $1,000 face amount of installment
certificates and $1,000 purchase price of single payments, and a
summary of the periods over which the fees are payable, shown by
series are:

<TABLE>
<CAPTION>
                                                            Number of
                                                           Certificate
                                                            Years Over
                              Aggregate Fees Payable           Which
                             --------------------------     Subsequent
                                      First  Subsequent     Years' Fees
                             Total    Year      Years       Are Payable
- -----------------------------------------------------------------------
<S>                          <C>     <C>       <C>               <C>
Installment certificates(a)  $30.00  $ 6.00    $24.00            4
Single-payment certificates   60.00   60.00         -            -
Future Value certificates..   50.00   50.00         -            -
- -----------------------------------------------------------------------
</TABLE>
Fees on Cash Reserve and Flexible Savings (formerly Variable Term)
certificates are paid at a rate of 0.25 percent of the purchase
price at time of issuance and 0.25 percent of the reserves
maintained for these certificates at the beginning of the second
and subsequent quarters from issue date.

Fees on the Investors Certificate are paid at an annualized rate of
1 percent of the reserves maintained for the certificates.  Fees
are paid at the end of each term on certificates with a one, two or
three-month term.  Fees are paid each quarter from date of issuance
on certificates with a six, 12, 24 or 36-month term.

Fees on the Stock Market Certificate are paid at a rate of 1.25
percent of the purchase price on the first day of the certificate's
term and 1.25 percent of the reserves maintained for these
certificates at the beginning of each subsequent term.

(a)  At the end of the sixth through the 10th year, an additional
fee is payable of 0.5 percent of the daily average balance of the
certificate reserve maintained during the sixth through the 10th
year, respectively.<PAGE>
PAGE 46
Notes to Financial Statements (continued)
- -------------------------------------------------------------------

C.  The basis of computing depositary fees paid or payable to IDS
Bank & Trust (an affiliate) is:
<TABLE>
<CAPTION>
- -------------------------------------------------------------------
<S>                                     <C>
Maintenance charge per account.....               5 cents per $1,000 of
                                                  assets on deposit

Transaction charge.................               $20 per transaction

 Security loan activity:
  Depositary Trust Company
    receive/deliver................     $20 per transaction
  Physical receive/deliver.........      25 per transaction
  Exchange collateral..............      15 per transaction
- -----------------------------------------------------------------------
</TABLE>
A transaction consists of the receipt or withdrawal of securities
and commercial paper and/or a change in the security position.  The
charges are payable quarterly except for maintenance, which is an
annual fee.

D.  The basis for computing fees paid or payable to American
Express Service Corporation (an affiliate) in connection with the
American Express Savings certificate was:

Distribution Fees - Fees were paid at a rate of 0.25 percent of the
  reserves maintained at the end of the first and subsequent
calendar quarters.

Transfer Agent Fees - Fees of $3.50 per certificate account were
paid each month.

E.  The basis for computing fees paid or payable to American
Express Bank Ltd. (an affiliate) for the distribution of the IDS
Special Deposits certificate on an annualized basis is 0.80 percent
of the reserves maintained for the certificates on an amount from
$250,000 to $499,000, 0.65 percent on an amount from $500,000 to
$999,000 and 0.50 percent on an amount $1,000,000 or more.  Fees
are paid at the end of each term on certificates with a one, two or
three-month term.  Fees are paid at the end of each quarter from
date of issuance on certificates with a six, 12, 24 or 36-month
term.
<PAGE>
PAGE 47
Notes to Financial Statements (continued)
- -------------------------------------------------------------------
7.  Income Taxes

Income tax expense (benefit) as shown in the statement of
operations for the three years ended Dec. 31, consists of:
<TABLE>
<CAPTION>
                                         1993       1992       1991
- ----------------------------------------------------------------------
<S>                                      <C>        <C>        <C>
Federal:
Current.............................     $(19,777)  $ (1,571)  $(19,137)
Deferred............................       11,446    (13,501)    (1,786)
- -----------------------------------------------------------------------
                                           (8,331)   (15,072)   (20,923)
State...............................          349          7        (16)
- -----------------------------------------------------------------------
                                         $ (7,982)  $(15,065)  $(20,939)
- -----------------------------------------------------------------------
</TABLE>
Income tax expense (benefit) differs from that computed by using
the U.S. statutory rate of 35 percent for 1993 and 34 percent for
1992 and 1991.  The principal causes of the difference in each year
are shown below:
<TABLE>
<CAPTION>
                                            1993       1992       1991
- -----------------------------------------------------------------------
<S>                                      <C>        <C>        <C>
Federal tax expense (benefit) at
  U.S. statutory rate...............     $ 13,178   $ 12,579   $  9,857
Tax-exempt interest.................       (4,929)    (6,212)    (9,340)
Dividend exclusion..................      (17,326)   (22,317)   (20,964)
Change in statutory rates...........         (406)         -          -
Other, net..........................        1,152        878      (476)
- -----------------------------------------------------------------------
Federal tax benefit                      $ (8,331)  $(15,072)  $(20,923)
- -----------------------------------------------------------------------
</TABLE>
Deferred income taxes result from the net tax effects of temporary
differences.  Temporary differences are differences between the tax
bases of assets and liabilities and their reported amounts in the
financial statements that will result in differences between income
for tax purposes and income for financial statement purposes in
future years.  Principal components of IDSC's deferred tax assets
and liabilities as of Dec. 31, are as follows:
<TABLE>
<CAPTION>
                                                      1993      1992
- -----------------------------------------------------------------------
<S>                                                  <C>       <C>
Deferred tax assets:
Certificate reserves................                 $ 6,127   $ 8,351
Investments.........................                   1,225     6,095
Investment reserves.................                   1,487     5,654
Purchased/written call options......                       -       273
- -----------------------------------------------------------------------
Total deferred tax assets                              8,839    20,373
- -----------------------------------------------------------------------
Deferred tax liabilities:
Deferred distribution fees..........                   6,865     7,327
Dividends receivable................                   1,255     1,586
Return of capital dividends.........                     463        46
Purchased/written call options......                     254         -
Other, net..........................                     167       133
- -----------------------------------------------------------------------
Total deferred tax liabilities                         9,004     9,092
- -----------------------------------------------------------------------
Net deferred tax assets (liabilities)                $  (165)  $11,281
- -----------------------------------------------------------------------
/TABLE
<PAGE>
PAGE 48
Notes to Financial Statements (continued)
- -------------------------------------------------------------------

8.  Interest-Rate Caps

IDSC owns interest-rate caps with a notional amount of $1,170,000
and $900,000 at Dec. 31, 1993 and 1992, respectively.  These caps
are quarterly reset caps and IDSC is to be reimbursed on the
notional amount to the extent the London Interbank Offering Rate
exceeds the reference rates specified in the cap agreements.  These
reference rates range from 4 percent  to 13 percent.  The cost of
these caps is being amortized over the terms of the agreements
(three to seven years) on a straight line basis and is included in
other qualified assets.

The carrying amounts and fair values of interest rate caps
consisted of the following at Dec. 31, 1993 and 1992.  Fair values
are determined using the procedures and factors described in
paragraph A of note 3.
<TABLE>
<CAPTION>
                                               1993          1992
                                            ---------     ---------
<S>                                          <C>           <C>
Carrying amount..................            $24,809       $26,551
Fair value.......................              6,916        13,480
</TABLE>

9. Options

IDSC offers a series of certificates which pay interest based upon
the relative change in a major stock market index between the
beginning and end of the certificates' term.  The certificate
holders have the option of participating in the full amount of
increase in the index during the term (subject to a specified
maximum) or a lesser percentage of the increase plus a guaranteed
minimum rate of interest.  As a means of hedging its obligations
under the provisions of these certificates, IDSC purchases and
writes call options on the major market index.  The options are
cash settlement options, that is, there is no underlying security
to deliver at the time the contract is closed out.  There is the
risk that the counterparties to the purchased call option contracts
may be unable to fulfill their obligations.  IDSC employs policies
and procedures to ensure the adequacy of the creditworthiness of
counterparties.  Following is a summary of open option contracts at
Dec. 31, 1993 and 1992.
<PAGE>
PAGE 49
Notes to Financial Statements (continued)
- -------------------------------------------------------------------
<TABLE>
<CAPTION>
                                               1993
                          ---------------------------------------------
                            Face         Average          Index at
                           Amount      Strike Price     Dec. 31, 1993
- -----------------------------------------------------------------------
<S>                       <C>              <C>               <C>
Purchased call options    $221,389         452               466
Written call options       207,540         497               466
- -----------------------------------------------------------------------
                                                1992
                          ---------------------------------------------


                            Face         Average          Index at
                           Amount      Strike Price     Dec. 31, 1992
- -----------------------------------------------------------------------
Purchased call options    $185,387         417               436
Written call options       123,147         484               436
- -----------------------------------------------------------------------
</TABLE>
The option contracts are less than one year in term and are carried
at the aggregate of the amortized cost and underlying intrinsic
value of the contracts.  These carrying amounts may be different
than fair value depending on market conditions and other factors. 
The amortization of the cost of purchased and the proceeds of
written call options is included net in investment expenses and the
changes in the intrinsic value of the contracts are included net in
provision for certificate reserves, in the statement of operations. 
The purchased options are included in other qualified assets and
the written options are included in other liabilities.

The carrying amounts and fair values of options consisted of the
following at Dec. 31, 1993 and 1992.  Fair values are determined
using the procedures and factors described in paragraph A of note
3.
<TABLE>
<CAPTION>
                                        1993                1992
                                 -----------------    -----------------
                                 Carrying    Fair     Carrying    Fair
                                  Amount    Value      Amount    Value
- -----------------------------------------------------------------------
<S>                               <C>      <C>         <C>      <C>
Purchased call options..........  $13,615  $14,509     $14,239  $13,571
Written call options............    1,640    2,992         881    1,157
- -----------------------------------------------------------------------
</TABLE>
<PAGE>
PAGE 50
             PART II.  INFORMATION NOT REQUIRED IN PROSPECTUS

Item
Number

Item 13.  Other Expenses of Issuance and Distribution.

          The expenses in connection with the issuance and
          distribution of the securities being registered are to be
          borne by the registrant.

Item 14.  Indemnification of Directors and Officers.

          None.

Item 15.  Recent Sales of Unregistered Securities.

          None.

Item 16.  Exhibits and Financial Statement Schedules.

               (a)The following exhibits to this Post-Effective
               Amendment No. 35 to Registration Statement No. 2-
               55252 are incorporated herein by reference or
               attached hereto:

               1.   (a)  Copy of Distribution Agreement dated
                         November 18, 1988, between Registrant and
                         IDS Financial Services Inc., filed
                         electronically as Exhibit 1(a) to the
                         Registration Statement for the American
                         Express International Investment
                         Certificate (now called the IDS Investors
                         Certificate), is incorporated herein by
                         reference.

                    (b)  Form of the Distribution Agreement for the
                         American Express Savings Certificate
                         between Registrant and American Express
                         Service Corporation, filed electronically
                         as Exhibit 1(b) to the Registration
                         Statement for the American Express
                         International Investment Certificate (now
                         called the IDS Investors Certificate), is
                         incorporated herein by reference.

                    (c)  Selling Agent Agreement American Express
                         Bank International and IDS Financial
                         Services Inc. for the IDS Investors
                         Certificate, filed electronically as
                         Exhibit 1(c) to the Pre-Effective
                         Amendment No. 2 to Registration Statement
                         No. 33-26844 for the IDS Investors
                         Certificate (formerly American Express
                         International Investment Certificate), is
                         incorporated herein by reference.


<PAGE>
PAGE 51
          PART II.  INFORMATION NOT REQUIRED IN PROSPECTUS

Item 16.  (a)  Continued

               2.   Not Applicable.


               3.   (a)  Certificate of Incorporation, dated
                         December 31, 1977, filed electronically as
                         Exhibit 3(a) to Post-Effective Amendment
                         No. 10 to Registration Statement No. 2-
                         89507, is incorporated herein by
                         reference.         

                    (b)  Certificate of Amendment, dated April 2,
                         1984, filed electronically as Exhibit 3(b)
                         to Post-Effective Amendment No. 10 to
                         Registration Statement No. 2-89507, is
                         incorporated herein by reference.

                    (c)  By-Laws, dated December 31, 1977, filed 
                         electronically as Exhibit 3(c) to Post-
                         Effective Amendment No. 10 to Registration
                         Statement No. 2-89507, is incorporated
                         herein by reference.

               4.   Not Applicable.

               5.   Not Applicable.

               6 through 9. -- None.

               10.
                         (a)  Investment Advisory and Services
                         Agreement between Registrant and
                         IDS/American Express Inc. dated
                         January 12, 1984, filed as Exhibit 10(a)
                         to Registration Statement No. 2-89507, is
                         incorporated herein by reference.

                         (b)  Depositary and Custodial Agreement
                         dated September 30, 1985 between IDS
                         Certificate Company and IDS Trust Company,
                         filed as Exhibit 10(b) to Registrant's
                         Post-Effective Amendment No. 3 to
                         Registration Statement No. 2-89507, is
                         incorporated herein by reference.

                         (c)  Loan Agreement between Registrant and
                         Investors Syndicate Development
                         Corporation, dated October 13, 1970, filed
                         electronically  as Exhibit 10(c) to Post-
                         Effective Amendment No. 10 to Registration
                         Statement No. 2-89507, is incorporated
                         herein by reference.

<PAGE>
PAGE 52
          PART II.  INFORMATION NOT REQUIRED IN PROSPECTUS

Item 16.  (a)  Continued

                    (d)  Agreement for the servicing of Residential
                         Mortgage Loans between ISA and Advance
                         Mortgage Company, Ltd. dated August 31,
                         1980, filed electronically as
                         Exhibit 10(d) to Post-Effective Amendment
                         No. 10 to Registration Statement No. 2-
                         89507, is incorporated herein by
                         reference.
                 
                    (e)  Agreement for the servicing of Commercial
                         Mortgage Loans, between ISA and FBS
                         Mortgage Corporation, dated October 1,
                         1980, filed  electronically as Exhibit
                         10(e) to Post-Effective Amendment No. 10
                         to Registration Statement No. 2-89507, is
                         incorporated herein by reference.

                    (f)  Agreement by and between Registrant and
                         Investors Diversified Services, Inc. (now
                         IDS  Financial Services Inc.) providing
                         for the purchase by IDS of a block of
                         portfolio securities from Registrant,
                         filed as Exhibit 10.5 to the September 30,
                         1981 quarterly report on Form 10-Q of
                         Allegheny Corporation, is incorporated
                         herein by reference.

                    (g)  Transfer Agent Agreements for the
                         servicing of the American Express Savings
                         Certificate, filed electronically as
                         Exhibit 10(g) to Pre-Effective Amendment
                         No. 1 to Registration Statement No. 33-
                         25385, are incorporated herein by
                         reference.

               11 through 24. -- None.

               25.  (a)  Officers' Power of Attorney, dated
                         February 1, 1994 as Exhibit 25(a) to Post-
                         Effective Amendment No. 34 to Registration
                         Statement 2-55252, is incorporated herein
                         by reference. 
                         
                    (b)  Directors' Power of Attorney, dated
                         February 1, 1994 as Exhibit 25(b) to Post-
                         Effective Amendment No. 34 to Registration
                         Statement 2-55252, is incorporated herein
                         by reference. 

               26 through 28. -- None.

                    (b)  The following financial statement
                         schedules for IDS Certificate Company are
                         filed electronically:<PAGE>
PAGE 53
                    I.   Investments in Securities of Unaffiliated
                         Issuers December 31, 1993.

                    II.  Investment in and Advances to Affiliates
                         and Income Thereon, December 31, 1993,
                         1992 and 1991.

                    III. Mortgage Loans on Real Estate and Interest
                         Earned on Mortgages - Year ended December
                         31, 1993.

                    V.   Qualified Assets on Deposit - December 31,
                         1993.

                    IX.  Supplementary Profit and Loss
                         Information - Three years ended December
                         31, 1993.

                    XI.  Certificate Reserves - Year ended December
                         31, 1993.

                    XII. Valuation and Qualifying Accounts - Years
                         ended December 31, 1993, 1992 and 1991.

          Schedule III and Schedule XI for the year ended Dec. 31,
          1992 are incorporated by reference to Post-Effective
          Amendment No. 33 to Registration Statement No. 2-55252
          for Series D-1 Investment Certificate.  Schedule XI for
          the year ended Dec. 31, 1991, is incorporated by
          reference to Post-Effective Amendment No. 31 to
          Registration Statement No. 2-55252.


<PAGE>
PAGE 54
          PART II.  INFORMATION NOT REQUIRED IN PROSPECTUS

Item 17.  Undertakings.

          Without limiting or restricting any liability on the part
          of the other, IDS Financial Services Inc., as
          underwriter, will assume any actionable civil liability
          which may arise under the Federal Securities Act of 1933,
          the Federal Securities Exchange Act of 1934 or the
          Federal Investment Company Act of 1940, in addition to
          any such liability arising at law or in equity, out of
          any untrue statement of a material fact made by its
          agents in the due course of their business in selling or
          offering for sale, or soliciting applications for,
          securities issued by the Company or any omission on the
          part of its agents to state a material fact necessary in
          order to make the statements so made, in the light of the
          circumstances in which they were made, not misleading (no
          such untrue statements or omissions, however, being
          admitted or contemplated), but such liability shall be
          subject to the conditions and limitations described in
          said Acts.  IDS  Financial Services Inc. will also assume
          any liability of the Company for any amount or amounts
          which the Company legally may be compelled to pay to any
          purchaser under said Acts because of any untrue
          statements of a material fact, or any omission to state a
          material fact, on the part of the agents of IDS Financial
          Services Inc. to the extent of any actual loss to, or
          expense of, the Company in connection therewith.  The By-
          Laws of the Registrant contain a provision relating to
          Indemnification of Officers and Directors as permitted by
          applicable law.



<PAGE>
PAGE 55
                               SIGNATURES


Pursuant to the requirements of the Securities Act of 1933, the
registrant has duly caused this amendment to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City
of Minneapolis and State of Minnesota, on the 24th day of March,
1994.

                                         IDS CERTIFICATE COMPANY



                           By: /s/ Stuart A. Sedlacek           
                                   Stuart A. Sedlacek, President


Pursuant to the requirements of the Securities Act of 1933, this
amendment has been signed below by the following persons in the
capacities on the 24th day of March, 1994.


Signature                                    Capacity

/s/ Stuart A. Sedlacek* **                   President, Principal
    Stuart A. Sedlacek                       Executive Officer and Director


/s/ Morris Goodwin*                          Principal Financial
    Morris Goodwin                           Officer and Treasurer


/s/ John M. Knight*                          Controller and
    John M. Knight                           Principal Accounting Officer


/s/ David R. Hubers**                        Director
    David R. Hubers

/s/ Charles W. Johnson**                     Director
    Charles W. Johnson

/s/ Edward Landes**                          Director
    Edward Landes  


Signatures continued on next page.

<PAGE>
PAGE 56
Signatures continued from previous page.


Signature                                    Capacity


/s/ John V. Luck**                           Director
    John V. Luck

/s/ James A. Mitchell**                      Chairman of the Board of
    James A. Mitchell                        Directors and Director


/s/ Harrison Randolph**                      Director
    Harrison Randolph


/s/ Gordon H. Ritz**                         Director
    Gordon H. Ritz


*Signed pursuant to Officers' Power of Attorney dated February 1,
1994, filed in Post-Effective Amendment No. 34, incorporated by
reference herein.
           

  _________________________.
     Bruce A. Kohn

**Signed pursuant to Directors' Power of Attorney dated February
1, 1994 filed in Post-Effective Amendment No. 34, incorporated by
reference herein.

  _________________________.
    Bruce A. Kohn
<PAGE>
PAGE 57
          CONTENTS OF THIS POST-EFFECTIVE AMENDMENT NO. 35 TO
                  REGISTRATION STATEMENT NO. 2-55252



Cover Page

Cross-reference sheet

Prospectus

Auditor's Report 

Financial Statements

Part II Information

Signatures




<PAGE>
PAGE 1
EXHIBIT INDEX

Exhibit 24:     Consent of Independent Auditors 

Exhibit 16(b):  Financial Statements Schedules for     
                IDS Certificate Company.


<PAGE>
PAGE 1









CONSENT OF INDEPENDENT AUDITORS


We consent to the reference to our firm under the caption
"Auditors" and to the use of our report dated February 3, 1994 in
the Post-Effective Amendment number 35 to Registration Statement
Number 2-55252 on Form S-1 and related Prospectus of IDS
Certificate Company for the registration of its Series D-1
Investment Certificate (formerly Single Payment Certificates,
Series D-1).

Our audits also included the financial statement schedules of IDS
Certificate Company listed in the index to the financial
statements.  These schedules are the responsibility of the
management of IDS Certificate Company.  Our responsibility is to
express an opinion based on our audits.  In our opinion, the
financial statement schedules referred to above, when considered in
relation to the basic financial statements as a whole, present
fairly in all material respects the information set forth therein.





ERNST & YOUNG

Minneapolis, Minnesota
March 24, 1994


<PAGE>
PAGE 1                                                               SCHEDULE I
<TABLE>
<CAPTION>
IDS CERTIFICATE COMPANY
Investments in Securities of Unaffiliated Issuers
DECEMBER 31, 1993
($ in thousands)
                                               Bal. Held
                                              at 12-31-93
                                               Principal
                                               Amount of       Cost      Value at
                                                 Bonds        (Notes     12-31-93
Name of Issuer and Title of Issue              and Notes      a & c)     (Note a)
- ---------------------------------             ------------  ----------  ----------
<S>                                         <C>           <C>         <C>
   BONDS AND NOTES
United States Government -
 direct obligations

   US TREASURY             7.625%, 1996     $         250 $       250 $       268
   US TREASURY NOTE        8.500%, 1995               165         171         175
                                              ------------  ----------  ----------
                                                      415         421         443
                                              ------------  ----------  ----------
Other Bonds and Notes

United states Government Agencies

   FHLMC GOLD E00151       7.500%, 2017            16,166      16,589      16,788
   FHLMC GOLD 15 YR#228    6.500%, 2008            18,967      19,402      19,245
   FHLMC GOLD E00241       6.000%, 2008            24,748      25,077      24,624
   FHLMC 188537 (2)        5.750%, 1998                39          36          39
   FHLMC CTF SER B-76      8.375%, 2006               390         390         400
   FHLMC CTF SER A-77      8.050%, 2007               238         238         243
   FHLMC CTF SER B-77      8.125%, 2007               390         388         398
   FHLMC 15YR #380025      9.500%, 2003             2,199       2,186       2,320
   FHLMC 15 YR #200017    11.000%, 2000             1,464       1,495       1,585
   FHLMC 15 YR #200018    11.000%, 2000             1,039       1,062       1,125
   FHLMC 15 YR #200020    11.000%, 2000             1,523       1,556       1,649
   FHLMC 15 YR #200022    10.500%, 2000               308         313         332
   FHLMC 15 YR #200035     9.000%, 2001             1,224       1,208       1,287
   FHLMC 15 YR #200048     9.000%, 2001             2,465       2,425       2,592
   FHLMC 15 YR #200064     8.000%, 2002             1,379       1,332       1,430
   FHLMC 15 YR #212119     9.500%, 2001               737         742         778
   FHLMC 15 YR #218648     9.500%, 2002               209         211         221
   FHLMC 15 YR #219392    11.000%, 2001               563         577         610
   FHLMC 15 YR #219679     9.500%, 2003             1,912       1,898       2,017
   FHLMC 15 YR #219757    11.000%, 2003             6,458       6,664       6,993
   FHLMC 15 YR #240001     9.500%, 1997            19,490      19,379      20,465
   FHLMC 10 YR #490009     9.000%, 1997             3,987       3,983       4,161
   FHLMC 10 YR #490011    10.000%, 1997               893         907         949
   FHLMC 15 YR #500155    11.000%, 2001             1,061       1,083       1,148
   FHLMC 15 YR #500294    11.000%, 2003               666         684         721
   FHLMC 15 YR #500456    11.000%, 2002               777         796         841
   FHLMC 15 YR #502175    10.500%, 2004               933         945       1,006
   FHLMC ARM #605041       5.598%, 2019             1,310       1,310       1,356
   FHLMC ARM #605048       5.344%, 2018             2,176       2,176       2,244
</TABLE>
<PAGE>
PAGE 2
<TABLE>
<CAPTION>
                                               Bal. Held
                                              at 12-31-93
                                               Principal
                                               Amount of       Cost      Value at
                                                 Bonds        (Notes     12-31-93
Name of Issuer and Title of Issue              and Notes      a & c)     (Note a)
- ---------------------------------             ------------  ----------  ----------
<S>                                         <C>           <C>         <C>
   FHLMC ARM #605050       5.705%, 2018             1,555       1,555       1,609
   FHLMC ARM 605079 WAC    5.674%, 2018             2,471       2,471       2,555
   FHLMC ARM 605175 WAC    5.758%, 2019             5,125       5,125       5,304
   FHLMC ARM #605352       5.453%, 2018             5,396       5,396       5,573
   FHLMC ARM #401587       5.250%, 2018             4,335       4,351       4,468
   FHLMC ARM #630048       6.875%, 2018               786         786         806
   FHLMC ARM #630074       7.250%, 2018             1,361       1,361       1,382
   FHLMC ARM 840031 WAC    5.400%, 2019             1,123       1,122       1,167
   FHLMC ARM #840035       5.627%, 2019             2,205       2,204       2,309
   FHLMC ARM #840036       5.563%, 2019             3,605       3,605       3,777
   FHLMC ARM #840045       5.774%, 2019             5,586       5,586       5,838
   FHLMC ARM #840072       5.405%, 2019             5,032       5,032       5,208
   FHLMC ARM #405014       5.596%, 2019             2,006       2,006       2,075
   FHLMC ARM #405092       5.505%, 2019             3,442       3,442       3,560
   FHLMC ARM #405185       5.600%, 2018             3,837       3,837       3,969
   FHLMC ARM #405243       5.601%, 2019             2,486       2,486       2,572
   FHLMC ARM #405249       5.500%, 2018             4,894       4,894       5,062
   FHLMC ARM #405360       5.717%, 2019             1,483       1,483       1,535
   FHLMC ARM #405437       5.590%, 2019               674         674         698
   FHLMC ARM #405455       5.596%, 2019             2,499       2,499       2,585
   FHLMC ARM #405517       5.669%, 2019               929         929         962
   FHLMC ARM #405615       5.487%, 2019             1,728       1,728       1,787
   FHLMC ARM #405675       5.550%, 2020             3,765       3,764       3,897
   FHLMC ARM #405692       5.527%, 2020             5,181       5,181       5,363
   FHLMC ARM #405744       5.557%, 2020             3,865       3,865       4,000
   FHLMC ARM #605432       5.353%, 2017             1,538       1,538       1,587
   FHLMC ARM #605433       5.525%, 2017             3,354       3,354       3,467
   FHLMC ARM #605454       5.018%, 2017             6,897       6,897       7,095
   FHLMC ARM 605853 WAC    5.508%, 2019             6,942       6,942       7,178
   FHLMC ARM #605854       5.713%, 2019             5,027       5,027       5,204
   FHLMC ARM #606024       5.109%, 2019             2,495       2,495       2,569
   FHLMC ARM #606025       5.033%, 2019             8,895       8,895       9,157
   FHLMC ARM #606151       5.755%, 2019             6,790       6,790       7,030
   FHLMC ARM #635054       6.717%, 2020               664         664         683
   FHLMC ARM #865008       8.331%, 2018            12,806      12,806      13,382
   FHLMC LOANS #885005     9.500%, 2002             3,218       3,198       3,450
   FHLMC LOANS #885008    10.000%, 2003             5,211       5,236       5,689
   FHLMC 15 YR #885009     9.500%, 2003             8,925       8,881       9,566
   FHLMC ARM #606301       5.969%, 2020             9,509       9,509       9,874
   FHLMC 15 YR #E40290     8.500%, 2007            12,396      13,076      12,985
   FHLMC GOLD #49475       6.500%, 2008            19,808      20,269      20,099
   *CMO TR14-A1 FLOATER    3.700%, 2009             1,751       1,745       1,753
   *CMO TR14-A2 FLOATER   18.000%, 2009               584         474         612
   *MDC 3 CL A FLOATER     3.888%, 2003             1,861       1,855       1,862
   *MDC 3 CL Q INV FLTR   19.288%, 2003               465         361         507
   PRU HOME 1990-9 A1      9.500%, 1997             3,446       3,432       3,504
   SBH CAP SRS 85-3 CLC    8.625%, 1995             2,284       2,277       2,284
</TABLE>
<PAGE>
PAGE 3
<TABLE>
<CAPTION>
                                               Bal. Held
                                              at 12-31-93
                                               Principal
                                               Amount of       Cost      Value at
                                                 Bonds        (Notes     12-31-93
Name of Issuer and Title of Issue              and Notes      a & c)     (Note a)
- ---------------------------------             ------------  ----------  ----------
<S>                                         <C>           <C>         <C>
   FNMA 1991 19 CL E       7.500%, 2017            29,499      29,433      29,819
   FNMA 1991 48 G          7.800%, 2004            22,087      22,064      22,616
   FNMA 1991 50 G          7.750%, 2004            10,000       9,953      10,261
   FNMA 1991 132 CL E      8.000%, 2010            21,600      21,547      22,172
   FNMA 92 12 H            6.625%, 2019            24,000      24,000      24,464
   FNMA 92 174 D TAC       6.625%, 2017            41,213      41,179      41,852
   FNMA 15 YR #2469       11.000%, 2000                77          79          84
   FNMA 15 YR #13157      11.000%, 2000               122         124         133
   FNMA 15 YR #13548      11.000%, 2000               190         194         206
   FNMA 15 YR #13705      11.000%, 2000               195         199         212
   FNMA 15 YR #18275      11.000%, 2000                15          15          16
   FNMA 15 YR #18745      11.000%, 2000                50          52          55
   FNMA 15 YR #18986      11.000%, 2000                46          48          51
   FNMA 15 YR #19070      11.000%, 2000                30          31          33
   FNMA 15 YR #19261      11.000%, 2000               238         243         259
   FNMA 15 YR #22271      11.000%, 2000                93          95         101
   FNMA 15 YR #22405      11.000%, 2000               218         223         238
   FNMA 15 YR #22569      11.000%, 2000               334         342         364
   FNMA 15 YR #22674      11.000%, 2000               108         110         117
   FNMA 15 YR #25899      11.000%, 2001                69          71          75
   FNMA 30 YR #27880       9.000%, 2016               229         234         244
   FNMA 15 YR #34543       9.250%, 2001             1,148       1,146       1,233
   FNMA 30 YR #36225       9.000%, 2016               616         626         656
   FNMA 30 YR #040877      9.000%, 2017               591         605         630
   FNMA 15 YR #50682       7.000%, 2008            17,796      18,293      18,291
   FNMA 15 YR #50730       6.500%, 2008            23,858      24,146      24,149
   FNMA 30 YR #51617      10.000%, 2017               592         597         652
   FNMA 30 YR #52185      10.000%, 2017               490         495         540
   FNMA 30 YR #52596      10.000%, 2017                47          48          52
   FNMA 15 YR #58405      11.000%, 2003               107         110         117
   FNMA 15 YR #64520      11.000%, 2001               153         157         167
   FNMA 15 YR #64523      11.000%, 2000               405         414         441
   FNMA 15 YR #66458      10.000%, 2004             9,750       9,843      10,490
   FNMA ARM #70007 MEGA    5.316%, 2017             3,929       3,929       4,066
   FNMA ARM #70009 MEGA    5.240%, 2018             6,566       6,565       6,791
   FNMA ARM #70117         5.258%, 2017             1,525       1,525       1,577
   FNMA ARM #70202         5.782%, 2019             4,610       4,610       4,793
   FNMA 15 YR #70299      10.750%, 2001             1,141       1,182       1,238
   FNMA 15 YR 70694 MEG    9.500%, 2005             6,885       6,931       7,322
   FNMA ARM #79384         5.665%, 2019             1,270       1,271       1,320
   FNMA ARM #88879         8.149%, 2019             8,526       8,526       8,675
   FNMA ARM #92069 FLEX    5.525%, 2018             5,847       5,847       6,069
   FNMA ARM #93787         5.572%, 2019             5,626       5,626       5,843
   FNMA ARM #97822         5.534%, 2020             1,341       1,341       1,393
   FNMA ARM #105989        7.977%, 2020             3,260       3,319       3,416
   FNMA 15YR 124824 MEG    7.000%, 2008            18,051      18,627      18,554
   FNMA 15 YR #125136      8.000%, 2007            22,546      23,799      23,532
</TABLE>
<PAGE>
PAGE 4
<TABLE>
<CAPTION>
                                               Bal. Held
                                              at 12-31-93
                                               Principal
                                               Amount of       Cost      Value at
                                                 Bonds        (Notes     12-31-93
Name of Issuer and Title of Issue              and Notes      a & c)     (Note a)
- ---------------------------------             ------------  ----------  ----------
<S>                                               <C>         <C>         <C>
   FNMA 15 YR #125164      7.000%, 2008            29,186      30,028      29,998
   FNMA 15YR #190139       5.500%, 2008            24,882      24,512      24,152
   FNMA 15 YR #248519      6.000%, 2008            25,152      25,253      24,987
   FNMA 15 YR#190082       5.500%, 2008            25,040      24,851      24,305
   GNMA ARM 1 YR #8157     5.500%, 2023             9,649       9,826       9,948
   GNMA ARM #8206          6.750%, 2017             2,264       2,264       2,372
   GNMA ARM #8240          6.000%, 2017             1,666       1,637       1,721
   GNMA ARM #8251          6.375%, 2017               137         137         143
   GNMA ARM #8274          6.750%, 2017             4,440       4,426       4,651
   GNMA ARM #8283          6.750%, 2017               572         567         599
   GNMA ARM #8293          6.750%, 2017             1,061       1,055       1,111
   GNMA ARM #8341          6.500%, 2018               256         254         268
   GNMA ARM #8353          6.500%, 2018             2,055       2,038       2,154
   GNMA ARM #8365          6.500%, 2018             3,942       3,941       4,133
   GNMA ARM #8377          6.375%, 2018             1,584       1,576       1,650
   GNMA ARM #8428          6.750%, 2018               693         693         727
   GNMA ARM #8440          6.750%, 2018             1,642       1,642       1,723
   GNMA PL 2480            5.250%, 1997                52          50          52
                                              ------------  ----------  ----------
                                                  745,308     750,719     765,238
                                              ------------  ----------  ----------
Municipal Bonds
Alabama
   AL CORRECTIONS INST     7.300%, 1999             1,500       1,497       1,645 (b)
   AL CORRECTIONS INST     7.400%, 2000             1,500       1,497       1,648 (b)

Alaska
   ANCHORAGE AK WTR RV     7.100%, 2000               785         782         860 (b)

California
   SOUTHERN CA PUB PWR     6.900%, 1999             1,000         988       1,089 (b)
   SOUTHERN CA PUB PWR     7.000%, 2000             1,215       1,199       1,322 (b)

Colorado
   CHERRY CREEK CO SCH     7.900%, 1997             1,000       1,000       1,090 (b)
   CHERRY CREEK CO SCH     8.000%, 1998             3,375       3,375       3,685 (b)
   CHERRY CREEK CO SCH     8.100%, 1999             1,700       1,701       1,859 (b)

Delaware
   NEW CASTLE CNTY DE      8.100%, 1999             2,000       2,000       2,210 (b)

Florida
   FLORIDA STATE COMMUN   13.500%, 2013             3,000       3,246       3,381 (b)
   FLORIDA MUNI POWER      7.200%, 2000             3,450       3,423       3,847 (b)
   JACKSONVILLE FL ELEC    8.000%, 1996               300         300         330 (b)
   JACKSONVILLE FL ELEC    8.100%, 1997             1,000       1,000       1,096 (b)
</TABLE>
<PAGE>
PAGE 5
<TABLE>
<CAPTION>
                                               Bal. Held
                                              at 12-31-93
                                               Principal
                                               Amount of       Cost      Value at
                                                 Bonds        (Notes     12-31-93
Name of Issuer and Title of Issue              and Notes      a & c)     (Note a)
- ---------------------------------             ------------  ----------  ----------
<S>                                                 <C>         <C>        <C>
   JACKSONVILLE FL ELEC    8.250%, 1998             1,700       1,700       1,862 (b)
   ORLANDO FL UTL 10-94   10.500%, 2014             4,000       4,201       4,358 (b)
   ORLANDO FL EXPWY REV    8.200%, 1997             1,785       1,796       1,874 (b)
   ORLANDO FL EXPWY REV    8.200%, 1998             1,925       1,932       2,021 (b)

Georgia
   ATLANTA GA REC AUTH     8.000%, 1997             1,000         998       1,055 (b)
   MUNI ELEC AUTH GA       8.000%, 1994             1,000       1,000       1,000 (b)
   MUNI ELEC AUTH GA       7.500%, 1999             1,000       1,000       1,096 (b)
   MUNI ELEC AUTH GA       7.600%, 2000             1,000       1,000       1,096 (b)
   MUNI ELEC AUTH GA       7.700%, 2001             1,330       1,324       1,460 (b)
   MET ATLANTA GA RTA      8.000%, 1996             2,000       1,997       2,163 (b)
   MET ATLANTA GA RTA      8.200%, 1997             2,800       2,794       3,060 (b)
   MET ATLANTA GA RTA      8.375%, 1998             2,000       1,995       2,191 (b)

Illinois
   CHICAGO IL SAN DIST     9.250%, 2000             1,000       1,109       1,253 (b)
   *CHIC IL GAS SPY SRC    7.500%, 2015             4,500       4,500       5,133 (b)
   CHICAGO IL O'HARE       8.050%, 1996             1,000       1,000       1,020 (b)
   CHICAGO IL O'HARE       8.150%, 1997             1,000       1,000       1,020 (b)
   CHICAGO IL O'HARE       8.250%, 1998             2,000       2,000       2,040 (b)
   CHICAGO IL BLDG REV     8.000%, 1997             3,000       2,989       3,354 (b)
   CHICAGO IL BLDG COMM    8.000%, 1998             1,800       1,786       2,057 (b)
   ROSEMOUNT IL GO BNDS    8.300%, 1997             1,520       1,516       1,679 (b)
   ROSEMOUNT IL GO BNDS    8.400%, 1998             1,000         997       1,101 (b)

Indiana
   INDIANAPOLIS IN ARPT    7.900%, 1995               635         635         676 (b)
   INDIANAPOLIS IN ARPT    8.100%, 1996               375         375         413 (b)
   INDIANAPOLIS IN ARPT    8.300%, 1997             1,100       1,100       1,231 (b)
   INDIANAPOLIS IN ARPT    8.500%, 1998               750         750         837 (b)
   INDIANAPOLIS IN REV     7.600%, 1999             1,000         997       1,101 (b)
   INDIANAPOLIS IN REV     7.700%, 2000             1,000         997       1,110 (b)

Louisiana
   LAFAYETTE LA PUB 1MP    7.300%, 1999               975         975       1,062 (b)
   LOUISIANA GO BONDS      7.375%, 2000             4,900       4,883       5,414 (b)
   LOUISIANA CORREC FAC    7.300%, 1999               925         927       1,018 (b)
   LOUISIANA CORREC FAC    7.400%, 2000               500         501         551 (b)

Michigan
   DETROIT MI CONV FAC     8.300%, 1998             4,900       4,888       5,258 (b)

Minnesota
   MPLS MN TAX INCR BDS    7.800%, 2000               900         898         936 (b)
   MPLS MN TAX INCR BDS    7.500%, 1997               500         499         523 (b)
   MPLS MN TAX INCR BDS    7.600%, 1998             1,600       1,597       1,674 (b)
</TABLE>
<PAGE>
PAGE 6
<TABLE>
<CAPTION>
                                               Bal. Held
                                              at 12-31-93
                                               Principal
                                               Amount of       Cost      Value at
                                                 Bonds        (Notes     12-31-93
Name of Issuer and Title of Issue              and Notes      a & c)     (Note a)
- --------------------------------             ------------  ----------  ----------
<S>                                         <C>           <C>         <C>
   MPLS MN TAX INCR BDS    7.700%, 1999             1,800       1,797       1,886 (b)
   UNIV OF MINN REV REF    8.750%, 1995             1,000       1,006       1,068 (b)
   WEST MN MUNI POWER     10.250%, 2015             3,120       3,534       3,980 (b)

New Jersey
   OCEAN COUNTY NJ UTIL    8.150%, 1997               400         399         452 (b)
   OCEAN COUNTY NJ UTIL    8.250%, 1998               500         499         556 (b)
   OCEAN COUNTY NJ UTIL    8.300%, 1999             4,000       3,990       4,456 (b)

New York
   N Y MUNI ASSIS CORP     7.000%, 2000             2,100       2,057       2,311 (b)
   NEW YORK CITY GO        9.750%, 1996             8,000       7,982       8,849 (b)
   NEW YORK CITY NT GO     7.750%, 2000             1,700       1,700       1,816 (b)
   NEW YORK PWER AUTH      9.500%, 2001               690         718         817 (b)

North Carolina
   NC EAST MUNI POWER      7.500%, 2000             3,245       3,199       3,574 (b)
   NC MUNI POWER          10.375%, 2004             1,150       1,184       1,185 (b)
   NC MUNI POWER          10.625%, 2020             2,500       2,575       2,575 (b)
   NC MUNI POWER           8.300%, 1996               900         900         978 (b)
   NC MUNI POWER           8.400%, 1997             2,000       2,000       2,220 (b)
   NC MUNI POWER           8.500%, 1998             2,000       2,000       2,231 (b)

Pennsylvania
   WY VALLEY PA SWR        5.125%, 2007               160         160         164 (b)

South Carolina
   PIEDMONT SC MUNI PWR   11.000%, 2025             3,540       3,760       3,944 (b)

Tennessee
   KNOXVILLE TN GO BNDS    7.150%, 2000             3,490       3,480       3,837 (b)
   NASHVILLE CTY TN SE     7.800%, 1996               835         835         905 (b)
   NASHVILLE CTY TN SE     7.900%, 1997               710         710         786 (b)
   NASHVILLE CTY TN SE     8.000%, 1998             1,000       1,000       1,109 (b)

Texas
   AUSTIN TX UTILITY      10.750%, 2015             3,735       4,413       5,087 (b)
   DALLAS TX CIVIC CENT   10.900%, 1996               850         894         965 (b)
   DALLAS TX CIVIC CENT    8.100%, 1997               925         924       1,007 (b)
   DALLAS TX CIVIC CENT    8.200%, 1998             1,025       1,023       1,113 (b)
   EANES TX ISD TAX REF    9.000%, 1999             3,000       3,026       3,263 (b)
   HARRIS CNTY TX TOLL    10.375%, 2014             5,300       5,834       6,561 (b)
   HARRIS COUNTY TX GO     9.100%, 1999             3,500       3,554       3,853 (b)
   LWR CO RIVER TX ELEC   11.375%, 2013             3,500       3,605       3,605 (b)
   PLANO TX ISD TAX REF    9.200%, 1996             1,000       1,013       1,064 (b)
   SAN ANTONIO TX SEWER    9.600%, 1997             1,000       1,024       1,045 (b)
   WACO TX WTR & SEWER     8.300%, 1995             1,000       1,003       1,082 (b)
</TABLE>
<PAGE>
PAGE 7
<TABLE>
<CAPTION>
                                               Bal. Held
                                              at 12-31-93
                                               Principal
                                               Amount of       Cost      Value at
                                                 Bonds        (Notes     12-31-93
Name of Issuer and Title of Issue              and Notes      a & c)     (Note a)
- ---------------------------------             ------------  ----------  ----------
<S>                                               <C>         <C>         <C>

Utah
   INTERMOUNTAIN PWR UT   11.000%, 2022             4,000       4,120       4,120 (b)

District of Columbia
   DIST OF COLUMBIA GO     7.600%, 1997             4,900       4,888       5,340 (b)
   DIST OF COLUMBIA GO     7.300%, 1995             2,100       2,107       2,213 (b)
   DIST OF COLUMBIA GO     7.600%, 1997             1,950       1,997       2,150 (b)
   DIST OF COLUMBIA GO     7.750%, 2000             1,000       1,003       1,116 (b)

Washington
   KENT SCH DIST 415 WA    7.100%, 1997             1,320       1,317       1,453 (b)
   KENT SCH DIST 415 WA    7.200%, 1998             1,620       1,616       1,788 (b)
   PIERCE CTY WA SE REV    8.000%, 1996             3,035       3,035       3,306 (b)
   PORT OF SEATTLE WA      8.250%, 1998             2,000       1,996       2,198 (b)
   PORT OF SEATTLE WA      8.250%, 1999             2,000       1,995       2,221 (b)
   REDMOND WA GO BDS       7.300%, 1999             1,210       1,207       1,303 (b)
   REDMOND WA GO BDS       7.400%, 2000               650         648         701 (b)
   VANCOUVER WA SE REV     8.800%, 1995             1,000       1,003       1,069 (b)
                                              ------------  ----------  ----------
       Total Municipal Bonds                      176,705     179,394     195,081
                                              ============  ----------  ----------
Public Utility

   BAROID CORP             8.000%, 2003             5,000       4,982       5,462
   BOSTON EDISON           8.875%, 1995            10,000       9,983      10,738
   CABOT                   9.875%, 1994             2,000       2,006       2,090
   CHEVRON-HOWARD BELL     7.700%, 1997               477         473         483 (b)(d)
   HANNA  M A              9.000%, 1998             5,000       5,140       5,550
   INTL SPECIALTY PROD     9.000%, 1999            15,000      15,486      15,769
   ORYX ENERGY             8.650%, 1999            15,000      15,000      15,558
   PDV AMERICA             7.250%, 1998             3,000       2,988       3,030
   PDV AMERICA             7.750%, 2000             7,000       7,025       7,105
   PENNSYLVANIA P & L      8.000%, 1996               544         542         568 (b)(d)
   PENN POWER CO           9.000%, 1996             5,000       4,991       5,475
   TENNECO INC             9.625%, 1994             8,500       8,500       8,872
   PETRO MEXICANOS 144A   11.430%, 1995            10,000      10,000      11,140 (b)(d)
                                              ------------  ----------  ----------
       Total Public Utility                        86,521      87,116      91,840
                                              ============  ----------  ----------
Finance

   AMERICAN GEN FIN COR    9.400%, 1995            10,000      10,000      10,504 (b)(d)
   AMERICAN GEN FIN        9.600%, 1995            10,000       9,988      10,887
   ARISTAR FINL            7.875%, 1999             3,000       2,994       3,236
   BANK OF AMERICA         9.750%, 2000            10,000      10,625      11,850
   CHASE 90-F CL A-6       9.500%, 2006             2,247       2,245       2,355
</TABLE>

<PAGE>
PAGE 8
<TABLE>
<CAPTION>
                                               Bal. Held
                                              at 12-31-93
                                               Principal
                                               Amount of       Cost      Value at
                                                 Bonds        (Notes     12-31-93
Name of Issuer and Title of Issue              and Notes      a & c)     (Note a)
- ---------------------------------             ------------  ----------  ----------
<S>                                         <C>           <C>         <C>
   COUNTRYWIDE FUNDING     8.420%, 1999            19,700      19,662      21,498
   FIDELITY ACCEPTANCE     6.670%, 1997            15,000      15,000      15,260 (b)(d)
   1ST NATL BK ST PAUL    12.650%, 1994             6,415       6,592       6,919
   FLEET FINANCIAL CORP    9.800%, 1995            15,000      15,000      16,209 (b)(d)
   FLEET NORTHSTAR FINL   10.150%, 1995            15,000      15,000      16,275
   HELLER FINANCIAL        8.000%, 1998            15,000      14,963      16,387
   HOUSEHOLD FINANCE       9.910%, 1996             5,000       5,000       5,481
   HOUSEHOLD FINANCE       9.250%, 1995             6,500       6,476       6,727
   HOUSEHOLD FINANCE       9.000%, 1995             7,000       6,931       7,481
   ITT FINANCIAL          11.000%, 1995             9,950      10,162      10,995
   MARGARETTEN FIN'L       6.750%, 2000            11,250      11,380      11,573
   NCB CAPITAL SER A       8.180%, 1997             8,000       8,000       8,558 (b)(d)
   NAVISTAR FINL CORP      9.750%, 1995             8,500       8,476       8,968
   ORIX CREDIT ALLIANCE    8.040%, 1997            10,000      10,000      10,542 (b)(d)
   SBH MTG 91-1  VII       9.000%, 2006             4,416       4,416       4,460
   SALOMON INC INDEX AM    7.070%, 2000            25,000      25,000      25,813
   TRANSAMERICA FINANCE    9.260%, 1998             5,000       4,988       5,663
   TRAVELERS MTG 90-09     9.000%, 2005             6,173       6,140       6,308
   USL CAPITAL             9.400%, 1996            15,000      14,990      16,294
   FIRST BANK SYS FRN      5.250%, 1996            15,000      13,895      14,985
                                              ------------  ----------  ----------
       Total Finance Bonds                        258,151     257,923     275,228
                                              ============  ----------  ----------
Industrial

    DENMARK KNGM FRN 10%   10.000%, 1995            10,000      10,172      11,268
    BROWN GROUP             8.600%, 1999             5,000       5,000       5,430
    CSX                     9.230%, 1998            13,500      13,500      15,255
    CENTEX CORP             9.050%, 1996            10,000      10,000      10,575
    CHAMPION INT'L          9.650%, 1995            10,000      10,000      10,762
    CHAMPION INTL      #    9.800%, 1998            10,000       9,992      11,363
    COMDISCO                9.070%, 1994            10,000      10,000      10,962
    CONTAINER CORP AMERI   14.000%, 2001             5,000       5,000       5,575
    DARLING DELAWARE 14%    0.000%, 1999             5,000       4,893       3,450 (e)
    DART KRAFT FIN          7.750%, 1998             1,000       1,046       1,084
    DELTA AIRLINES     #    9.875%, 1998             8,100       8,100       8,657
    DURR FILLAUER           7.000%, 2006            20,000      20,089      20,006
    FIBERGLASS CANDA INC    9.800%, 1998             5,000       5,177       5,794
    FIGGIE INT'L       #    9.875%, 1999             6,500       7,238       7,459
    FLEMING CO              9.450%, 1995            15,000      14,990      15,956
    FORT HOWARD LIBOR D     6.875%, 2000            10,000      10,000       9,800 (b)(d)
    FOUNDATION HLTH CORP    7.750%, 2003             4,500       4,482       4,573
    GEN AMER TRANS TR#15    9.200%, 1994            10,000      10,000      10,262
    GMAC                    7.650%, 1997            10,000       9,973      10,588
    GMAC                    7.750%, 1999            20,000      19,807      21,125
    GRT NORTHERN NEKOOSA    9.000%, 1994             5,000       5,000       5,012
    HERTZ CORP              9.770%, 1996            10,000       9,995      10,887
</TABLE>
<PAGE>
PAGE 9
<TABLE>
<CAPTION>
                                                Bal. Held
                                               at 12-31-93
                                                Principal
                                                Amount of       Cost      Value at
                                                  Bonds        (Notes     12-31-93
Name of Issuer and Title of Issue              and Notes      a & c)     (Note a)
- ---------------------------------             ------------  ----------  ----------
<S>                                               <C>       <C>         <C>
   HERTZ CORP              9.750%, 1996             5,000       4,994       5,438
   INTL LEASE FINANCE      7.950%, 1999            12,000      11,978      12,990
   KROGER                 11.125%, 1998             5,500       5,500       5,885
   LONE STAR 8.75          0.000%, 1994             5,000       5,000       4,600 (b)(d)(e)
   MATTEL INC              6.875%, 1997            15,000      14,920      15,394
   MISSOURRI PACIFIC RR   15.000%, 1995               463         493         513 (b)(d)
   NEWS AMERICA HLDGS      7.500%, 2000            10,000       9,939      10,425
   REYNOLDS METALS         9.750%, 1996            10,000       9,986      11,125
   RYDER SYSTEM            8.950%, 1994             5,000       5,000       5,138
   SEALED AIR             12.625%, 1999             1,400       1,446       1,505
   SEALY CORP              9.500%, 2003             4,275       4,326       4,467
   SUN AMERICA             9.000%, 1999            20,000      20,000      22,525
   TIME WARNER INC         7.450%, 1998            10,000      10,211      10,488
   TIPHOOK FINANCE         7.125%, 1998             7,700       7,637       6,314
   TRANSAMERICA CORP       9.470%, 1995            15,000      14,990      16,275
   VF CORP                 9.400%, 1996             7,125       7,022       7,392
   WAXMAN IND LIBOR        6.500%, 1998             7,500       7,400       7,500 (b)(d)
   BROWNING FERRIS CVT     6.750%, 2005             7,345       6,152       7,418
   CHRYSLER FIN PUT/91    13.250%, 1994             7,600       7,685       8,028
                                              ------------  ----------  ----------
       Total Industial Bonds                      359,508     359,133     379,263
                                              ============  ----------  ----------

       Total Other Bonds and Notes                          1,634,285   1,706,650
                                                            ----------  ----------

       Total Bonds and Notes                                1,634,706   1,707,093
                                                            ----------  ----------


                                               Bal. Held
                                              at 12-31-93      Cost      Value at
                                               Number of      (Notes     12-31-93
                                                 Shares       a & c)     (Note a)
                                              ------------  ----------  ----------
PREFERRED STOCK

Public Utility

   ANR PIPE $2.675   25   10.700%, 2000            23,125         586         595
   ANR PIPELINE $25        8.480%, 2001           171,077       4,301       4,320
   AMERICAN WTRWRKS $25    8.500%, 2000           800,000      20,000      21,800 (b)(d)
   ARIZONA PUB SVC $100   10.000%, 2001            50,000       5,000       5,987
   ARIZONA  $100           8.480%, 1997            45,000       4,449       4,612
   ARIZONA PUB SVC $100    8.800%, 2000            20,309       2,021       2,056
   ARIZONA PUB SERVICE     8.500%, 1994            50,000       5,000       5,050 (b)(d)
   ARKANSAS P & L $25      9.920%, 2002           233,000       6,138       6,352
   ATLANTIC CITY EL 100    7.800%, 2006            90,000       8,985       9,675
   ATLANTIC CITY EL 100    8.200%, 2000            82,500       8,237       9,127
</TABLE>
<PAGE>
PAGE 10
<TABLE>
<CAPTION>
                                               Bal. Held
                                              at 12-31-93      Cost      Value at
                                               Number of      (Notes     12-31-93
Name of Issuer and Title of Issue                Shares       a & c)     (Note a)
- ---------------------------------             ------------  ----------  ----------
<S>                                               <C>          <C>         <C>
   ATLANTIC CITY ELEC      8.530%, 1998           101,600      10,155      10,947
   BALTIMORE G&E $100      8.625%, 2000            97,500       9,750      10,920
   BALTIMORE G&E $100      8.250%, 1999            66,300       6,629       7,243
   BALTIMORE G & E $100    6.950%, 1995            70,000       6,960       7,359
   BOSTON EDISON $100      8.000%, 2001            90,000       9,000       9,990
   CENTRAL ILL LT $100     5.850%, 2008            50,000       5,000       4,975
   CINCINNATI G&E $100     7.875%, 2004           200,000      20,000      22,500
   COMMWLTH ED $100 PVT    8.200%, 2002            94,605       9,173       9,744 (b)(d)
   COMMONWEALTH EDISON     8.850%, 2003            97,500      10,060      10,042 (b)(d)
   CONN LT & PWR $50       5.300%, 2003            95,300       4,742       4,574
   CON EDISON $100 SR J    6.125%, 2002           150,000      15,060      15,863
   DAYTON P&L $100 I       9.375%, 2002             9,000         913         936 (b)(d)
   DAYTON PWR & LT $100    8.625%, 2003            43,600       4,375       4,404 (b)(d)
   DUKE POWER $100 SR V    6.400%, 2002            30,000       3,000       3,210
   DUKE POWER $100 SR U    6.300%, 2001            30,000       3,000       3,210
   DUKE POWER $100 SR T    6.200%, 2000            30,000       3,000       3,210
   DUKE POWER 1992D $25    6.200%, 2001           200,000       5,009       5,250
   DUKE POWER 1992C $25    6.100%, 2000           250,000       6,288       6,563
   GTE $50 PFD             7.750%, 2008           141,401       7,088       7,281 (b)(d)
   GTE CORP $50 PFD        7.850%, 2007           152,889       7,516       7,852 (b)(d)
   GOODRICH BF CO $100     7.850%, 1998            16,685       1,626       1,719
   GREEN MTN PWR CL-D/3    8.625%, 2000            70,000       7,000       7,403 (b)(d)
   HAWAII ELEC $100        8.500%, 2005            20,000       1,992       2,134 (b)(d)
   MAUI ELEC $100          8.500%, 2005            25,000       2,490       2,667 (b)(d)
   HOUSTON LTG $100        8.500%, 1997            89,851       8,999       9,120
   HOUSTON LT PWR $100     9.375%, 1999           155,000      15,612      16,624 (b)(d)
   ILLINOIS PWR SER P      8.000%, 1997            76,482       7,585       7,266
   IOWA ILLINOIS EL$100    7.800%, 2006            73,300       7,642       8,255
   JERSEY CENTRAL P&L      8.650%, 2005            75,000       7,500       8,681
   JERSEY CENTRAL P & L    8.480%, 2000            75,000       7,487       8,381
   KN ENERGY PFD           8.500%, 1996             2,000         201         200 (b)(d)
   LONG ISL LGT SER AA     7.950%, 2000           800,000      20,294      21,100
   LONG ISLAND LIGHTING    8.500%, 1997             9,199         888         943 (b)(d)
   LOUISIANA P&L $100      7.000%, 1999            80,000       8,012       8,460
   LOUISIANA P & L $100    8.000%, 2001           150,000      15,000      16,050
   MAINE YANKEE $100       7.480%, 2001            52,352       5,045       5,536
   MN P & L  144A $100     7.125%, 2002            50,000       4,963       5,000 (b)(d)
   MN P&L 144A  6.70       6.700%, 2002           100,000      10,000      10,500 (b)(d)
   MISS P&L $100           9.760%, 1997            52,279       5,228       5,372
   MISS P & L $100         9.000%, 1995            31,082       3,091       3,221
   NO IND PUB SERV $100    8.750%, 1996           250,000      25,561      25,875 (b)(d)
   NJ NATL GAS 100 144A    7.720%, 2001           200,000      20,000      20,500 (b)(d)
   NIAGARA MOHAWK $25      8.375%, 1998            78,750       1,941       2,003 (b)(d)
   NIAGARA MOHAWK POWER    8.750%, 1996           126,243       3,163       3,535
   NIAGARA MOHAWK $25 B    7.000%, 2024           288,113       7,203       7,131
   NIAGARA MOHAWK $25      9.750%, 1996            25,054         635         637 (b)(d)
   NO IND PUB SERV $100    8.850%, 2003            52,500       5,295       5,385 (b)(d)
   NORTHWEST NAT GA 100    6.950%, 2002           150,000      15,000      15,488
   ORANGE ROCKLAND$100     8.125%, 1997            26,171       2,634       2,686 (b)(d)
</TABLE>
<PAGE>
PAGE 11
<TABLE>
<CAPTION>
                                               Bal. Held
                                              at 12-31-93      Cost      Value at
                                               Number of      (Notes     12-31-93
Name of Issuer and Title of Issue                Shares       a & c)     (Note a)
- ---------------------------------             ------------  ----------  ----------
<S>                                          <C>              <C>         <C>
   OTTER TAIL PWR $100     6.350%, 2007           180,000      18,000      18,630
   PACIFIC ENT $100000     7.500%, 1994               200      20,000      19,400
   PACIFIC GAS & ELEC      6.570%, 2007           525,000      13,076      13,584
   PACIFICORP $100 PAR     7.700%, 2001           150,000      15,000      16,463
   PENN GAS & WTR $100     8.900%, 1998            40,000       3,718       4,119 (b)(d)
   PENN PWR & LT $100      6.330%, 2008            50,000       5,000       5,100
   PENN PWR & LT $100      7.000%, 1997           141,649      13,955      14,200
   PHIL ELEC $100          6.120%, 2003            54,300       5,422       5,484
   PHILADELPHIA ELEC       9.875%, 1997            62,606       6,268       6,636
   POTOMAC ELEC PWR $50    6.800%, 2007           160,800       7,930       8,402
   POTOMAC ELECTRIC        7.780%, 2006           160,000       8,008       9,940
   PUB SERV COLO $100      7.500%, 2009           173,368      16,666      17,770 (b)(d)
   PUGET SOUND P&L $100    8.000%, 2004             8,182         817         821
   ROCHESTER G & E $100    7.650%, 1999            20,000       2,000       2,180
   ROCHESTER G & E $100    7.550%, 1998            62,000       6,200       6,758
   ROCHESTER G & E $100    7.450%, 1997            52,500       5,250       5,723
   ROCHESTER G&E $100      8.250%, 1997            30,910       3,058       3,168
   SIERRA PAC PWR SER G    8.240%, 1998           137,000       6,904       7,175
   SO CA EDISON $100       6.450%, 2002           147,250      14,786      15,572
   SO CA GAS ARP           2.930%, 1994             3,000       3,000       3,000
   SOUTHWEST GAS           9.500%, 1999             3,275         331         341 (b)(d)
   SO INDIANA G&E 100      6.500%, 2002            75,000       7,500       7,763 (b)(d)
   TENNECO SRS B $100      7.400%, 1998            86,151       8,357       8,615
   TEXACO PFD C VR RATE    7.600%, 1994           556,195      27,808      28,505
   TEXAS UTIL $100 PAR     6.980%, 2008            50,000       5,000       5,138
   TEXAS UTILITY $100      9.640%, 1998           100,000      10,079      10,138 (b)(d)
   TRANSCONT'L GAS PIPE    8.750%, 1996            86,250       8,628       8,625 (b)(d)
   UNITED TELECOM $100     7.750%, 2008            42,358       4,051       4,236 (b)(d)
   UNITED TEL FL $10       5.250%, 2000            11,550         108       1,109 (b)(d)
   VIRGINIA ELEC & PWR     6.350%, 2000           121,400      12,229      12,656
   VIRGINIA ELEC ARP       2.990%, 1994             4,000       4,000       4,000
   WASHINGTON WATER        8.625%, 2000            80,000       8,017       8,840
   WASHINGTON WTR POWER    6.950%, 2007            50,000       5,000       5,275
   WEST TEXAS UTIL $100    7.250%, 1995            10,265       1,028       1,034
                                              ------------  ----------  ----------
                                               10,199,976     710,716     747,919
                                              ============  ----------  ----------
Finance
   LASALLE NATIONAL ARP    2.950%, 1994             3,000       3,000       3,000
   REPUBLIC NY ARP         2.940%, 1994             3,000       3,000       3,000
                                              ------------  ----------  ----------
                                                    6,000       6,000       6,000
                                              ============  ----------  ----------
Industrial

   ALLTEL 7.75 $100 PAR    7.750%, 2005             9,390         946         948 (b)(d)
   BOWATER $50 VAR RATE    7.040%, 1998           251,800      11,886      11,425
   COMBUSTION ENG $100     9.125%, 1999           200,000      20,000      21,375 (b)(d)
   HARTFD FIRE S2 $50      7.175%, 1995           326,600      16,092      15,105
</TABLE>
<PAGE>
PAGE 12
<TABLE>
<CAPTION>
                                               Bal. Held
                                              at 12-31-93      Cost      Value at
                                               Number of      (Notes     12-31-93
Name of Issuer and Title of Issue                Shares       a & c)     (Note a)
- ---------------------------------             ------------  ----------  ----------
<S>                                            <C>          <C>         <C>
   HARTFORD FIRE CL-C      7.500%, 1997           119,887       5,979       6,264
   JAMES RVR SR D $100     8.750%, 1997             3,250         331         327
   SARA LEE ARP            2.820%, 1994             3,000       3,000       3,000
   SMITHKLINE BEECHAM ARP  2.980%, 1994             4,000       4,000       4,000
   XEROX CORP $50 PAR      7.375%, 1998           368,100      18,094      18,957
                                              ------------  ----------  ----------
                                                1,286,027      80,328      81,401
                                              ============  ----------  ----------

       Total Preferred Stocks                                 797,044     835,320
                                                            ----------  ----------
OTHER

Industrial

   AM INTERNATIONAL                               162,529       1,463       1,564 (f)
   MRS FIELDS                                  20,176,717         605         605 (f)
   WAXMAN IND WARRANTS EXP 1996                   150,000         150         188 (f)
                                              ------------  ----------  ----------
       Total Other                             20,489,246       2,218       2,357
                                              ============  ----------  ----------



       Total Investments in Securities
         of Unaffiliated Issuers                            2,433,968   2,544,770
       Less Reserve for Possible Losses
         on Corporate issues                                    2,049
                                                            ----------  ----------
                                                            2,431,919   2,544,770
                                                            ==========  ==========

                                            NOTES

(a) See notes 1 and 3 to financial statements regarding determination of cost
     and fair values.
(b) Securities valued by IDS Certificate Company at fair value in the absence
     of market quotations.
(c) The aggregate cost of investments in securities of unafilliated issuers
     for federal income tax purposes was $2,429,548.
(d) Securities acquired in private negotiation which may require registration
     under federal securities laws if they were to be publicly sold.  Also see
     note 3B to financial statements.
(e) Non-income producing securities.
(f) Carried at the lower of cost or market in the balance sheet.
</TABLE>
<PAGE>
PAGE 13
<TABLE>
<CAPTION>
IDS CERTIFICATE COMPANY                                                 SCHEDULE II
Investments in and Advances to Affiliates and Income Thereon
December 31, 1993, 1992 and 1991
($ in thousands)



- -----------------------------------------------------------------------------------
                                       Balance December 31, 1993          Interest
                                   ---------------------------------      Dividends
                                     Principal              Carrying      Credited
                                     Amount or     Cost       Value       to Income
Name of Issuer and Title of Issue  No. of Shares  (a)&(c)      (b)          (d)
- -----------------------------------------------------------------------------------
<S>                                    <C>        <C>       <C>         <C>
Wholly Owned Subsidiary (b):
Real Estate Investment Company:
  Investors Syndicate Development
    Corporation:
      Capital Stock................        100    $2,548    $  4,128    $         0
                                         =====     -----     -------     ----------

Other Controlled Company:

Real Estate Development Company:
  Mankato Ventures, First Mortgage
    Loan...........................     $  684       684         684             78
                                         =====     -----     -------     ----------

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

   Total affiliates...............                $3,232    $  4,812    $        78
                                                   =====     =======     ==========
</TABLE>
<PAGE>
PAGE 14
<TABLE>
<CAPTION>
IDS CERTIFICATE COMPANY                                                 SCHEDULE II
Investments in and Advances to Affiliates and Income Thereon
December 31, 1993, 1992 and 1991
($ in thousands)



- -----------------------------------------------------------------------------------
                                       Balance December 31, 1992          Interest
                                   ---------------------------------      Dividends
                                     Principal              Carrying      Credited
                                     Amount or     Cost       Value       to Income
Name of Issuer and Title of Issue  No. of Shares  (a)&(c)      (b)          (d)
- -----------------------------------------------------------------------------------
<S>                                    <C>        <C>       <C>         <C>
Wholly Owned Subsidiary (b):
Real Estate Investment Company:
  Investors Syndicate Development
    Corporation:
      Capital Stock................        100    $  548    $  2,008    $         0
                                         =====     -----     -------     ----------

Other Controlled Company:

Real Estate Development Company:
  Mankato Ventures, First Mortgage
    Loan...........................     $  779       779         779             88
                                         =====     -----     -------     ----------

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

    Total affiliates...............               $1,327    $  2,787    $        88
                                                   =====     =======     ==========
</TABLE>
<PAGE>
PAGE 15
<TABLE>
<CAPTION>
IDS CERTIFICATE COMPANY                                                 SCHEDULE II
Investments in and Advances to Affiliates and Income Thereon
December 31, 1993, 1992 and 1991
($ in thousands)


- -----------------------------------------------------------------------------------
                                       Balance December 31, 1991          Interest
                                   ---------------------------------      Dividends
                                     Principal              Carrying      Credited
                                     Amount or     Cost       Value       to Income
Name of Issuer and Title of Issue  No. of Shares  (a)&(c)      (b)           (d)
- -----------------------------------------------------------------------------------
<S>                                    <C>        <C>       <C>         <C>
Wholly Owned Subsidiary (b):
Real Estate Investment Company:
  Investors Syndicate Development
    Corporation:
      Capital Stock................        100    $  548    $  2,006    $         0
                                         =====     -----     -------     ----------
Other Controlled Company:
Real Estate Development Company:
  Mankato Ventures, First Mortgage
    Loan...........................     $  864       864         864             97
                                         =====     -----     -------     ----------

Other Affiliates (as defined
  in Sec. 2(a)(3) of the
  Investment Company Act
  of l940).........................          0         0           0              0
                                         =====     -----     -------     ----------

    Total affiliates...............               $1,412    $  2,870    $        97
                                                   =====     =======     ==========
</TABLE>
<PAGE>
PAGE 16
<TABLE>
<CAPTION>
IDS CERTIFICATE COMPANY                                                 SCHEDULE II
Investments in and Advances to Affiliates and Income Thereon
December 31, 1993, 1992 and 1991
($ in thousands)
- ------------------------------------------------------------

NOTES:

  (a)   The aggregate cost for federal income tax purposes at December 31,
        1993, 1992 and 1991 was $4,677, $2,652 and $2,523 respectively,
        subject to possible adjustment in certain circumstances under
        consolidated income tax return regulations.

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

  (c)   Changes in investment in affiliate during the three years ended
        December 31, 1993 are summarized below:

                              Cost at   Additions (Deductions)  Cost at
        Name of Issuer and    Dec. 31,                          Dec. 31,
        Title of Issue          1990     1991     1992    1993    1993
        -------------------   --------   ----     ----    ----  --------
        <S>                       <C>     <C>     <C>     <C>     <C>
        Mankato Ventures,
          First Mortgage
            Loan                  940     (76)    (85)    (95)     684

  (d)   There were no dividends or interest earned which were not credited
        to income.
</TABLE>
<PAGE>
PAGE 17
<TABLE>
<CAPTION>
IDS CERTIFICATE COMPANY                                                                  SCHEDULE III
Mortgage Loans on Real Estate and Interest Earned on Mortgages
Year Ended December 31, 1993
($ in thousands)


                                                                      Part 1 -     Mortgage loans on real state at end of period
                                                                   -------------   ----------------------------------------------
                                                                                                        Amount of principal
                                                                                                  unpaid at end of period
                                                                                                  -------------------------
                                                                                   Carrying             Subject      Amount
                                                                                  amount of                to           of
                                                                  Number  Prior   mortgages            delinquent   mortgages
                                                                    of    liens   (c),(g),(h)           interest      being
Description (a)                                                   loans    (b)      and (i)     Total     (d)       forclosed
- ---------------                                                   ------  -----   ----------   ------ -----------  ------------
<S>                                                                   <C> <C>         <C>       <C>            <C>            <C>
First mortgages:
Insured by Federal Housing Administration - liens on:
Residential - under $100                                              3                  28        28          10             4
Apartment and business - under $100                                   0                   0         0           0             0
                                                                  -----              ------    ------   ---------   -----------
Total                                                                 3                  28        28          10             4
                                                                  -----              ------    ------   ---------   -----------
Partially guaranteed under Servicemen's
Readjustment Act of 1944, as amended - liens on:
Residential - under $100                                              1                  25        25          25             0
Apartment and business - under $100                                   0                   0         0           0             0
                                                                  -----              ------    ------   ---------   -----------
Total                                                                 1                  25        25          25             0
                                                                  -----              ------    ------   ---------   -----------
Other - liens on:
Residential
Under $100                                                            5                  11        11           0             0
Apartment and business:                                           -----              ------    ------   ---------   -----------
Under $100                                                            2                  41        41           0             0
$100 to $150                                                          3                 330       330           0             0
$150 to $200                                                          1                 244       244           0             0
$200 to $250                                                          0                   0         0           0             0
$250 to $300                                                          0                   0         0           0             0
$300 to $350                                                          4               1,278     1,278           0             0
$350 to $400                                                          1                 396       396           0             0
$400 to $450                                                          2                 852       852           0             0
$450 to $500                                                          2                 924       924           0             0
Over $500
Loan No.         Mortgagor                      Property Location
- --------         ---------                      -----------------
20-00001    NSP, LTD                            Bloomington, MN       1                 726       726           0             0
21-46978    Kraus Anderson                      Burnsville, MN        1                 459       709           0             0
21-46996    Kraus Anderson                      Bloomington, MN       1                 617       617           0             0
21-47000    Vinland Property Trust              Dallas, TX            1                 916     1,266           0             0
21-47004    Retired Teachers Housing Authority  Yukon, OK             1                 910       910           0             0
</TABLE>
<PAGE>
PAGE 18
<TABLE>
<CAPTION>
                                                                     Part 1 -     Mortgage loans on real estate at end of period
                                                                  -------------   ----------------------------------------------
                                                                                                        Amount of principal
                                                                                                      unpaid at end of period
                                                                                                      -------------------------
                                                                                   Carrying             Subject      Amount
                                                                                  amount of                to           of
                                                                  Number  Prior   mortgages            delinquent   mortgages
                                                                    of    liens   (c),(g),(h)           interest      being
Description (a)                                                   loans    (b)      and (i)     Total     (d)       forclosed
- ---------------                                                   ------  -----   ----------   ------ -----------  ------------
Over $500
Loan No.         Mortgagor                      Property Location
- --------         ---------                      -----------------
<S>                                                               <C>   <C>       <C>       <C>       <C>         <C>
21-47005    ALM Enterprises, Inc.               Fredericksburg, VA    1                 678       678           0             0
21-47032    Independent Order of Foresters      Irvine, CA            1                 591       591           0             0
21-47084    Ryan Construction Co.               Eden Prairie, MN      1               1,942     1,942           0             0
21-47106    1225 No. County Road 18 LTD         Plymouth, MN          1               1,789     1,789           0             0
21-47110    Lloyd Engelsma                      Brooklyn Park, MN     1               2,876     2,876           0             0
21-47116    McCaughey Dev. Association          Madison, WI           1               1,311     1,311           0             0
21-47119    Greenway Plaza, Ltd.                Houston, TX           1               2,562     3,033           0             0
21-47120    Greenway Plaza, Ltd.                Houston, TX           1               2,866     3,395           0             0
21-47128    Century Income Properties Fund      Brookfield,WI         1               2,265     2,265           0             0
21-47129    Retired Teachers Housing            Yukon, OK             1                 660       660           0             0
21-47131    Stephen M. and Sylvia C. Slifko     Akron, OH             1               2,954     2,954           0             0
21-47133    Dennis P. Bruyere                   Houston, TX           1                 200       561           0             0
21-47134    Carisch Development Co.             Wayzata, MN           1               3,001     3,001           0             0
21-47136    Ameritrust Co. National Association Clearwater, FL        1               3,349     3,349           0             0
21-47139    Treasurer's Island Inc.             Eagan, MN             1               1,616     1,616           0             0
21-47140    Harbour Run LTD                     MentorOnTheLake,OH    1               4,268     4,268           0             0
21-47141    John E. Smith                       Lafayette, IN         1               4,692     4,692           0             0
21-47142    34th Street Properties Partnership  Gainsville, FL        1              10,407    10,407           0             0
21-47143    H-5 Inc.                            Alexandria, MN        1               2,927     2,927           0             0
21-47144    Turnquist, Inc.                     Brooklyn Park, MN     1               4,848     4,848           0             0
21-47147    Columbus Real Estate Co.            Hilliard, OH          1               8,092     8,092           0             0
21-47148    Turner Development Corporation      Orlando, FL           1               5,410     5,410           0             0
21-47149    Turner Development Corporation      Indialantic, FL       1               4,426     4,426           0             0
21-47150    Bircain Apartment Company LP        Gladstone, MO         1               2,513     2,513           0             0
21-47151     Pinecrest I                        Spokeane, WA          1               1,119     1,119           0             0
21-47152     Richard D. Fownes Trustee          Boston, MA            1               3,807     3,807           0             0
21-47153     Fox Run of Omaha, Inc.             Omaha, NE             1               2,641     2,641           0             0
21-47154     Kenneth Grandberg Trustee          Randolph, MA          1               3,206     3,206           0             0
21-47155     VLM Partnership                    Overland Park, KS     1               2,929     2,929           0             0
21-47156     LT Limited Partnership             Lafayette, IN         1               4,354     4,354           0             0
21-47157     John A. Belanich                   Tampa, FL             1               3,707     3,707           0             0
21-47158     Grande Associates                  South River, NJ       1               4,338     4,338           0             0
21-47159     Grande Associates                  Marlton, NJ           1               3,943     3,943           0             0
21-47160     James Esshaki DBA                  Taylor MI             1               6,223     6,223           0             0
21-47162     York Creek #3 LTD DBA              Taylor MI             1               4,054     4,054           0             0
21-47163     Bayrock Investment Company         Sarasota, FL          1               6,664     6,664           0             0
21-47164     K & M Hamilton Development Co.     Hamilton, OH          1               5,892     5,892           0             0
21-47165     Bowling Freen Partnership          Sussex, WI            1               2,712     2,712           0             0
21-47166     Colonial Estates Associates        Warrington, PA        1               6,459     6,459           0             0
</TABLE>
<PAGE>
PAGE 19
<TABLE>
<CAPTION>
                                                                     Part 1 -     Mortgage loans on real estate at end of period
                                                                  -------------   ----------------------------------------------
                                                                                                         Amount of principal
                                                                                                      unpaid at end of period
                                                                                                      -------------------------
                                                                                   Carrying             Subject      Amount
                                                                                  amount of                to           of
                                                                  Number  Prior   mortgages            delinquent   mortgages
                                                                    of    liens   (c),(g),(h)           interest      being
Description (a)                                                   loans    (b)      and (i)     Total     (d)       forclosed
- ---------------                                                   ------  -----   ----------   ------ -----------  ------------
Over $500
Loan No.         Mortgagor                      Property Location
- --------         ---------                      -----------------
<S>                                                                 <C>   <C>       <C>       <C>             <C>           <C>
21-47167     Wilder Corp of Delaware            Ruskin, FL            1               6,050     6,050           0             0
21-47168     Wilder Corp of Delaware            Riverview, FL         1               3,340     3,340           0             0
21-47169     Franklin & Bonnie Kottshade        Rochester, MN         1               4,424     4,424           0             0
21-47170     Franklin & Bonnie Kottshade        Rochester, MN         1               1,186     1,186           0             0
21-47171     Desert Shadows Associates          Tucson, AZ            1               6,173     6,173           0             0
21-47172     Dial Reit Inc.                     Fremont, NE           1               2,996     2,996           0             0
21-47173     Cinram Associates                  Fairfield, NJ         1               3,956     3,956           0             0
21-47174     Grande Associates                  Deptford Twnsp, NJ    1               8,398     8,398           0             0
21-47177     Griffin Real Estate Fund II LP     Urbandale, IA         1               2,955     2,955           0             0
21-47178     Griffin Real Estate Fund II LP     Urbandale, IA         1               2,560     2,560           0             0
21-47179     Moorestown Office Center           Moorestown, NJ        1               2,774     2,774           0             0
21-47181     Westlake #1 Limited Partnership    Charlotte, NC         1               2,485     2,485           0             0
21-47182     Shagbark Limited Partnership       Kenosha, WI           1               6,753     6,753           0             0
21-47183     Cowne Point Ltd Partnership        Holland, MI           1               3,974     3,974           0             0
21-47184     Mcnab Commerce Center Association  Pompano Beach, FL     1               2,270     2,270           0             0
21-47186     Mack Edison Company                Edison, NJ            1               7,257     7,257           0             0
21-47187     Industrial Development Association Mebane, NC            1               3,170     3,170           0             0
21-47190     Dial Reit Inc.                     Davenport, IA         1               4,298     4,298           0             0
21-47191     SSC Associates Ltd Ptnshp          St. Clair Shores,     1               6,466     6,466           0             0
21-47192     Tree Trail Village Association     Norcross, GA          1               6,798     6,798           0             0
21-47193     ECPG (Peoria) Association          Glendale, AZ          1               6,741     6,741           0             0
21-47194     Briar Development Company          Tacoma, WA            1               4,486     4,486           0             0
21-47195     Tipotex Inc.                       Pharr, TX             1               1,985     1,985           0             0
21-47196     Wilder Corporation                 Pharr, TX             1               4,442     4,442           0             0
21-47197     Wilder Corporation                 Alamo, TX             1               1,017     1,017           0             0
21-47198     Investors Real Estate Trust        Grand Forks, ND       1               4,432     4,432           0             0
21-47199     Warren and Kelso Company           Cheltenham Twsp, P    1               2,984     2,984           0             0
21-47200     Mid-Country Trade Center           Vinita Park, FL       1               4,484     4,484           0             0
21-47201     Oakland Park Festival Ctr          Oakland Park, FL      1               4,580     4,580           0             0
21-47202     Lakewood West Ltd Partnership      Lakewood, CO          1               4,478     4,478           0             0
0-2013291    Ryan Equities                      Pantago, TX           1                 855       855           0             0
0-2022301    Western Real Estate Fund, Inc.     Pasadena, TX          1               2,821     3,510           0             0
0-3013979    Main Motor Sales Co.               Anoka, MN             1                 671       671           0             0
0-3027654    DFB Associates                     Costa Mesa, CA        1               1,299     1,299           0             0
0-3031967    Special Partnership                St. Anthony, MN       1                 611       611           0             0
0-4020251    National Income Realty Trust       Miami, FL             1               1,648     1,648       1,648         1,648
                                                                  -----             -------   -------   ---------   -----------
                                                                     95             281,801   284,451       1,648         1,648
                                                                  -----             -------   -------   ---------   -----------
Total Other                                                         100             281,812   284,462       1,648         1,648
                                                                  -----             -------   -------   ---------   -----------
Total First Mortgage Loans on Real Estate                           104             281,865   284,515       1,683         1,652
                                                                  =====             =======   =======   =========   ===========
</TABLE>
<PAGE>
PAGE 20

<TABLE>
<CAPTION>
                                                                              Part 2 -
                                                                    Interest earned on mortgages
                                                                    ----------------------------
                                                                                     Average
                                                                                    gross rate
                                                                     Interest      of interest
                                                                      due and      on mortgages
                                                                      accrued      held at end
                                                                     at end of      of period
Description (a)                                                      period (e)        (f)
- ---------------                                                     ------------  --------------
<S>                                                                 <C>                  <C>
First mortgages:
Insured by Federal Housing Administration - liens on:
Residential - under $100                                                                  7.076%
Apartment and business - under $100                                                       0.000%
                                                                                    ------------
Total                                                                                     7.076%
                                                                                    ------------
Partially guaranteed under Servicemen's

Readjustment Act of 1944, as amended - liens on:
Residential - under $100                                                                  8.000%
Apartment and business - under $100                                                       0.000%
                                                                                    ------------

Total                                                                                     8.000%
                                                                                    ------------
Other - liens on:
Residential
Under $100                                                                                5.704%
Apartment and business:                                                             ------------
Under $100                                                                                8.958%
$100 to $150                                                                              8.709%
$150 to $200                                                                              9.625%
$200 to $250                                                                              0.000%
$250 to $300                                                                              0.000%
$300 to $350                                                                              9.878%
$350 to $400                                                                              9.000%
$400 to $450                                                                              9.222%
$450 to $500                                                                              9.579%
Over $500
Loan No.         Mortgagor                      Property Location
- --------         ---------                      -----------------
20-00001    NSP, LTD                            Bloomington, MN                           9.500%
21-46978    Kraus Anderson                      Burnsville, MN                            9.250%
21-46996    Kraus Anderson                      Bloomington, MN                           8.750%
21-47000    Vinland Property Trust              Dallas, TX                               10.125%
21-47004    Retired Teachers Housing Authority  Yukon, OK                                 8.875%
</TABLE>
<PAGE>
PAGE 21
<TABLE>
<CAPTION>
                                                                              Part 2 -
                                                                    Interest earned on mortgages
                                                                    ----------------------------
                                                                                      Average
                                                                                    gross rate
                                                                     Interest      of interest
                                                                      due and      on mortgages
                                                                      accrued      held at end
                                                                      at end of      of period
Description (a)                                                      period (e)        (f)
- ---------------                                                     ------------  --------------
Over $500
Loan No.         Mortgagor                      Property Location
- --------         ---------                      -----------------
<S>                                                                 <C>                  <C>
21-47005    ALM Enterprises, Inc.               Fredericksburg, VA                        9.000%
21-47032    Independent Order of Foresters      Irvine, CA                                9.750%
21-47084    Ryan Construction Co.               Eden Prairie, MN                          8.500%
21-47106    1225 No. County Road 18 LTD         Plymouth, MN                             10.250%
21-47110    Lloyd Engelsma                      Brooklyn Park, MN                         9.875%
21-47116    McCaughey Dev. Association          Madison, WI                               8.500%
21-47119    Greenway Plaza, Ltd.                Houston, TX                               9.375%
21-47120    Greenway Plaza, Ltd.                Houston, TX                               9.375%
21-47128    Century Income Properties Fund      Brookfield,WI                            10.000%
21-47129    Retired Teachers Housing            Yukon, OK                                12.000%
21-47131    Stephen M. and Sylvia C. Slifko     Akron, OH                                10.625%
21-47133    Dennis P. Bruyere                   Houston, TX                               9.500%
21-47134    Carisch Development Co.             Wayzata, MN                              10.500%
21-47136    Ameritrust Co. National Association Clearwater, FL                            9.500%
21-47139    Treasurer's Island Inc.             Eagan, MN                                 8.750%
21-47140    Harbour Run LTD                     MentorOnTheLake,OH                       10.375%
21-47141    John E. Smith                       Lafayette, IN                            10.000%
21-47142    34th Street Properties Partnership  Gainsville, FL                            8.125%
21-47143    H-5 Inc.                            Alexandria, MN                           11.250%
21-47144    Turnquist, Inc.                     Brooklyn Park, MN                         8.875%
21-47147    Columbus Real Estate Co.            Hilliard, OH                              9.125%
21-47148    Turner Development Corporation      Orlando, FL                               9.375%
21-47149    Turner Development Corporation      Indialantic, FL                           9.375%
21-47150     Bircain Apartment Company LP       Gladstone, MO                             9.750%
21-47151     Pinecrest I                        Spokeane, WA                              9.875%
21-47152     Richard D. Fownes Trustee          Boston, MA                                9.750%
21-47153     Fox Run of Omaha, Inc.             Omaha, NE                                 9.750%
21-47154     Kenneth Grandberg Trustee          Randolph, MA                              9.750%
21-47155     VLM Partnership                    Overland Park, KS                         9.750%
21-47156     LT Limited Partnership             Lafayette, IN                            10.000%
21-47157     John A. Belanich                   Tampa, FL                                10.000%
21-47158     Grande Associates                  South River, NJ                           9.500%
21-47159     Grande Associates                  Marlton, NJ                               9.500%
21-47160     James Esshaki DBA                  Taylor MI                                10.000%
21-47162     York Creek #3 LTD DBA              Taylor MI                                 9.750%
21-47163     Bayrock Investment Company         Sarasota, FL                              9.375%
21-47164     K & M Hamilton Development Co.     Halmilton, OH                             9.625%
21-47165     Bowling Freen Partnership          Sussex, WI                                8.750%
21-47166     Colonial Estates Associates        Warrington, PA                            8.625%
</TABLE>
<PAGE>
PAGE 22
<TABLE>
<CAPTION>
                                                                              Part 2 -
                                                                    Interest earned on mortgages
                                                                    ----------------------------
                                                                                      Average
                                                                                    gross rate
                                                                     Interest      of interest
                                                                      due and      on mortgages
                                                                      accrued      held at end
                                                                     at end of      of period
Description (a)                                                      period (e)        (f)
- ---------------                                                     ------------  --------------
Over $500
Loan No.         Mortgagor                      Property Location
- --------         ---------                      -----------------
<S>                                                                 <C>                  <C>
21-47167     Wilder Corp of Delaware            Ruskin, FL                                9.500%
21-47168     Wilder Corp of Delaware            Riverview, FL                             9.500%
21-47169     Franklin & Bonnie Kottshade        Rochester, MN                             9.000%
21-47170     Franklin & Bonnie Kottshade        Rochester, MN                             9.750%
21-47171     Desert Shadows Associates          Tucson, AZ                                8.750%
21-47172     Dial Reit Inc.                     Fremont, NE                               8.250%
21-47173     Cinram Associates                  Fairfield, NJ                             8.500%
21-47174     Grande Associates                  Deptford Twnsp, NJ                        8.875%
21-47177     Griffin Real Estate Fund II LP     Urbandale, IA                             8.375%
21-47178     Griffin Real Estate Fund II LP     Urbandale, IA                             8.375%
21-47179     Morrestown Office Center           Morrestown, NJ                            9.000%
21-47181     Westlake #1 Limited Partnership    Charlotte, NC                             8.250%
21-47182     Shagbark Limited Partnership       Kenosha, WI                               9.000%
21-47183     Cowne Point Ltd Partnership        Holland, MI                               9.250%
21-47184     Mcnab Commerce Center Association  Pompano Beach, FL                         9.000%
21-47186     Mack Edison Company                Edison, NJ                                8.000%
21-47187     Industrial Development Association Mebane, NC                                8.000%
21-47190     Dial Reit Inc.                     Davenport, IA                             8.000%
21-47191     SSC Associates Ltd Ptnshp          St. Clair Shores, MI                      8.125%
21-47192     Tree Trail Village Association     Norcross, GA                              8.250%
21-47193     ECPG (Peoria) Association          Glendale, AZ                              8.750%
21-47194     Briar Development Company          Tacoma, WA                                8.750%
21-47195     Tipotex Inc.                       Pharr, TX                                 9.125%
21-47196     Wilder Corporation                 Pharr, TX                                 9.125%
21-47197     Wilder Corporation                 Alamo, TX                                 9.125%
21-47198     Investors Real Estate Trust        Grand Forks, ND                           6.125%
21-47199     Warren and Kelso Company           Cheltenham Twsp, PA                       8.125%
21-47200     Mid-Country Trade Center           Vinita Park, FL                           7.875%
21-47201     Oakland Park Festival Ctr          Oakland Park, FL                          7.750%
21-47202     Lakewood West Ltd Partnership      Lakewood, CO                              7.750%
0-2013291    Ryan Equities                      Pantago, TX                              11.125%
0-2022301    Western Real Estate Fund, Inc.     Pasadena, TX                              9.750%
0-3013979    Main Motor Sales Co.               Anoka, MN                                 9.875%
0-3027654    DFB Associates                     Costa Mesa, CA                            9.500%
0-3031967    Special Partnership                St. Anthony, MN                           9.250%
0-4020251    National Income Realty Trust       Miami, FL                                 9.500%
                                                                                    ------------
                                                                                          9.055%
                                                                                    ------------
Total Other                                                                               9.055%
                                                                                    ------------
Total First Mortgage Loans on Real Estate                                                 9.055%
                                                                                    ============
</TABLE>
<PAGE>
PAGE 23
<TABLE>
<CAPTION>
Part 3 - Location of mortgaged properties
- -----------------------------------------
($ in thousands)
                                                   Amount of principal
                                                 unpaid at end of period
                                                 -----------------------
                                       Carrying                  Subject
     State in                         amount of                    to        Amount of
 which mortgaged   Number     Prior   mortgages                delinquent    mortgages
     property        of       liens   (c), (g),                 interest       being
    is located      loans      (b)   (h) and (i)     Total         (d)      foreclosed
- ---------------    -------    -----   ----------  -----------  -----------  ----------
<S>                    <C>      <C>     <C>         <C>            <C>          <C> 
Arizona                  2               12,914       12,914
California               3                2,330        2,330
Colorado                 1                4,479        4,479
Florida                 13               52,201       52,201        1,648        1,648
Georgia                  2                7,124        7,124
Indiana                  2                9,046        9,046
Iowa                     3                9,812        9,812
Kansas                   1                2,929        2,929
Louisiana                2                    4            4            4            4
Massachusetts            2                7,013        7,013
Michigan                 4               20,717       20,717
Minnesota               23               29,120       29,370           31
Missouri                 2                6,997        6,997
Nebraska                 2                5,637        5,637
New Jersey               7               31,063       31,063
North Carolina           2                5,655        5,655
North Dakota             1                4,432        4,432
Ohio                     4               21,206       21,206
Oklahoma                 3                1,870        1,870
Pennsylvania             2                9,443        9,443
South Dakota             1                  412          412
Texas                   15               18,136       20,536
Virginia                 1                  678          678
Washington               2                5,605        5,605
Wisconsin                4               13,042       13,042
                    ------           ----------   ----------    ---------    ---------
Total                  104              281,865      284,515        1,683        1,652
                    ======           ==========   ==========    =========    =========
</TABLE>
<PAGE>
PAGE 24

NOTES:

(a)  The classification "residential" includes single dwellings only.
          business".

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

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

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

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

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

(f)  Information as to interest income by type and class of loan has been
          omitted because it is not readily available and the obtaining
          thereof would involve unreasonable effort and expense.  In lieu
          thereof, the average gross interest rates (exclusive of amort-
          tization of discounts and premiums) on mortgage loans held at
          December 31, 1993 are shown by type and class of loan.

     The average gross interest rates on mortgage loans held at
          December 31, 1993, 1992 and 1991 are summarized as follows:

                                              1993      1992      1991
     First mortgages:                        -----     -----     -----
          Insured by Federal Housing
            Administration                   7.076%    5.817%    5.765%
          Partially guaranteed under
            Servicemen's Readjustment
            Act of 1944, as amended          8.000     6.719     6.447
          Other                              9.055     9.282     9.628
                                             -----     -----     -----

                Combined average             9.055%    9.207%    9.433%
                                             =====     =====     =====
<PAGE>
PAGE 25

(g)  Following is a reconciliation of the carrying amount of mortgage
          loans for the years ended December 31, 1993, 1992 and 1991.

                                       1993          1992          1991
                                       ----          ----          ----
     [S]                          [C]           [C]           [C]
     Balance at beginning
       of period                  $  233,796    $  145,055    $   96,083
     Additions during period:
       New loans acquired:
         Nonaffiliated
           companies                  59,183        98,314        61,990
       Allowance for loss
         transferred to
           real estate                   530           350             0
       Allowance for loss
           real estate                   220             0             0
       Amortization of
         discount/premium                 90            61           129
                                  ----------    ----------     ----------
             Total additions          60,023        98,725        62,119
                                  ----------    ----------    ----------
                                     293,819       243,780       158,202
                                  ----------    ----------    ----------
     Deductions during period:
       Collections of
         principal                     5,908         9,484        12,147
       Cost of mortgages sold          6,046             0             0
       Allowance for loss                  0           500           782
       Writeoff                            0             0           218
                                  ----------    ----------    ----------
           Total deductions           11,954         9,984        13,147
                                  ----------    ----------    ----------
      Balance at end of
       period                     $  281,865    $  233,796    $  145,055
                                  ==========    ==========    ==========

(h)  The aggregate cost of mortgage loans for federal income tax purposes
        at December 31, 1993 was $282,865.

(i)  At December 31, 1993, an allowance for loss of $961 is recorded to
        reduce the carrying value of conventional loans since evidence
        indicates that a loss is likely to occur.
<PAGE>
PAGE 26
<TABLE>
<CAPTION>
IDS CERTIFICATE COMPANY                                                              SCHEDULE V
Qualified Assets on Deposit
December 31, 1993
($ thousands)

                                  Investments in Securities
                                  -------------------------
                                    Bonds and                 Mortgage
                                      Notes      Stocks         Loans      Other
      Name of Depositary               (a)         (b)           (c)        (d)         Total
      ------------------           -----------  ----------    --------    --------   ----------
<S>                                 <C>         <C>           <C>        <C>         <C>
Deposits with states or their de-
  positaries to meet requirements
  of statutes and agreements:

    Illinois - Secretary of
      State of Illinois             $       52  $        0    $      0   $       0   $       52

    New Jersey - Commissioner
      of Banking and Insurance
      of New Jersey                        100           0           0           0          100


    Pennsylvania - Treasurer
      of the State of
      Pennsylvania                         150           0           0           0          150


    Texas - Treasurer of the
      State of Texas                       119           0           0           0          119
                                    ----------  ----------    --------   ---------   ----------
    Total deposits with states
      or their depositaries to
      meet requirements of
      statues and agreements               421           0           0           0          421

Central depositary - IDS Bank &
  Trust                              1,701,108     799,262     276,710      37,473    2,814,553
                                    ----------  ----------    --------   ---------   ----------
    Total                           $1,701,529  $  799,262    $276,710   $  37,473   $2,814,974
                                    ==========  ==========    ========   =========   ==========
  Notes:
  (a)  Represents amortized cost of bonds and notes.
  (b)  Represents average cost of individual issues of stocks.
  (c)  Represents unpaid principal balance of mortgage loans less unamortized
       discounts and reserve for losses.
  (d)  Represents amortized cost of interest rate caps of $24,809 and amortized cost of
       purchased call options of $12,664.
</TABLE>
<PAGE>
PAGE 27
<TABLE>
<CAPTION>
IDS CERTIFICATE COMPANY                                SCHEDULE IX
Supplementary Profit and Loss Information
Three Years ended December 31, 1993
($ thousands)

                                                Total - All charged
                                              to investment expense
                                              ---------------------
                   Item                        1993    1992    1991
                   ----                        ----    ----    ----
<S>                                             <C>     <C>     <C>
l.  Legal expenses, including those in 
      connection with any matter, measure or
      proceeding before legislative bodies,
      officers or government departments:

         Paid to IDS Financial Services Inc.
            for services rendered by its
            law department                      $ 0     $ 0     $ 0

            Paid to others                        0       0       7

2.  Advertising and publicity (note a)            0       0       0

3.  Sales promotion (note a)                      0       0       0

4.  Payments directly or indirectly to trade
         associations and service organizations
         and contributions to other organizations:

              Direct payments                      0      0       0

              Indirect payments - included in pro
                  rata share of general office
                  expenses paid to IDS Financial
                  Services Inc.                   29     37      37





Note:
     (a)  Under the terms of underwriting agreements with
          IDS Financial Services Inc. (IDS) in effect during the
          year ended December 31, 1993, IDS agrees to pay for all
          costs of advertising of IDSC, its business or operations,
          and the investment certificates; no such expenses were
          paid by IDSC during that period.  Likewise, IDSC has made
          no direct payments for sales promotion during that
          period.
</TABLE>
<PAGE>
PAGE 28
<TABLE>
<CAPTION>                                                                                    Schedule XI
IDS CERTIFICATE COMPANY
Certificate Reserves

Part 1 - Summary of Changes

Year ended December 31, 1993                                          Balance at beginning of period
($ in thousands)                                                  --------------------------------------
                                                                    Number
                                                                      of
                                                    Yield          accounts       Amount
                                                 to maturity         with           of          Amount
                                                on an annual       security      maturity         of
Description                                     payment basis      holders        value        reserves
- -----------                                     -------------     ----------    ----------    ----------
<S>                                           <C>                     <C>      <C>                <C>  
Installment certificates:
Reserves to mature:
Series 15, includes extended maturities       2.40 Inst/2.50 Ext.           2  $         10             3
  "    20,     "        "        "            2.52 Inst/2.50 Ext.         342         4,413         3,974
  "    15A,    "        "        "            2.66 Inst/3.04 Ext.         193         2,729         2,279
  "    22A,    "        "        "                   3.09               4,050        62,631        48,517
  "    I-76,   "        "        "                   3.35               1,611        38,701        12,557
  "    Reserve Plus Flexible Payment               (note a)             2,673        26,975        13,050
  "    IC-Q-Installment                            (note a)             2,704        29,066        11,687
  "    IC-Q-Ins                                    (note a)            62,152       901,920       226,172
  "    IC-Q-Ins Emp                                (note a)               377         5,526         1,117
  "    IC-1                                        (note a)            14,285        26,682         9,177
  "    IC-1-Emp                                    (note a)               178           448           112
  "    RP-Q-Installment                            (note a)             2,584        38,607        17,327
  "    RP-Q-Flexible Payment                       (note a)               313         5,618         1,876
  "    RP-Q-Ins                                    (note a)             1,848        45,648        10,175
  "    RP-Q-Ins Emp                                (note a)                11           603            23
  "    RP-1                                        (note a)               175           622           287
  "    RP-1-Emp                                    (note a)                 0             0             0
                                                                   ----------    ----------    ----------
Total                                                                  93,498     1,190,199       358,333
                                                                   ----------    ----------    ----------
Payments made in advance of certificate
year requirements and accrued interest
thereon:
Series 15, includes extended maturities                2              Not           Not                 1
  "    20,     "        "        "                     2            Readily      Applicable           167
  "    15A,    "        "        "                     3           Available                           70
  "    22A,    "        "        "                     3                                            1,625
  "    I-76,   "        "        "                    3.5                                             414
                                                                                               ----------
Total                                                                                               2,277
                                                                                               ----------
/TABLE
<PAGE>
PAGE 29
<TABLE>
<CAPTION>                                                                       Additions
                                                                 ---------------------------------------
                                                                                                Charged
                                                    Yield          Charged       Reserve       to other
                                                 to maturity      to profit    payments by     accounts
                                                on an annual       and loss    certificate       (per
                                                payment basis     or income      holders       part 2)
Description                                     -------------     ----------   -----------    ----------
- -----------                                                                                            
<S>                                           <C>                      <C>         <C>             <C>     
Installment certificates:
Reserves to mature:
Series 15, includes extended maturities       2.40 Inst/2.50 Ext.           0             0             0
  "    20,     "        "        "            2.52 Inst/2.50 Ext.         102            28            54
  "    15A,    "        "        "            2.66 Inst/3.04 Ext.          62            51           168
  "    22A,    "        "        "                   3.09               1,477         1,054         2,996
  "    I-76,   "        "        "                   3.35                 407           633           115
  "    Reserve Plus Flexible Payment               (note a)                 0         1,186           279
  "    IC-Q-Installment                            (note a)                 0         1,334           322
  "    IC-Q-Ins                                    (note a)                 0        64,456         6,322
  "    IC-Q-Ins Emp                                (note a)                 0           370            41
  "    IC-1                                        (note a)                 0        40,556           716
  "    IC-1-Emp                                    (note a)                 0           457            10
  "    RP-Q-Installment                            (note a)                 0           262           367
  "    RP-Q-Flexible Payment                       (note a)                 0           190            54
  "    RP-Q-Ins                                    (note a)                 0         2,486           282
  "    RP-Q-Ins Emp                                (note a)                 0             8             1
  "    RP-1                                        (note a)                 0           938            19
  "    RP-1-Emp                                    (note a)                 0             8             0
                                                                   ----------   -----------    ----------
Total                                                                   2,048       114,017        11,746
                                                                   ----------   -----------    ----------
Payments made in advance of certificate
year requirements and accrued interest
thereon:
Series 15, includes extended maturities                2                    0             0             0
  "    20,     "        "        "                     2                    6            25             6
  "    15A,    "        "        "                     3                    3            28            13
  "    22A,    "        "        "                     3                   62           459           114
  "    I-76,   "        "        "                    3.5                  19            66            10
                                                                   ----------   -----------    ----------
Total                                                                      90           578           143
                                                                   ----------   -----------    ----------
/TABLE
<PAGE>
PAGE 30
<TABLE>
<CAPTION>
                                                                                 Deductions
                                                                  ---------------------------------------
                                                                                                 Credited
                                                     Yield                          Cash        to other
                                                  to maturity                    surrenders     accounts
                                                 on an annual                     prior to        (per
Description                                      payment basis     Maturities     maturity      part 2)
- -----------                                      -------------     ----------    ----------    ----------
<S>                                            <C>                      <C>          <C>           <C> 
Installment certificates:
Reserves to mature:
Series 15, includes extended maturities        2.40 Inst/2.50 Ext.           0             0             0
  "    20,     "        "        "             2.52 Inst/2.50 Ext.         351           214         1,123
  "    15A,    "        "        "             2.66 Inst/3.04 Ext.          62            97           641
  "    22A,    "        "        "                    3.09               2,282         2,689         7,000
  "    I-76,   "        "        "                    3.35                   0         1,743           318
  "    Reserve Plus Flexible Payment                (note a)             5,818         3,027            60
  "    IC-Q-Installment                             (note a)                 0         4,145             7
  "    IC-Q-Ins                                     (note a)                 0        85,576             0
  "    IC-Q-Ins Emp                                 (note a)                 0           355             0
  "    IC-1                                         (note a)                 0         4,368             0
  "    IC-1-Emp                                     (note a)                 0           203             0
  "    RP-Q-Installment                             (note a)             5,280         3,664           188
  "    RP-Q-Flexible Payment                        (note a)                 0           443             0
  "    RP-Q-Ins                                     (note a)                 0         3,800             0
  "    RP-Q-Ins Emp                                 (note a)                 0             6             0
  "    RP-1                                         (note a)                 0            83             0
  "    RP-1-Emp                                     (note a)                 0             2             0
                                                                    ----------    ----------    ----------
Total                                                                   13,793       110,415         9,337
                                                                    ----------    ----------    ----------
Payments made in advance of certificate
year requirements and accrued interest
thereon:
Series 15, includes extended maturities                 2                    0             0             0
  "    20,     "        "        "                      2                   10             5            76
  "    15A,    "        "        "                      3                    3             4            53
  "    22A,    "        "        "                      3                   63            92           736
  "    I-76,   "        "        "                     3.5                   0            55            48
                                                                    ----------    ----------    ----------
Total                                                                       76           156           913
                                                                    ----------    ----------    ----------
/TABLE
<PAGE>
PAGE 31
<TABLE>
<CAPTION>
                                                                        Balance at close of period
                                                                  ---------------------------------------
                                                                     Number
                                                                       of
                                                     Yield          accounts       Amount
                                                  to maturity         with           of          Amount
                                                 on an annual       security      maturity         of
Description                                      payment basis      holders        value        reserves
- -----------                                      -------------    -----------    ----------    ----------
<S>                                           <C>                      <C>          <C>           <C>
Installment certificates:
Reserves to mature:
Series 15, includes extended maturities       2.40 Inst/2.50 Ext.           2            10             3
  "    20,     "        "        "            2.52 Inst/2.50 Ext.         210         2,686         2,470
  "    15A,    "        "        "            2.66 Inst/3.04 Ext.         145         2,019         1,760
  "    22A,    "        "        "                   3.09               3,278        53,014        42,073
  "    I-76,   "        "        "                   3.35               1,383        32,777        11,651
  "    Reserve Plus Flexible Payment               (note a)             1,125        11,612         5,610
  "    IC-Q-Installment                            (note a)             2,100        22,470         9,191
  "    IC-Q-Ins                                    (note a)            46,692       664,245       211,374
  "    IC-Q-Ins Emp                                (note a)               282         4,145         1,173
  "    IC-1                                        (note a)            31,001       570,314        46,081
  "    IC-1-Emp                                    (note a)               256         5,794           376
  "    RP-Q-Installment                            (note a)             1,305        19,178         8,824
  "    RP-Q-Flexible Payment                       (note a)               254         4,777         1,677
  "    RP-Q-Ins                                    (note a)             1,339        31,825         9,143
  "    RP-Q-Ins Emp                                (note a)                10           567            26
  "    RP-1                                        (note a)               320        11,269         1,161
  "    RP-1-Emp                                    (note a)                 3           672             6
                                                                   ----------   -----------    ----------
Total                                                                  89,705     1,437,374       352,599
                                                                   ----------   -----------    ----------
Payments made in advance of certificate
year requirements and accrued interest
thereon:
Series 15, includes extended maturities                2              Not           Not                 1
  "    20,     "        "        "                     2            Readily      Applicable           113
  "    15A,    "        "        "                     3           Available                           54
  "    22A,    "        "        "                     3                                            1,369
  "    I-76,   "        "        "                    3.5                                             406
                                                                                               ----------
Total                                                                                               1,943
                                                                                               ----------
/TABLE
<PAGE>
PAGE 32
<TABLE>
<CAPTION>
                                                                           Balance at beginning of period
                                                                   --------------------------------------
                                                                     Number
                                                                       of
                                                     Yield          accounts       Amount
                                                  to maturity         with           of          Amount
                                                 on an annual       security      maturity         of
Description                                      payment basis      holders        value        reserves
- -----------                                      -------------     ----------    ----------    ----------
<S>                                                <C>             <C>           <C>              <C>
Additional credits and accrued interest
thereon:
Series 15, includes extended maturities               2.5                                               0
  "    20,     "        "        "                    2.5             Not           Not               951
  "    15A,    "        "        "                     3            Readily      Applicable           411
  "    22A,    "        "        "                     3           Available                        9,683
  "    I-76,   "        "        "                    3.5                                           2,820
  "    Reserve Plus Flexible Payment               (note a)                                             0
  "    IC-Q-Installment                            (note a)                                             0
  "    IC-Q-Ins                                    (note a)                                             0
  "    IC-Q-Ins Emp                                (note a)                                             0
  "    IC-1                                        (note a)                                            12
  "    IC-1-Emp                                    (note a)                                             0
  "    RP-Q-Installment                            (note a)                                             0
  "    RP-Q-Flexible Payment                       (note a)                                             0
  "    RP-Q-Ins                                    (note a)                                             0
  "    RP-Q-Ins Emp                                (note a)                                             0
  "    RP-1                                        (note a)                                             0
  "    RP-1-Emp                                    (note a)                                             0
                                                                                               ----------
Total                                                                                              13,877
                                                                                               ----------
Reserve for accrued extra contribution 3rd year                                                     2,581
Reserve for accrued extra contribution 6th year                                                       914
Accrued interest on reserves in default I-76          3.5                                               3
Reserve for additional credits to be allowed                          Not           Not
Installment Certificates-Special Additional                         Readily      Applicable
Credits I-76                                                       Available                            0
Accrued for additional credits to be allowed at
next anniversary                                                                                      707
Reserve for death and disability refund options                                                         0
Reserve for reconversion of paid-up certificates                                                       50
                                                                                               ----------
Total installment certificates                                                                    378,742
                                                                                               ----------
/TABLE
<PAGE>
PAGE 33
<TABLE>
<CAPTION>
                                                                                 Additions
                                                                  ---------------------------------------
                                                                                                 Charged
                                                     Yield          Charged       Reserve       to other
                                                  to maturity      to profit    payments by     accounts
                                                 on an annual       and loss    certificate       (per
Description                                      payment basis     or income      holders       part 2)
- -----------                                      -------------     ----------   -----------    ----------
<S>                                                <C>                 <C>       <C>               <C>
Additional credits and accrued interest
thereon:
  "    15, includes extended maturities               2.5                   0                           0
  "    20,     "        "        "                    2.5                  17       Not                68
  "    15A,    "        "        "                     3                   10    Applicable            65
  "    22A,    "        "        "                     3                  263                       1,452
  "    I-76,   "        "        "                    3.5                  95                         343
  "    Reserve Plus Flexible Payment               (note a)               280                           0
  "    IC-Q-Installment                            (note a)               323                           0
  "    IC-Q-Ins                                    (note a)             6,324                           0
  "    IC-Q-Ins Emp                                (note a)                41                           0
  "    IC-1                                        (note a)               752                           0
  "    IC-1-Emp                                    (note a)                10                           0
  "    RP-Q-Installment                            (note a)               367                           0
  "    RP-Q-Flexible Payment                       (note a)                54                           0
  "    RP-Q-Ins                                    (note a)               282                           0
  "    RP-Q-Ins Emp                                (note a)                 1                           0
  "    RP-1                                        (note a)                20                           0
  "    RP-1-Emp                                    (note a)                 0                           0
                                                                   ----------                  ----------
Total                                                                   8,839                       1,928
                                                                   ----------                  ----------
Reserve for accrued extra contribution 3rd year                         4,238        (1,817)            0
Reserve for accrued extra contribution 6th year                           577          (715)            0
Accrued interest on reserves in default I-76          3.5                  10             0             1
Reserve for additional credits to be allowed
Installment Certificates-Special Additional
Credits I-76                                                                0             0             0
Accrued for additional credits to be allowed at
next anniversary                                                          916             0             0
Reserve for death and disability refund options                             0             0             0
Reserve for reconversion of paid-up certificates                            6             0             0
                                                                   ----------   -----------    ----------
Total installment certificates                                         16,724       112,063        13,818
                                                                   ----------   -----------    ----------
/TABLE
<PAGE>
PAGE 34
<TABLE>
<CAPTION>
                                                                                 Deductions
                                                                  ---------------------------------------
                                                                                                Credited
                                                     Yield                          Cash        to other
                                                  to maturity                    surrenders     accounts
                                                 on an annual                     prior to        (per
Description                                      payment basis     Maturities     maturity      part 2)
- -----------                                      -------------     ----------   -----------    ----------
<S>                                                <C>                 <C>         <C>             <C>
Additional credits and accrued interest
thereon:
Series 15, includes extended maturities               2.5                   0             0             0
  "    20,     "        "        "                    2.5                  93            55           287
  "    15A,    "        "        "                     3                   14            17           127
  "    22A,    "        "        "                     3                  541           551         1,543
  "    I-76,   "        "        "                    3.5                   0           384            60
  "    Reserve Plus Flexible Payment               (note a)                 0             0           280
  "    IC-Q-Installment                            (note a)                 0             0           323
  "    IC-Q-Ins                                    (note a)                 0             0         6,324
  "    IC-Q-Ins Emp                                (note a)                 0             0            41
  "    IC-1                                        (note a)                 0             0           715
  "    IC-1-Emp                                    (note a)                 0             0            10
  "    RP-Q-Installment                            (note a)                 0             0           367
  "    RP-Q-Flexible Payment                       (note a)                 0             0            54
  "    RP-Q-Ins                                    (note a)                 0             0           282
  "    RP-Q-Ins Emp                                (note a)                 0             0             1
  "    RP-1                                        (note a)                 0             0            19
  "    RP-1-Emp                                    (note a)                 0             0             0
                                                                   ----------    ----------    ----------
Total                                                                     648         1,007        10,433
                                                                   ----------    ----------    ----------
Reserve for accrued extra contribution 3rd year                             0             0             0
Reserve for accrued extra contribution 6th year                             0             0             0
Accrued interest on reserves in default I-76          3.5                   0             2             9
Reserve for additional credits to be allowed
Installment Certificates-Special Additional
Credits I-76                                                                0             0             0
Accrued for additional credits to be allowed at
next anniversary                                                            0             0         1,352
Reserve for death and disability refund options                             0             0             0
Reserve for reconversion of paid-up certificates                            0             0             5
                                                                   ----------    ----------    ----------
Total installment certificates                                         14,517       111,580        22,049
                                                                   ----------    ----------    ----------
/TABLE
<PAGE>
PAGE 35
<TABLE>
<CAPTION>
                                                                        Balance at close of period
                                                                  ---------------------------------------
                                                                     Number
                                                                       of
                                                     Yield          accounts       Amount
                                                  to maturity         with           of          Amount
                                                 on an annual       security      maturity         of
Description                                      payment basis      holders        value        reserves
- -----------                                      -------------    -----------    ----------    ----------
<S>                                                <C>             <C>           <C>             <C>
Additional credits and accrued interest
thereon:
Series 15, includes extended maturities               2.5                                               0
  "    20,     "        "        "                    2.5             Not           Not               601
  "    15A,    "        "        "                     3            Readily      Applicable           328
  "    22A,    "        "        "                     3           Available                        8,763
  "    I-76,   "        "        "                    3.5                                           2,814
  "    Reserve Plus Flexible Payment               (note a)                                             0
  "    IC-Q-Installment                            (note a)                                             0
  "    IC-Q-Ins                                    (note a)                                             0
  "    IC-Q-Ins Emp                                (note a)                                             0
  "    IC-1                                        (note a)                                            49
  "    IC-1-Emp                                    (note a)                                             0
  "    RP-Q-Installment                            (note a)                                             0
  "    RP-Q-Flexible Payment                       (note a)                                             0
  "    RP-Q-Ins                                    (note a)                                             0
  "    RP-Q-Ins Emp                                (note a)                                             0
  "    RP-1                                        (note a)                                             1
  "    RP-1-Emp                                    (note a)                                             0
                                                                                              -----------
Total                                                                                              12,556
                                                                                              -----------

Reserve for accrued extra contribution 3rd year                                                     5,002
Reserve for accrued extra contribution 6th year                                                       776
Accrued interest on reserves in default I-76          3.5                                               3
Reserve for additional credits to be allowed
Installment Certificates-Special Additional                           Not           Not
Credits I-76                                                        Readily      Applicable             0
Accrued for additional credits to be allowed at                    Available
next anniversary                                                                                      271
Reserve for death and disability refund options                                                         0
Reserve for reconversion of paid-up certificates                                                       51
                                                                                              -----------
Total installment certificates                                                                    373,201
                                                                                              -----------
/TABLE
<PAGE>
PAGE 36
<TABLE>
<CAPTION>
                                                                       Balance at beginning of period
                                                                   --------------------------------------
                                                                     Number
                                                                       of
                                                     Yield          accounts       Amount
                                                  to maturity         with           of          Amount
                                                 on an annual       security      maturity         of
Description                                      payment basis      holders        value        reserves
- -----------                                      -------------     ----------    ----------    ----------
<S>                                                <C>                <C>         <C>           <C>
Fully paid certificates:
Single-payment certificates:
SP 74                                                 3.5                 430         4,139         3,857
SP 75                                                 3.5               2,622        26,550        24,224
SP 76                                                 3.5                 656         5,603         4,910
SP 77                                                 3.5                 795         5,685         4,828
SP 78                                                 3.5                 873         7,256         5,964
SP 79                                                 3.5               1,025         8,217         6,539
SP 80                                                 3.5               1,013         8,384         6,431
SP 81A                                                3.5                 955         6,982         5,162
SP 82A                                                3.5               1,038        10,832         7,750
SP 82B                                                3.5               1,997        21,743        15,392
SP 83A                                                3.5                 322         2,928         2,043
SP 83B                                                3.5                 719         7,629         5,235
IC-2-84                                               3.5               3,666        41,689        27,651
IC-2-85                                               3.5               1,841        23,501        19,406
IC-2-86                                               3.5                 920        12,884         9,553
IC-2-87                                               3.5               1,255        19,503        13,536
IC-2-88                                               3.5               2,288        40,172       25,202
Reserve Plus Single Payment                        (note a)             2,954        15,045        22,348
Cash Reserve Single Payment                        (note b)               110           482           507
IC-Flexible Savings (formerly Variable Term)       (note d)            65,005       561,514       633,067
IC-Flexible Savings Emp (formerly Variable Term)   (note d)             1,787        19,015        21,258
IC-Investors                                       (note d)               317       315,666       327,862
IC-Special Deposits                                (note d)                23        29,672        30,349
IC-1-84                                            (note c)               206         1,102         1,426
Cash Reserve Variable Payment                      (note b)             1,439         7,499         9,492
Cash Reserve Variable Payment-3mo.                 (note e)            46,617       297,951       313,389
IC-Future Value                                    (note f)             8,336        74,528        74,528
IC-Future Value Emp                                (note f)               166         1,191         1,192
IC-Stock Market                                    (note g)            20,743       385,034       389,142
                                                                   ----------    ----------    ----------
Total                                                                 170,118     1,962,396     2,012,243
                                                                   ----------    ----------    ----------
/TABLE
<PAGE>
PAGE 37
<TABLE>
<CAPTION>
                                                                                 Additions
                                                                  ---------------------------------------
                                                                                                 Charged
                                                     Yield          Charged       Reserve       to other
                                                  to maturity      to profit    payments by     accounts
                                                 on an annual       and loss    certificate       (per
Description                                      payment basis     or income      holders       part 2)
- -----------                                      -------------     ----------   -----------    ----------
<S>                                                <C>                  <C>         <C>            <C>   
Fully paid certificates:
Single-payment certificates:
SP 74                                                 3.5                 128             0             0
SP 75                                                 3.5                 811             0             0
SP 76                                                 3.5                 162             0             0
SP 77                                                 3.5                 156             0             0
SP 78                                                 3.5                 197             0             0
SP 79                                                 3.5                 217             0             0
SP 80                                                 3.5                 208             0             0
SP 81A                                                3.5                 161             0             0
SP 82A                                                3.5                 241             0             0
SP 82B                                                3.5                 430             0             0
SP 83A                                                3.5                  63             0             0
SP 83B                                                3.5                 152             0             0
IC-2-84                                               3.5                 783             0             0
IC-2-85                                               3.5                   0             0           849
IC-2-86                                               3.5                   0             0           402
IC-2-87                                               3.5                   0             0           567
IC-2-88                                               3.5                   0             0         1,072
Reserve Plus Single Payment                        (note a)                 0            21           540
Cash Reserve Single Payment                        (note b)                 0             0            12
IC-Flexible Savings (formerly Variable Term)       (note d)                 0       175,315        21,325
IC-Flexible Savings Emp (formerly Variable Term)   (note d)                 0         4,218           862
IC-Investors                                       (note d)                 0       180,911         8,769
IC-Special Deposits                                (note d)                 0         8,368           756
IC-1-84                                            (note c)                 0             0            76
Cash Reserve Variable Payment                      (note b)                 0         1,141           229
Cash Reserve Variable Payment-3mo.                 (note e)                 0       312,948         8,693
IC-Future Value                                    (note f)                 0         9,877             0
IC-Future Value Emp                                (note f)                 0           161             0
IC-Stock Market                                    (note g)                 0       131,537        25,269
                                                                   ----------   -----------    ----------
Total                                                                   3,709       824,497        69,421
                                                                   ----------   -----------    ----------
/TABLE
<PAGE>
PAGE 38
<TABLE>
<CAPTION>
                                                                                  Deductions
                                                                   ---------------------------------------
                                                                                                  Credited
                                                      Yield                          Cash        to other
                                                   to maturity                    surrenders     accounts
                                                  on an annual                     prior to        (per
Description                                       payment basis     Maturities     maturity      part 2)
- -----------                                       -------------     ----------    ----------    ----------
<S>                                                 <C>                  <C>       <C>               <C>
Fully paid certificates:
Single-payment certificates:
SP 74                                                  3.5                   0           328            82
SP 75                                                  3.5                   0         1,413           571
SP 76                                                  3.5                   0           670            24
SP 77                                                  3.5                   0           748             4
SP 78                                                  3.5                   0           763             0
SP 79                                                  3.5                   0           815            41
SP 80                                                  3.5                   0           913             0
SP 81A                                                 3.5                   0         1,257             0
SP 82A                                                 3.5                   0         2,407            38
SP 82B                                                 3.5                   0         5,392            14
SP 83A                                                 3.5                   0           507             0
SP 83B                                                 3.5                   0         1,692            45
IC-2-84                                                3.5                   0         9,421            46
IC-2-85                                                3.5                   0         6,324            30
IC-2-86                                                3.5                   0         2,946             0
IC-2-87                                                3.5                   0         4,482           146
IC-2-88                                                3.5                   0         8,311            70
Reserve Plus Single Payment                         (note a)                 0         6,891            17
Cash Reserve Single Payment                         (note b)                 0           151             0
IC-Flexible Savings (formerly Variable Term)        (note d)                 0       345,989             0
IC-Flexible Savings Emp (formerly Variable Term)    (note d)                 0         9,533             0
IC-Investors                                        (note d)                 0       248,121             0
IC-Special Deposits                                 (note d)                 0        21,362             0
IC-1-84                                             (note c)                 0           370             0
Cash Reserve Variable Payment                       (note b)                 0         3,558             0
Cash Reserve Variable Payment-3mo.                  (note e)             8,828       351,291             0
IC-Future Value                                     (note f)                81         3,251             0
IC-Future Value Emp                                 (note f)                 0            16             0
IC-Stock Market                                     (note g)                 0       197,593             0
                                                                    ----------    ----------    ----------
Total                                                                    8,909     1,236,515         1,128
                                                                    ----------    ----------    ----------
/TABLE
<PAGE>
PAGE 39
<TABLE>
<CAPTION>
                                                                         Balance at close of period
                                                                   ---------------------------------------
                                                                      Number
                                                                        of
                                                      Yield          accounts       Amount
                                                   to maturity         with           of          Amount
                                                  on an annual       security      maturity         of
Description                                       payment basis      holders        value        reserves
- -----------                                       -------------    -----------    ----------    ----------
<S>                                                 <C>                <C>         <C>           <C>
Fully paid certificates:
Single-payment certificates:
SP 74                                                  3.5                 399         3,706         3,575
SP 75                                                  3.5               2,449        24,410        23,051
SP 76                                                  3.5                 596         4,826         4,378
SP 77                                                  3.5                 693         4,814         4,232
SP 78                                                  3.5                 780         6,345         5,398
SP 79                                                  3.5                 916         7,163         5,900
SP 80                                                  3.5                 874         7,214         5,726
SP 81A                                                 3.5                 756         5,310         4,066
SP 82A                                                 3.5                 741         7,488         5,546
SP 82B                                                 3.5               1,415        14,223        10,416
SP 83A                                                 3.5                 247         2,214         1,599
SP 83B                                                 3.5                 518         5,139         3,650
IC-2-84                                                3.5               2,544        27,624        18,967
IC-2-85                                                3.5               1,324        16,134        13,901
IC-2-86                                                3.5                 667         9,011         7,009
IC-2-87                                                3.5                 863        13,110         9,475
IC-2-88                                                3.5               1,629        27,321        17,893
Reserve Plus Single Payment                         (note a)             2,190        10,855        16,001
Cash Reserve Single Payment                         (note b)                83           350           368
IC-Flexible Savings (formerly Variable Term)        (note d)            58,048       433,770       483,718
IC-Flexible Savings Emp (formerly Variable Term)    (note d)             1,446        14,944        16,805
IC-Investors                                        (note d)               254       261,159       269,421
IC-Special Deposits                                 (note d)                13        17,436        18,111
IC-1-84                                             (note c)               168           905         1,132
Cash Reserve Variable Payment                       (note b)             1,118         2,789         7,304
Cash Reserve Variable Payment-3mo.                  (note e)            44,436       272,413       283,739
IC-Future Value                                     (note f)             7,702        72,326        72,326
IC-Future Value Emp                                 (note f)               169         1,256         1,256
IC-Stock Market                                     (note g)            28,736       335,821       348,355
                                                                    ----------   -----------   -----------
Total                                                                  161,774     1,610,076     1,663,318
                                                                    ----------   -----------   -----------
/TABLE
<PAGE>
PAGE 40
<TABLE>
<CAPTION>
                                                                        Balance at beginning of period
                                                                    --------------------------------------
                                                                      Number
                                                                        of
                                                      Yield          accounts       Amount
                                                   to maturity         with           of          Amount
                                                  on an annual       security      maturity         of
Description                                       payment basis      holders        value        reserves
- -----------                                       -------------     ----------    ----------    ----------
<S>                                                 <C>             <C>           <C>              <C>
Additional credits and accrued interest thereon:
SP 74                                                  3.5          Applicable    Applicable         4,121
SP 75                                                  3.5                                          26,098
SP 76                                                  3.5                                           5,258
SP 77                                                  3.5                                           4,746
SP 78                                                  3.5                                           5,303
SP 79                                                  3.5                                           5,332
SP 80                                                  3.5                                           4,937
SP 81A                                                 3.5                                           3,313
SP 82A                                                 3.5                                           4,902
SP 82B                                                 3.5                                           9,055
SP 83A                                                 3.5                                             897
SP 83B                                                 3.5                                           2,194
IC-2-84                                                3.5                                          11,884
IC-2-85                                                3.5                                             352
IC-2-86                                                3.5                                             153
IC-2-87                                                3.5                                             215
IC-2-88                                                3.5                                             431
Reserve Plus Single Payment                         (note a)                                             0
Cash Reserve Single Payment                         (note b)                                             0
IC-Flexible Savings (formerly Variable Term)        (note d)                                         1,255
IC-Flexible Savings Emp (formerly Variable Term)    (note d)                                            48
IC-Investors                                        (note d)                                           406
IC-Special Deposits                                 (note d)                                            21
IC-1-84                                             (note c)                                            46
Cash Reserve Variable Payment                       (note b)                                             0
Cash Reserve Variable Payment-3mo.                  (note e)                                           386
IC-Future Value                                     (note f)                                        19,476
IC-Future Value Emp                                 (note f)                                           210
IC-Stock Market                                     (note g)                                         8,106
                                                                                               -----------
Total                                                                                              119,145
                                                                                               -----------
/TABLE
<PAGE>
PAGE 41
<TABLE>
<CAPTION>
                                                                                  Additions
                                                                   ---------------------------------------
                                                                                                  Charged
                                                      Yield          Charged       Reserve       to other
                                                   to maturity      to profit    payments by     accounts
                                                  on an annual       and loss    certificate       (per
Description                                       payment basis     or income      holders       part 2)
- -----------                                       -------------     ----------   -----------    ----------
<S>                                                <C>                 <C>                <C>       <C>    
 <C>
Additional credits and accrued interest thereon:
SP 74                                                 3.5                 142             0           167
SP 75                                                 3.5                 889             0           986
SP 76                                                 3.5                 178             0           262
SP 77                                                 3.5                 157             0           229
SP 78                                                 3.5                 180             0           273
SP 79                                                 3.5                 182             0           257
SP 80                                                 3.5                 165             0           264
SP 81A                                                3.5                 105             0            97
SP 82A                                                3.5                 154             0           108
SP 82B                                                3.5                 260             0           283
SP 83A                                                3.5                  29             0            36
SP 83B                                                3.5                  66             0            73
IC-2-84                                               3.5                 345             0           419
IC-2-85                                               3.5                 581             0             0
IC-2-86                                               3.5                 294             0             0
IC-2-87                                               3.5                 400             0             0
IC-2-88                                               3.5                 751             0             0
Reserve Plus Single Payment                        (note a)               540             0             0
Cash Reserve Single Payment                        (note b)                12             0             0
IC-Flexible Savings (formerly Variable Term)       (note d)            25,869             0             0
IC-Flexible Savings Emp (formerly Variable Term)   (note d)             1,014             0             0
IC-Investors                                       (note d)             9,749             0             0
IC-Special Deposits                                (note d)               882             0             0
IC-1-84                                            (note c)                59             0          (12)
Cash Reserve Variable Payment                      (note b)               243             0             0
Cash Reserve Variable Payment-3mo.                 (note e)             8,872             0             0
IC-Future Value                                    (note f)             7,540             0            (1)
IC-Future Value Emp                                (note f)               119             0             0
IC-Stock Market                                    (note g)             7,982             2             0
                                                                  -----------   -----------    ----------
Total                                                                  67,759             2         3,441
                                                                  -----------   -----------    ----------
/TABLE
<PAGE>
PAGE 42
<TABLE>
<CAPTION>
                                                                                 Deductions
                                                                  ---------------------------------------
                                                                                                 Credited
                                                     Yield                          Cash        to other
                                                  to maturity                    surrenders     accounts
                                                 on an annual                     prior to        (per
Description                                      payment basis     Maturities     maturity      part 2)
- -----------                                      -------------     ----------    ----------    ----------
<S>                                                <C>                  <C>         <C>            <C>
Additional credits and accrued interest thereon:
SP 74                                                 3.5                   0           296            70
SP 75                                                 3.5                   0         1,406           630
SP 76                                                 3.5                   0           757            29
SP 77                                                 3.5                   0           763             4
SP 78                                                 3.5                   0           710             0
SP 79                                                 3.5                   0           634            36
SP 80                                                 3.5                   0           739             0
SP 81A                                                3.5                   0           831             0
SP 82A                                                3.5                   0         1,568            22
SP 82B                                                3.5                   0         3,292            10
SP 83A                                                3.5                   0           228             0
SP 83B                                                3.5                   0           702            22
IC-2-84                                               3.5                   0         4,205            22
IC-2-85                                               3.5                   0            46           623
IC-2-86                                               3.5                   0            26           305
IC-2-87                                               3.5                   0            29           433
IC-2-88                                               3.5                   0            70           805
Reserve Plus Single Payment                        (note a)                 0             0           540
Cash Reserve Single Payment                        (note b)                 0             0            12
IC-Flexible Savings (formerly Variable Term)       (note d)                 0         5,006        21,350
IC-Flexible Savings Emp (formerly Variable Term)   (note d)                 0           168           862
IC-Investors                                       (note d)                 0         1,073         8,769
IC-Special Deposits                                (note d)                 0           138           756
IC-1-84                                            (note c)                 0             5            64
Cash Reserve Variable Payment                      (note b)                 0            14           229
Cash Reserve Variable Payment-3mo.                 (note e)                 0           264         8,697
IC-Future Value                                    (note f)             4,448           868            (1)
IC-Future Value Emp                                (note f)                47             4             0
IC-Stock Market                                    (note g)                 0           626        12,435
                                                                   ----------    ----------    ----------
Total                                                                   4,495        24,468        56,724
                                                                   ----------    ----------    ----------
/TABLE
<PAGE>
PAGE 43
<TABLE>
<CAPTION>
                                                                        Balance at close of period
                                                                  ---------------------------------------
                                                                     Number
                                                                       of
                                                     Yield          accounts       Amount
                                                  to maturity         with           of          Amount
                                                 on an annual       security      maturity         of
Description                                      payment basis      holders        value        reserves
- -----------                                      -------------    -----------    ----------    ----------
<S>                                                <C>             <C>           <C>              <C>
Additional credits and accrued interest thereon:
SP 74                                                 3.5             Not           Not             4,064
SP 75                                                 3.5          Applicable    Applicable        25,937
SP 76                                                 3.5                                           4,912
SP 77                                                 3.5                                           4,365
SP 78                                                 3.5                                           5,046
SP 79                                                 3.5                                           5,101
SP 80                                                 3.5                                           4,627
SP 81A                                                3.5                                           2,684
SP 82A                                                3.5                                           3,574
SP 82B                                                3.5                                           6,296
SP 83A                                                3.5                                             734
SP 83B                                                3.5                                           1,609
IC-2-84                                               3.5                                           8,421
IC-2-85                                               3.5                                             264
IC-2-86                                               3.5                                             116
IC-2-87                                               3.5                                             153
IC-2-88                                               3.5                                             307
Reserve Plus Single Payment                        (note a)                                             0
Cash Reserve Single Payment                        (note b)                                             0
IC-Flexible Savings (formerly Variable Term)       (note d)                                           768
IC-Flexible Savings Emp (formerly Variable Term)   (note d)                                            32
IC-Investors                                       (note d)                                           313
IC-Special Deposits                                (note d)                                             9
IC-1-84                                            (note c)                                            24
Cash Reserve Variable Payment                      (note b)                                             0
Cash Reserve Variable Payment-3mo.                 (note e)                                           297
IC-Future Value                                    (note f)                                        21,700
IC-Future Value Emp                                (note f)                                           278
IC-Stock Market                                    (note g)                                         3,029
                                                                                              -----------
Total                                                                                             104,660
                                                                                              -----------
/TABLE
<PAGE>
PAGE 44
<TABLE>
<CAPTION>
                                                                       Balance at beginning of period
                                                                   --------------------------------------
                                                                     Number
                                                                       of
                                                     Yield          accounts       Amount
                                                  to maturity         with           of          Amount
                                                 on an annual       security      maturity         of
Description                                      payment basis      holders        value        reserves
- -----------                                      -------------     ----------    ----------    ----------
<S>                                              <C>               <C>           <C>                <C>
Accrued for additional credits to be allowed
at next anniversaries:
SP 74                                                              Applicable    Applicable           123
SP 75                                                                                                 383
SP 76                                                                                                 154
SP 77                                                                                                 131
SP 78                                                                                                 154
SP 79                                                                                                 129
SP 80                                                                                                 143
SP 81A                                                                                                 64
SP 82A                                                                                                 36
SP 82B                                                                                                234
SP 83A                                                                                                 21
SP 83B                                                                                                 52
IC-2-84                                                                                               309
IC-2-85                                                                                               149
IC-2-86                                                                                                53
IC-2-87                                                                                                85
IC-2-88                                                                                               167
IC-Stock Market                                                                                     7,220
                                                                                              -----------
Total                                                                                               9,607
                                                                                              -----------
/TABLE
<PAGE>
PAGE 45
<TABLE>
<CAPTION>
                                                                                 Additions
                                                                  ---------------------------------------
                                                                                                 Charged
                                                     Yield          Charged       Reserve       to other
                                                  to maturity      to profit    payments by     accounts
                                                 on an annual       and loss    certificate       (per
Description                                      payment basis     or income      holders       part 2)
- -----------                                      -------------     ----------   -----------    ----------
<S>                                              <C>                    <C>               <C>          <C>
Accrued for additional credits to be allowed
at next anniversaries:
SP 74                                                                      94             0            0
SP 75                                                                     771             0            0
SP 76                                                                     184             0            0
SP 77                                                                     157             0            0
SP 78                                                                     188             0            0
SP 79                                                                     185             0            0
SP 80                                                                     186             0            0
SP 81A                                                                     43             0            0
SP 82A                                                                     74             0            0
SP 82B                                                                     82             0            0
SP 83A                                                                     19             0            0
SP 83B                                                                     27             0            0
IC-2-84                                                                   151             0            0
IC-2-85                                                                    99             0            0
IC-2-86                                                                    52             0            0
IC-2-87                                                                    61             0            0
IC-2-88                                                                   122             0            0
IC-Stock Market                                                        11,511             0            0
                                                                  -----------   -----------   ----------
Total                                                                  14,006             0            0
                                                                  -----------   -----------   ----------
/TABLE
<PAGE>
PAGE 46
<TABLE>
<CAPTION>
                                                                                Deductions
                                                                 ---------------------------------------
                                                                                                Credited
                                                    Yield                          Cash        to other
                                                 to maturity                    surrenders     accounts
                                                on an annual                     prior to        (per
Description                                     payment basis     Maturities     maturity      part 2)
- -----------                                     -------------     ----------    ----------    ----------
<S>                                             <C>                        <C>           <C>       <C>
Accrued for additional credits to be allowed
at next anniversaries:
SP 74                                                                      0             0           167
SP 75                                                                      0             0           986
SP 76                                                                      0             0           262
SP 77                                                                      0             0           229
SP 78                                                                      0             0           273
SP 79                                                                      0             0           257
SP 80                                                                      0             0           264
SP 81A                                                                     0             0            97
SP 82A                                                                     0             0           108
SP 82B                                                                     0             0           283
SP 83A                                                                     0             0            36
SP 83B                                                                     0             0            73
IC-2-84                                                                    0             0           419
IC-2-85                                                                    0             0           226
IC-2-86                                                                    0             0            97
IC-2-87                                                                    0             0           134
IC-2-88                                                                    0             0           267
IC-Stock Market                                                            0            20        12,835
                                                                  ----------    ----------    ----------
Total                                                                      0            20        17,013
                                                                  ----------    ----------    ----------
/TABLE
<PAGE>
PAGE 47
<TABLE>
<CAPTION>
                                                                       Balance at close of period
                                                                 ---------------------------------------
                                                                    Number
                                                                      of
                                                    Yield          accounts       Amount
                                                 to maturity         with           of          Amount
                                                on an annual       security      maturity         of
Description                                     payment basis      holders        value        reserves
- -----------                                     -------------    -----------    ----------    ----------
<S>                                             <C>               <C>           <C>               <C>
Accrued for additional credits to be allowed
at next anniversaries:
SP 74                                                             Applicable    Applicable            50
SP 75                                                                                                168
SP 76                                                                                                 76
SP 77                                                                                                 59
SP 78                                                                                                 69
SP 79                                                                                                 57
SP 80                                                                                                 65
SP 81A                                                                                                10
SP 82A                                                                                                 2
SP 82B                                                                                                33
SP 83A                                                                                                 4
SP 83B                                                                                                 6
IC-2-84                                                                                               41
IC-2-85                                                                                               22
IC-2-86                                                                                                8
IC-2-87                                                                                               12
IC-2-88                                                                                               22
IC-Stock Market                                                                                    5,876
                                                                                              ----------
Total                                                                                              6,580
                                                                                              ----------
/TABLE
<PAGE>
PAGE 48
<TABLE>
<CAPTION>
                                                                      Balance at beginning of period
                                                                  --------------------------------------
                                                                    Number
                                                                      of
                                                    Yield          accounts       Amount
                                                 to maturity         with           of          Amount
                                                on an annual       security      maturity         of
Description                                     payment basis      holders        value        reserves
- -----------                                     -------------     ----------    ----------    ----------
<S>                                               <C>                 <C>         <C>            <C>
R Series Single-Payment certificates:
R-76                                                 3.5                  44           706           485
R-77                                                 3.5                 166         2,086         1,370
R-78                                                 3.5                 248         3,280         1,993
R-79                                                 3.5                 358         6,238         3,720
R-80                                                 3.5                 476         6,587         3,674
R-81                                                 3.5                 229         4,679         2,351
R-82A                                                3.5                 973        10,109         4,544
RP-Q                                              (note a)             2,141         4,588         8,952
R-II                                                 3.5                 816        10,725         3,708
RP-84                                                3.5               2,632        46,344        15,158
RP-85                                                3.5                 778         5,336         4,381
RP-86                                                3.5                 231         2,319         1,757
RP-87                                                3.5                 537         4,715         3,249
RP-88                                                3.5                 733        11,176         7,003
Cash Reserve RP                                   (note b)                60           373           535
IC-Flexible Savings RP (formally Variable Term RP)(note d)            21,663       171,519       201,546
Cash Reserve RP-3 mo.                             (note e)             4,307        47,567        49,498
IC-Flexible Savings RP Emp (form. Var Term RP Emp)(note d)               581         6,857         8,162
RP-Future Value                                   (note f)             7,977        97,294        97,294
RP-Future Value Emp                               (note f)               221         2,404         2,405
RP-Stock Market                                   (note g)             5,654        54,557        55,879
D-1                                               (note a)             2,222        77,955        82,297
                                                                  ----------    ----------    ----------
Total                                                                 53,047       577,414       559,961
                                                                  ----------    ----------    ----------
/TABLE
<PAGE>
PAGE 49
<TABLE>
<CAPTION>
                                                                                Additions
                                                                 ---------------------------------------
                                                                                                Charged
                                                    Yield          Charged       Reserve       to other
                                                 to maturity      to profit    payments by     accounts
                                                on an annual       and loss    certificate       (per
Description                                     payment basis     or income      holders       part 2)
- -----------                                     -------------     ----------   -----------    ----------
<S>                                               <C>                      <C>      <C>           <C>
R Series Single-Payment certificates:
R-76                                                 3.5                   0             0            30
R-77                                                 3.5                   0             0            81
R-78                                                 3.5                   0             0           125
R-79                                                 3.5                   0             0           223
R-80                                                 3.5                   0             0           230
R-81                                                 3.5                   0             0           103
R-82A                                                3.5                   0             0           233
RP-Q                                              (note a)                 0             0           208
R-II                                                 3.5                   0             0           164
RP-84                                                3.5                   0             0           654
RP-85                                                3.5                   0             0           206
RP-86                                                3.5                   0             0            79
RP-87                                                3.5                   0             0           150
RP-88                                                3.5                   0             0           327
Cash Reserve RP                                   (note b)                 0             7            12
IC-Flexible Savings RP (formally Variable Term RP)(note d)                 0        30,969         7,442
Cash Reserve RP-3 mo.                             (note e)                 0        59,715         1,361
IC-Flexible Savings RP Emp (form. Var Term RP Emp)(note d)                 0         1,085           373
RP-Future Value                                   (note f)                 0         6,706             0
RP-Future Value Emp                               (note f)                 0           117             0
RP-Stock Market                                   (note g)                 0        16,812         3,795
D-1                                               (note a)                 0        51,419         3,887
                                                                 -----------   -----------    ----------
Total                                                                      0       166,830        19,683
                                                                 -----------   -----------    ----------
/TABLE
<PAGE>
PAGE 50
<TABLE>
<CAPTION>
                                                                                Deductions
                                                                 ---------------------------------------
                                                                                                Credited
                                                    Yield                          Cash        to other
                                                 to maturity                    surrenders     accounts
                                                on an annual                     prior to        (per
Description                                     payment basis     Maturities     maturity      part 2)
- -----------                                     -------------     ----------    ----------    ----------
<S>                                               <C>                 <C>          <C>               <C>
R Series Single-Payment certificates:
R-76                                                 3.5                   0           140             0
R-77                                                 3.5                   0           387             0
R-78                                                 3.5                   0           446             0
R-79                                                 3.5                   0         1,024            15
R-80                                                 3.5                   0           691             0
R-81                                                 3.5                   0           903             0
R-82A                                                3.5                   0         1,583           103
RP-Q                                              (note a)                 0         3,185             3
R-II                                                 3.5                   0         1,574             0
RP-84                                                3.5                   0         6,250            48
RP-85                                                3.5                   0         1,366             0
RP-86                                                3.5                   0           435             0
RP-87                                                3.5                   0         1,094           179
RP-88                                                3.5                   0         3,429             0
Cash Reserve RP                                   (note b)                 0           316             0
IC-Flexible Savings RP (formally Variable Term RP)(note d)                 0       106,872             0
Cash Reserve RP-3 mo.                             (note e)                 0        65,127             0
IC-Flexible Savings RP Emp (form. Var Term RP Emp)(note d)                 0         3,430             0
RP-Future Value                                   (note f)            10,916         2,799             0
RP-Future Value Emp                               (note f)                86             1             0
RP-Stock Market                                   (note g)                 0        22,040             0
D-1                                               (note a)                 4        49,223             0
                                                                  ----------    ----------    ----------
Total                                                                 11,006       272,315           348
                                                                  ----------    ----------    ----------
/TABLE
<PAGE>
PAGE 51
<TABLE>
<CAPTION>
                                                                       Balance at close of period
                                                                 ---------------------------------------
                                                                    Number
                                                                      of
                                                    Yield          accounts       Amount
                                                 to maturity         with           of          Amount
                                                on an annual       security      maturity         of
Description                                     payment basis      holders        value        reserves
- -----------                                     -------------    -----------    ----------    ----------
<S>                                               <C>                 <C>          <C>           <C>
R Series Single-Payment certificates:
R-76                                                 3.5                  36           515           375
R-77                                                 3.5                 134         1,524         1,064
R-78                                                 3.5                 198         2,588         1,672
R-79                                                 3.5                 289         4,598         2,904
R-80                                                 3.5                 393         5,413         3,213
R-81                                                 3.5                 156         2,948         1,551
R-82A                                                3.5                 669         6,558         3,091
RP-Q                                              (note a)             1,508         2,988         5,972
R-II                                                 3.5                 518         6,385         2,298
RP-84                                                3.5               1,776        27,934         9,514
RP-85                                                3.5                 545         3,749         3,221
RP-86                                                3.5                 170         1,768         1,401
RP-87                                                3.5                 369         2,946         2,126
RP-88                                                3.5                 506         5,928         3,901
Cash Reserve RP                                   (note b)                41           149           238
IC-Flexible Savings RP (formally Variable Term RP)(note d)            15,573       114,291       133,085
Cash Reserve RP-3 mo.                             (note e)             3,878        43,969        45,447
IC-Flexible Savings RP Emp (form. Var Term RP Emp)(note d)               470         5,174         6,190
RP-Future Value                                   (note f)             7,307        90,285        90,285
RP-Future Value Emp                               (note f)               218         2,435         2,435
RP-Stock Market                                   (note g)             6,297        51,313        54,446
D-1                                               (note a)               239        83,696        88,376
                                                                  ----------    ----------    ----------
Total                                                                 41,290       467,154       462,805
                                                                  ----------    ----------    ----------
/TABLE
<PAGE>
PAGE 52
<TABLE>
<CAPTION>
                                                                      Balance at beginning of period
                                                                  --------------------------------------
                                                                    Number
                                                                      of
                                                    Yield          accounts       Amount
                                                 to maturity         with           of          Amount
                                                on an annual       security      maturity         of
Description                                     payment basis      holders        value        Reserves
- -----------                                     -------------     ----------    ----------    ----------
<S>                                               <C>             <C>           <C>                <C>
  Additional Interest on R-Series Single
    Payment Reserves:
R-76                                                 3.5             Not           Not                25
R-77                                                 3.5          Applicable    Applicable            38
R-78                                                 3.5                                              81
R-79                                                 3.5                                             128
R-80                                                 3.5                                             143
R-81                                                 3.5                                              52
R-82A                                                3.5                                             193
RP-Q                                              (note a)                                             0
R-II                                                 3.5                                             115
RP-84                                                3.5                                             437
RP-85                                                3.5                                             137
RP-86                                                3.5                                              38
RP-87                                                3.5                                              94
RP-88                                                3.5                                             204
Cash Reserve RP                                   (note b)                                             0
IC-Flexible Savings RP (formally Variable Term RP)(note d)                                           433
Cash Reserve RP-3 mo.                             (note e)                                            66
IC-Flexible Savings RP Emp (form. Var Term RP Emp)(note d)                                            19
RP-Future Value                                   (note f)                                        28,557
RP-Future Value Emp                               (note f)                                           743
RP-Stock Market                                   (note g)                                         2,057
D-1                                               (note a)                                             0
                                                                                             -----------
Total                                                                                             33,560
                                                                                             -----------
                                                                                              -----------
Total single payment                                                                           2,734,516
                                                                                             -----------
Paid-up certificates:
Series 15 and 20                                    3.25                 151         1,496         1,397
  "    15A and 22A                                   3.5               2,721        17,829        15,620
  "    I-76                                          3.5                 981         5,145         2,860
                                                                 -----------   -----------   -----------
Total                                                                  3,853        24,470        19,877
                                                                 -----------   -----------   -----------
/TABLE
<PAGE>
PAGE 53
<TABLE>
<CAPTION>
                                                                                Additions
                                                                 ---------------------------------------
                                                                                               Charged
                                                    Yield          Charged       Reserve       to other
                                                 to maturity      to profit    payments by     accounts
                                                on an annual       and loss    certificate       (per
Description                                     payment basis     or income      holders       part 2)
- -----------                                     -------------     ----------   -----------    ----------
<S>                                               <C>                <C>           <C>            <C>
  Additional Interest on R-Series Single
    Payment Reserves:
R-76                                                 3.5                  21             0             0
R-77                                                 3.5                  70             0             0
R-78                                                 3.5                 104             0             0
R-79                                                 3.5                 192             0             0
R-80                                                 3.5                 191             0             0
R-81                                                 3.5                  89             0             0
R-82A                                                3.5                 150             0             0
RP-Q                                              (note a)               208             0             0
R-II                                                 3.5                 119             0             0
RP-84                                                3.5                 471             0             0
RP-85                                                3.5                 153             0             0
RP-86                                                3.5                  68             0             0
RP-87                                                3.5                 108             0             0
RP-88                                                3.5                 228             0             0
Cash Reserve RP                                   (note b)                12             0             0
IC-Flexible Savings RP (formally Variable Term RP)(note d)             8,124             0             0
Cash Reserve RP-3 mo.                             (note e)             1,378             0             0
IC-Flexible Savings RP Emp (form. Var Term RP Emp)(note d)               415             0             0
RP-Future Value                                   (note f)            10,308             0             0
RP-Future Value Emp                               (note f)               297             0             0
RP-Stock Market                                   (note g)             3,157             0             0
D-1                                               (note a)             4,284             0             0
                                                                 -----------   -----------   -----------
Total                                                                 30,147             0             0
                                                                 -----------   -----------   -----------

                                                                  ----------   -----------    ----------
Total single payment                                                 115,621       991,329        92,545
                                                                  ----------   -----------    ----------
Paid-up certificates:
Series 15 and 20                                    3.25                  44             0           391
  "    15A and 22A                                   3.5                 506             0         3,683
  "    I-76                                          3.5                  92             0           375
                                                                 -----------   -----------    ----------
Total                                                                    642             0         4,449
                                                                 -----------   -----------    ----------
/TABLE
<PAGE>
PAGE 54
<TABLE>
<CAPTION>
                                                                                Deductions
                                                                 ---------------------------------------
                                                                                                Credited
                                                    Yield                          Cash        to other
                                                 to maturity                    surrenders     accounts
                                                on an annual                     prior to        (per
Description                                     payment basis     Maturities     maturity      part 2)
- -----------                                     -------------     ----------    ----------    ----------
<S>                                               <C>                  <C>       <C>              <C>
  Additional Interest on R-Series Single
    Payment Reserves:
R-76                                                 3.5                   0             1            30
R-77                                                 3.5                   0             5            81
R-78                                                 3.5                   0             6           125
R-79                                                 3.5                   0            15           223
R-80                                                 3.5                   0             9           230
R-81                                                 3.5                   0             8           103
R-82A                                                3.5                   0            11           237
RP-Q                                              (note a)                 0             0           208
R-II                                                 3.5                   0            14           164
RP-84                                                3.5                   0            45           654
RP-85                                                3.5                   0            11           206
RP-86                                                3.5                   0             4            79
RP-87                                                3.5                   0             7           150
RP-88                                                3.5                   0            20           327
Cash Reserve RP                                   (note b)                 0             0            12
IC-Flexible Savings RP (formally Variable Term RP)(note d)                 0           888         7,442
Cash Reserve RP-3 mo.                             (note e)                 0            29         1,361
IC-Flexible Savings RP Emp (form. Var Term RP Emp)(note d)                 0            49           373
RP-Future Value                                   (note f)             5,518         1,035             0
RP-Future Value Emp                               (note f)                45             0             0
RP-Stock Market                                   (note g)                 0            17         3,795
D-1                                               (note a)                 0           397         3,887
                                                                  ----------    ----------    ----------
Total                                                                  5,563         2,571        19,687
                                                                  ----------    ----------    ----------

                                                                  ----------    ----------    ----------
Total single payment                                                  29,973     1,535,889        94,900
                                                                  ----------    ----------    ----------
Paid-up certificates:
Series 15 and 20                                    3.25                 125            49           302
  "    15A and 22A                                   3.5                 926         1,665         2,586
  "    I-76                                          3.5                   0           722            90
                                                                  ----------    ----------    ----------
Total                                                                  1,051         2,436         2,978
                                                                  ----------    ----------    ----------
/TABLE
<PAGE>
PAGE 55
<TABLE>
<CAPTION>
                                                                       Balance at close of period
                                                                 ---------------------------------------
                                                                    Number
                                                                      of
                                                    Yield          accounts       Amount
                                                 to maturity         with           of          Amount
                                                on an annual       security      maturity         of
Description                                     payment basis      holders        value        reserves
- -----------                                     -------------    -----------    ----------    ----------
<S>                                               <C>             <C>           <C>            <C>
  Additional Interest on R-Series Single
    Payment Reserves:
R-76                                                 3.5             Not           Not                15
R-77                                                 3.5          Applicable    Applicable            22
R-78                                                 3.5                                              54
R-79                                                 3.5                                              82
R-80                                                 3.5                                              95
R-81                                                 3.5                                              30
R-82A                                                3.5                                              95
RP-Q                                              (note a)                                             0
R-II                                                 3.5                                              56
RP-84                                                3.5                                             209
RP-85                                                3.5                                              73
RP-86                                                3.5                                              23
RP-87                                                3.5                                              45
RP-88                                                3.5                                              85
Cash Reserve RP                                   (note b)                                             0
IC-Flexible Savings RP (formally Variable Term RP)(note d)                                           227
Cash Reserve RP-3 mo.                             (note e)                                            54
IC-Flexible Savings RP Emp (form. Var Term RP Emp)(note d)                                            12
RP-Future Value                                   (note f)                                        32,312
RP-Future Value Emp                               (note f)                                           995
RP-Stock Market                                   (note g)                                         1,402
D-1                                               (note a)                                             0
                                                                                             -----------
Total                                                                                             35,886
                                                                                             -----------
                                                                                               ----------
Total single payment                                                                           2,273,249
                                                                                              ----------
Paid-up certificates:
Series 15 and 20                                    3.25                 131         1,436         1,356
  "    15A and 22A                                   3.5               2,277        16,510        14,632
  "    I-76                                          3.5                 866         4,379         2,515
                                                                  ----------    ----------    ----------
Total                                                                  3,274        22,325        18,503
                                                                  ----------    ----------    ----------
/TABLE
<PAGE>
PAGE 56
<TABLE>
<CAPTION>
                                                                      Balance at beginning of period
                                                                  --------------------------------------
                                                                    Number
                                                                      of
                                                    Yield          accounts       Amount
                                                 to maturity         with           of          Amount
                                                on an annual       security      maturity         of
Description                                     payment basis      holders        value        reserves
- -----------                                     -------------     ----------    ----------    ----------
<S>                                              <C>              <C>           <C>            <C>
Additional credits and accrued interest thereon:
Series 15 and 20                                     2.5             Not           Not                75
  "    15A and 22A                                    3           Applicable    Applicable           856
  "    Series I-76                                   3.5                                             172
                                                                                             -----------
Total                                                                                              1,103
                                                                                             -----------
Accrued for additional credits to be allowed
at next anniversaries                                                                                119
                                                                 -----------   -----------   -----------
Total paid-up                                                          3,853        24,470        21,099
                                                                 -----------   -----------   -----------
Optional settlement certificates:
Series 1, IST&G                                       3                   24                          34
Other series and conversions from Single
Payment certificates                             2.5-3-3-3.5          10,830                      94,766
Series R-76 thru R-82A                                3                  137                         815
Series R-II & RP-2-84 thru 88                        3.5                 186                       3,504
Reserve Plus Single-Payment                       (note a)               579                       6,229
Reserve Plus Flex-Pay & IC-Q-Inst                 (note a)                34                         153
Series R-Installment                              (note a)               175                       1,174
Series R-Single-Payment                           (note a)               127                         751
Additional credits and accrued interest thereof     2.5-3            Not           Not            13,191
Additional credits and accrued int. thereon-IST&G   2.5-3         Applicable    Applicable             2
Accrued for additional credits to be allowed
at next anniversaries                                                                              1,115
Accrued for additional credits to be allowed
at next anniversaries-R-76 thru R-82A & R-II                                                          26
Accrued for additional credits to be allowed
at next anniversaries-IST&G                                                                            0
                                                                 -----------                 -----------
Total optional settlement                                             12,092                     121,760
                                                                 -----------                 -----------
                                                                                   Not
Due to unlocated certificate holders                                            Applicable           355
                                                                                             -----------

Total certificate reserves                                                                     3,256,472
                                                                                             ===========
/TABLE
<PAGE>
PAGE 57
<TABLE>
<CAPTION>
                                                                                 Additions
                                                                  ---------------------------------------
                                                                                                Charged
                                                    Yield          Charged       Reserve       to other
                                                 to maturity      to profit    payments by     accounts
                                                on an annual       and loss    certificate       (per
Description                                     payment basis     or income      holders       part 2)
- -----------                                     -------------     ----------   -----------    ----------
<S>                                               <C>                <C>         <C>             <C>
Additional credits and accrued interest thereon:
Series 15 and 20                                     2.5                   2             0            15
  "    15A and 22A                                    3                   24             0           140
  "    Series I-76                                   3.5                   6             0            32
                                                                 -----------   -----------    ----------
Total                                                                     32             0           187
                                                                 -----------   -----------    ----------
Accrued for additional credits to be allowed
at next anniversaries                                                    130             0             0
                                                                 -----------   -----------    ----------
Total paid-up                                                            804             0         4,636
                                                                 -----------   -----------    ----------
Optional settlement certificates:
Series 1, IST&G                                       3                    1             0             0
Other series and conversions from Single
Payment certificates                             2.5-3-3-3.5           2,621            (1)        9,188
Series R-76 thru R-82A                                3                   22             0           140
Series R-II & RP-2-84 thru 88                        3.5                  96             0           248
Reserve Plus Single-Payment                       (note a)               144             0            17
Reserve Plus Flex-Pay & IC-Q-Inst                 (note a)                 5             0            67
Series R-Installment                              (note a)                36             0           188
Series R-Single-Payment                           (note a)                15             0             3
Additional credits and accrued interest thereon     2.5-3                336             0         2,104
Additional credits and accrued int. thereon-IST&G   2.5-3                  0             0             1
Accrued for additional credits to be allowed
at next anniversaries                                                  1,747             0             0
Accrued for additional credits to be allowed
at next anniversaries-R-76 thru R-82A & R-II                              29             0             0
Accrued for additional credits to be allowed
at next anniversaries-IST&G                                                1             0             0
                                                                 -----------   -----------    ----------
Total optional settlement                                              5,053            (1)       11,956
                                                                 -----------   -----------    ----------
                                                                                   Not
Due to unlocated certificate holders                                            Applicable           213
                                                                  ----------   -----------    ----------

Total certificate reserves                                           138,202     1,103,391       123,168
                                                                 ===========   ===========   ===========
Provision for certificate reserves and additional
  credits per Statement of Operations                                124,500
Provision for reconversion applied against reserve
  recoveries from terminations prior to maturity in
  Statement of Operations                                                  6
Income from purchased and written call options
  included in provision for certificate reserves
  in Statement of Operations                                          13,696
                                                                 -----------
                                                                     138,202
                                                                 ===========
/TABLE
<PAGE>
PAGE 58
<TABLE>
<CAPTION>
                                                                                Deductions
                                                                 ---------------------------------------
                                                                                                Credited
                                                    Yield                          Cash        to other
                                                 to maturity                    surrenders     accounts
                                                on an annual                     prior to        (per
Description                                     payment basis     Maturities     maturity      part 2)
- -----------                                     -------------     ----------    ----------    ----------
<S>                                              <C>              <C>            <C>             <C>
Additional credits and accrued interest thereon:
Series 15 and 20                                     2.5                  11             3            11
  "    15A and 22A                                    3                   73            56            78
  "    Series I-76                                   3.5                   0            32             1
                                                                  ----------    ----------    ----------
Total                                                                     84            91            90
                                                                  ----------    ----------    ----------
Accrued for additional credits to be allowed
at next anniversaries                                                      0             0           187
                                                                  ----------    ----------    ----------
Total paid-up                                                          1,135         2,527         3,255
                                                                  ----------    ----------    ----------
Optional settlement certificates:
Series 1, IST&G                                       3                    5             3             0
Other series and conversions from Single
Payment certificates                             2.5-3-3-3.5           6,352        11,532             0
Series R-76 thru R-82A                                3                  164           120             0
Series R-II & RP-2-84 thru 88                        3.5                 306         1,243             0
Reserve Plus Single-Payment                       (note a)               220         2,133             0
Reserve Plus Flex-Pay & IC-Q-Inst                 (note a)                36            30             0
Series R-Installment                              (note a)               199           164             0
Series R-Single-Payment                           (note a)               180           315             0
Additional credits and accrued interest thereon     2.5-3              1,051           866           634
Additional credits and accrued int. thereon-IST&G   2.5-3                  1             0             0
Accrued for additional credits to be allowed
at next anniversaries                                                     59            (1)        2,122
Accrued for additional credits to be allowed
at next anniversaries-R-76 thru R-82A & R-II                               8             1            39
Accrued for additional credits to be allowed
at next anniversaries-IST&G                                                0             0             1
                                                                  ----------    ----------    ----------
Total optional settlement                                              8,581        16,406         2,796
                                                                  ----------    ----------    ----------
                                                                     Not
Due to unlocated certificate holders                              Applicable                         174
                                                                  ----------    ----------    ----------

Total certificate reserves                                            54,206     1,666,402       123,174
                                                                 ===========   ===========   ===========
/TABLE
<PAGE>
PAGE 59
<TABLE>
<CAPTION>
                                                                       Balance at close of period
                                                                 ---------------------------------------
                                                                    Number
                                                                      of
                                                    Yield          accounts       Amount
                                                 to maturity         with           of          Amount
                                                on an annual       security      maturity         of
Description                                     payment basis      holders        value        reserves
- -----------                                     -------------    -----------    ----------    ----------
<S>                                              <C>              <C>           <C>            <C>     
Additional credits and accrued interest thereon:
Series 15 and 20                                     2.5             Not           Not                67
  "    15A and 22A                                    3           Applicable    Applicable           813
  "    Series I-76                                   3.5                                             177
                                                                                              ----------
Total                                                                                              1,057
                                                                                              ----------
Accrued for additional credits to be allowed
at next anniversaries                                                                                 62
                                                                  ----------    ----------    ----------
Total paid-up                                                          3,274        22,325        19,622
                                                                  ----------    ----------    ----------
Optional settlement certificates:
Series 1, IST&G                                       3                   19                          27
Other series and conversions from Single
Payment certificates                             2.5-3-3-3.5           9,952                      88,690
Series R-76 thru R-82A                                3                  116                         693
Series R-II & RP-2-84 thru 88                        3.5                 113                       2,299
Reserve Plus Single-Payment                       (note a)               401                       4,037
Reserve Plus Flex-Pay & IC-Q-Inst                 (note a)                28                         159
Series R-Installment                              (note a)               153                       1,035
Series R-Single-Payment                           (note a)                80                         274
Additional credits and accrued interest thereon     2.5-3            Not           Not            13,080
Additional credits and accrued int. thereon-IST&G   2.5-3         Applicable    Applicable             2
Accrued for additional credits to be allowed
at next anniversaries                                                                                682
Accrued for additional credits to be allowed
at next anniversaries-R-76 thru R-82A & R-II                                                           7
Accrued for additional credits to be allowed
at next anniversaries-IST&G                                                                            0
                                                                  ----------                  ----------
Total optional settlement                                             10,862                     110,985
                                                                  ----------                  ----------
                                                                                   Not
Due to unlocated certificate holders                                            Applicable           394
 
                                                                                             ----------
Total certificate reserves                                                                     2,777,451
                                                                                              ==========
/TABLE
<PAGE>
PAGE 60


Notes:

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

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

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

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

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

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

  (g)  On this series of certificates, the certificate holder may elect to
       receive minimum interest only or minimum interest plus participation
       interest.  Minimum interest is declared by IDSC for a twelve-month
       term and is credited to the reserves maintained at the end of each
       certificate term.  Participation interest is determined at the end of
       each certificate term by multiplying the market participation rate in
       effect at the beginning of the certificate term for each certificate
       times any total percentage appreciation in a broad stock market
       indicator subject to specified maximums.  Participation interest is
       credited to the reserves maintained at the end of each certificate
       term.
<PAGE>
PAGE 61
<TABLE>
<CAPTION>
Part 2 - Description of Additions to Reserves Charged to Other
Accounts and Deductions from Reserves Credited to Other Accounts

Year ended December 31, 1993
($ in thousands)



                                  Additions to reserves charged to other accounts
                                ------------------------------------------------------
                                                              Transfers of
                                                              maturities to
                                Reconversions                   extended
                                  of paid-up                   maturities-
                                 certificate                   charged to
                                   charged       Charged       reserves to
                                  to paid-up        to        mature, addi-
                                 reserves and    advance     tional credits/
                                 reserve for     payments     interest and
                                reconversions    reserve    advance payments    Total
                                -------------    --------   ----------------   -------
<C>                                       <C>         <C>              <C>      <C>
Reserves to mature installment
certificates:
Series 15, including extended
maturities                                  0           0                  0         0
Series 20, including extended
maturities                                 13          31                 10        54
Series 15A, including extended
maturities                                110          24                 34       168
Series 22A, including extended
maturities                                680         535              1,781     2,996
Series I-76                                72          43                  0       115
Series Reserve Plus Flexible
Payment                                     0           0                279       279
Series IC-Q-Installment                     0           0                322       322
Series IC-Q-Ins                             0           0              6,322     6,322
Series IC-Q-Ins Emp                         0           0                 41        41
Series IC-1                                 0           0                716       716
Series IC-1 Emp                             0           0                 10        10
Series RP-Q-Installment                     0           0                367       367
Series RP-Q-Flexible Payment                0           0                 54        54
Series RP-Q-Ins                             0           0                282       282
Series RP-Q-Ins Emp                         0           0                  1         1
Series RP-1                                 0           0                 19        19
                                 ------------   ---------    ---------------  --------
Total                                     875         633             10,238    11,746
                                =============   =========    ===============  ========
/TABLE
<PAGE>
PAGE 62
<TABLE>
<CAPTION>
Part 2 - Description of Additions to Reserves Charged to Other
Accounts and Deductions from Reserves Credited to Other Accounts

Year ended December 31, 1993
($ in thousands)



                                Deductions from reserves credited to other accounts
                                ----------------------------------------------------
                                                Conversions
                                                to optional    Maturities
                                                settlement     transferred
                                Conversions    certificates-   to extended
                                 to paid-up      credited      maturities-
                                certificates-   to optional   credited to
                                  credited      settlement     reserves to
                                 to paid-up    reserves and      mature-
                                 surrender       surrender      extended
                                   income         income       maturities     Total
                                -----------    ------------    -----------    ------
<S>                                   <C>             <C>            <C>       <C>
Reserves to mature installment
certificates:
Series 15, including extended
maturities                                0               0              0         0
Series 20, including extended
maturities                              316             797             10     1,123
Series 15A, including extended
maturities                              248             359             34       641
Series 22A, including extended
maturities                            2,828           2,391          1,781     7,000
Series I-76                             311               7              0       318
Series Reserve Plus Flexible
Payment                                   0              60              0        60
Series IC-Q-Installment                   0               7              0         7
Series IC-Q-Ins                           0               0              0         0
Series IC-Q-Ins Emp                       0               0              0         0
Series IC-1                               0               0              0         0
Series IC-1 Emp                           0               0              0         0
Series RP-Q-Installment                   0             188              0       188
Series RP-Q-Flexible Payment              0               0              0         0
Series RP-Q-Ins                           0               0              0         0
Series RP-Q-Ins Emp                       0               0              0         0
Series RP-1                               0               0              0         0
                                -----------    ------------    -----------   -------
Total                                 3,703           3,809          1,825     9,337
                                ===========    ============   ============   =======
/TABLE
<PAGE>
PAGE 63
<TABLE>
<CAPTION>
Part 2 - Description of Additions to Reserves Charged to Other
Accounts and Deductions from Reserves Credited to Other Accounts

Year ended December 31, 1993
($ in thousands)


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

                                                   Additions      Additions to
                                                   to advance      reserves to
                                 Reconversions     payments-     mature-extended
                                   of paid-up      charged to       maturities
Payments made in advance         certificates-      default         charged to
  of current certificate          charged to        interest       reserves to
  year requirements and             paid-up         on late        mature from
  accrued interest thereon:         reserves        payments         maturity        Total
                                 -------------     ----------    ---------------     -----
<S>                                         <C>             <C>               <C>      <C>
Series 15, including extended
maturities                                   0              0                  0         0
Series 20, including extended
maturities                                   0              0                  6         6
Series 15A, including extended
maturities                                  12              0                  1        13
Series 22A, including extended
maturities                                  58              2                 54       114
Series I-76                                  7              3                  0        10
Series Reserve Plus Flexible
Payment                                      0              0                  0         0
Series IC-Q-Installment                      0              0                  0         0
Series IC-Q-Ins                              0              0                  0         0
Series IC-Q-Ins Emp                          0              0                  0         0
Series IC-1                                  0              0                  0         0
Series IC-1 Emp                              0              0                  0         0
Series RP-Q-Installment                      0              0                  0         0
Series RP-Q-Flexible Payment                 0              0                  0         0
Series RP-Q-Ins                              0              0                  0         0
Series RP-Q-Ins Emp                          0              0                  0         0
Series RP-1                                  0              0                  0         0
                                 -------------     ----------    ---------------    ------
Total                                       77              5                 61       143
                                 =============    ===========    ===============    ======
/TABLE
<PAGE>
PAGE 64
<TABLE>
<CAPTION>
Part 2 - Description of Additions to Reserves Charged to Other
Accounts and Deductions from Reserves Credited to Other Accounts

Year ended December 31, 1993
($ in thousands)


                                           Deductions from reserves credited to other accounts
                                 -----------------------------------------------------------------------
                                                                  Maturities
                                                  Conversions     transferred
                                   Applied to     to optional     to extended
                                 certificates-     settlement     maturities-     Conversions
                                  credited to    certificates-    credited to     to paid-up
Payments made in advance          reserves to       credited       reserves      certificates-
  of current certificate            mature,       to optional     to mature-      credited to
  year requirements and             loading        settlement      extended         paid-up
  accrued interest thereon:      and insurance      reserves      maturities       reserves        Total
                                 -------------   -------------    -----------    -------------     -----
<S>                                        <C>             <C>             <C>              <C>      <C>
Series 15, including extended
maturities                                   0               0              0                0         0
Series 20, including extended
maturities                                  32              38              6                0        76
Series 15A, including extended
maturities                                  24              26              1                2        53
Series 22A, including extended
maturities                                 536             139             54                7       736
Series I-76                                 42               5              0                1        48
Series Reserve Plus Flexible
Payment                                      0               0              0                0         0
Series IC-Q-Installment                      0               0              0                0         0
Series IC-Q-Ins                              0               0              0                0         0
Series IC-Q-Ins Emp                          0               0              0                0         0
Series IC-1                                  0               0              0                0         0
Series IC-1 Emp                              0               0              0                0         0
Series RP-Q-Installment                      0               0              0                0         0
Series RP-Q-Flexible Payment                 0               0              0                0         0
Series RP-Q-Ins                              0               0              0                0         0
Series RP-Q-Ins Emp                          0               0              0                0         0
Series RP-1                                  0               0              0                0         0
                                 -------------   -------------    -----------    -------------    ------
Total                                      634             208             61               10       913
                                 =============   =============    ===========    =============    ======
/TABLE
<PAGE>
PAGE 65
Certificate Reserves
($ in thousands)

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

Additional credits on installment certificates and
  accrued interest thereon:
    Other additions are classified as follows:
      Transfers from accruals for additional
        credits to be allowed at next anniversaries       $ 1,352
      Reconversions of paid-up certificates-
        charged to paid-up reserves                           146
      Transfers from maturities to extended maturities        430
                                                           ------
      Total                                                 1,928
                                                           ======
    Other deductions are classified as follows:
      Transfers to reserves on a quarterly basis for
        Reserve Plus Flexible-Payment, IC-Q-Installment
        and R-Flexible-Payment                            $ 8,416
      Conversions to optional settlement certificates-
        credited to optional settlement reserves              849
      Conversions to paid-up certificates-credited to
        paid-up reserve                                       738
      Transfers to extended maturities at maturity            430
                                                           ------
      Total                                                10,433
                                                           ======
Accrual for additional credits to be allowed on install-
  ment certificates at next anniversaries:
    Other deductions of $1,352 represent transfers to
      reserves for additional credits on installment
      certificates.

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

Reserve for reconversions of paid-up certificates:
    The amount of $6 shown as charged to profit and loss has been
      deducted from reserve recoveries in the accompanying Statement
      of Operations.

    Other deductions of $5 represent amounts credited to installment
      certificate reserves to mature, on reconversions of paid-up
      certificates.
<PAGE>
PAGE 66
Certificate Reserves
($ in thousands)

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

Paid-up certificates:
  Other additions of $4,636 represent $4,449 conversions from
    installment certificates (charges to installment reserves
    less surrender charges) and $187 transferred from accruals
    for additional credits to be allowed at next anniversaries.

  Other deductions of $3,255 represent $1,095 transfers credited to
    installment reserves on reconversions to installment certifi-
    cates, $187 transferred for accruals for additional credits and
    accrued interest thereon and $1,973 transferred to settlement options.

Default interest on installment certificates:
  Other additions of $1 represent reconversion of paid-up certificates
    charged to paid-up reserves.

  Other deductions of $9 represent $6 conversion to paid-up
    certificates - credited to paid-up reserves, and $3 transferred
    to advance payments as late payments are credited to certificates.

Optional settlement certificates:
  Other additions of $11,956 represent $7,878 transferred from
    installment certificate reserves (less surrender charges),
    Single-Payment and Series D certificate reserves upon election of
    optional settlement privileges, $1,973 transferred from paid-up
    certificate reserve and $2,105 transferred from accruals for
    additional credits to be allowed at next anniversaries.

  Other deductions of $2,796 represent $2,123 transferred to reserves
    for additional credits and accrued interest thereon, and $673
    transferred to optional settlement reserves.

Single-Payment certificates:
  Other additions of $92,545 represent $3,441 transferred from
    accruals for additional credits to be allowed at next anniversaries
    and transferred from accruals on a quarterly basis on Reserve Plus
    Single-Payment $540, R82-B $208,  Cash Reserve Single-Payment
    $12, Cash Reserve $229, Cash Reserve 3mo. $8,693, Cash Reserve-
    RP $12, Cash Reserve-RP-3mo. $1,361, Flexible Savings $21,325, Flexible
    Savings Emp $862, Flexible Savings-RP $7,442, Flexible Savings-RP
    Emp $373, Investors $8,769, Stock Market $11,264, AEBI Stock Market
    $14,005, Stock Market RP $3,795 and Special Deposits $756 and $9,458
    transferred from accruals at anniversaries and maintained in a separate
    reserve account.
<PAGE>
PAGE 67
Certificate Reserves
($ in thousands)

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

  Other deductions of $94,900 represent $1,971 Single-Payment
    and $352 Series D and R Single-Payment transferred to optional
    settlement reserves, $3,441 transferred to reserves for additional
    credits and accrued interest thereon, $9,458 transferred to a separate
    reserve account from the accrual account and transferred to reserves on
    a quarterly basis for Reserve Plus Single-Payment $540, R82-B $208,
    Cash Reserve Single-Pay $12, Cash Reserve $229, Cash Reserve-3 $8,693,
    Cash Reserve-Qualified $12, Cash Reserve-Qualified-3 $1,361, Flexible
    Savings $21,325, Flexible Savings Employee $862, Flexible Savings
    Qualified $7,442, Flexible Savings Qualified Emp $373, Investors $8,769,
    Stock Market $11,264, AEBI Stock Market $14,005, Stock Market RP $3,795
    and Special Deposits $756 and $32 transferred to Federal tax
    withholding.

  Due to unlocated certificate holders:
    Other additions of $213 represent amounts equivalent to payments
    due certificate holders who could not be located.

    Other deductions of $174 represent payments to certificate holders
    credited to cash.
<PAGE>
PAGE 68
<TABLE>
<CAPTION>
Part 3 - Information Regarding Installment Certificates
Classified by Age Groupings
($ in thousands)

Year ended December 31, 1993
                                                                                                    Deductions from Reserves
                                                                                                    ------------------------
                                      Number of                                                        Cash
                                    Accounts with            Amount of             Amount of        Surrenders
                      Months     Certificate Holders      Maturity Value           Reserves          Prior to
Certificate Series     Paid         December 31,           December 31,          December 31,        Maturity       Other
- ------------------    -------    -------------------  ---------------------   -------------------   ----------    ----------
                                   1992       1993        1992        1993       1992       1993
<S>                                    <C>        <C>         <C>         <C>        <C>        <C>         <C>           <C>
15, including extended 61-72           1          1           5           5          1          1           0             0
maturities             73-84           0          0           0           0          0          0           0             0
                       85-96           0          0           0           0          0          0           0             0
                       97-108          1          0           5           0          2          0           0             0
                      109-120          0          1           0           5          0          2           0             0
                      121-132          0          0           0           0          0          0           0             0
                      133-144          0          0           0           0          0          0           0             0
                      145-156          0          0           0           0          0          0           0             0
                      157-168          0          0           0           0          0          0           0             0
                      169-180 (a)      0          0           0           0          0          0           0             0
                      181-192          0          0           0           0          0          0           0             0
                      193-204          0          0           0           0          0          0           0             0
                      205-216          0          0           0           0          0          0           0             0
                      217-228          0          0           0           0          0          0           0             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                                  2          2          10          10          3          3           0             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
/TABLE
<PAGE>
PAGE 69
<TABLE>
<CAPTION>
Part 3 - Information Regarding Installment Certificates
Classified by Age Groupings
($ in thousands)

Year ended December 31, 1993
                                                                                                    Deductions from Reserves
                                                                                                    ------------------------
                                      Number of                                                        Cash
                                    Accounts with            Amount of             Amount of        Surrenders
                      Months     Certificate Holders      Maturity Value           Reserves          Prior to
Certificate Series     Paid         December 31,           December 31,          December 31,        Maturity       Other
- ------------------    -------    -------------------  ---------------------   -------------------   ----------    ----------
                                   1992       1993       1992        1993        1992       1993
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>           <C>         <C>
20, including extended
maturities             85-96           0          0           0           0          0          0           0             0
                       97-108          0          0           0           0          0          0           0             0
                      109-120          0          0           0           0          0          0           0             0
                      121-132          1          0           6           0          3          0           0             0
                      133-144          0          1           0           6          0          3           0             0
                      145-156          0          0           0           0          0          0           0             0
                      157-168          0          0           0           0          0          0           0             0
                      169-180          1          0           7           0          5          0           0             0
                      181-192          2          1          25           8         18          5           0             7
                      193-204          1          2          10          25          8         19           0             0
                      205-216          1          1           5          10          4          8           0             0
                      217-228          2          1          13           5          7          5           0             0
                      229-240 (a)      4          1          20           7         20          7           0            15
                      241-252          2          3          58          56         31         32           0             0
                      253-264          1          1          14          18          8         11           0             0
                      265-276          5          1          70          14         45          9           0             9
                      277-288          5          4          85          56         58         39           0            29
                      289-300          4          3          61          35         44         25           0             7
                      301-312          9          3         110          46         85         36          11            18
                      313-324         15          7         165          78        141         64           7             5
                      325-336         98         15       1,278         173      1,128        157           6           141
                      337-348         93         81       1,233       1,040      1,141        966          38            81
                      349-360 (a)     98         85       1,253       1,109      1,228      1,084         152           811
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                                342        210       4,413       2,686      3,974      2,470         214         1,123
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
/TABLE
<PAGE>
PAGE 70
<TABLE>
<CAPTION>
Part 3 - Information Regarding Installment Certificates
Classified by Age Groupings
($ in thousands)

Year ended December 31, 1993
                                                                                                    Deductions from Reserves
                                                                                                    ------------------------
                                      Number of                                                        Cash
                                    Accounts with            Amount of             Amount of        Surrenders
                      Months     Certificate Holders      Maturity Value           Reserves          Prior to
Certificate Series     Paid         December 31,           December 31,          December 31,        Maturity       Other
- ------------------    -------    -------------------  ---------------------   -------------------   ----------    ----------
                                   1992       1993       1992        1993        1992       1993
<S>                    <C>           <C>        <C>       <C>         <C>        <C>        <C>            <C>          <C> 
15A, including
extended maturities    61-72           0          1           0          17          0          5           0             0
                       73-84           0          0           0           0          0          0           0             0
                       85-96           0          0           0           0          0          0           0             0
                       97-108          1          0           8           0          4          0           0             0
                      109-120          0          1           0           8          0          5           0             0
                      121-132          0          0           0           0          0          0           0             0
                      133-144          1          0          66           0         48          0           0             0
                      145-156          4          2          99          88         80         71           0             0
                      157-168          6          5          76         104         66         90           0             0
                      169-180 (a)      8          4          60          48         55         47          11            47
                      181-192          1          2          11          12          7          8          23             0
                      193-204         10          3         178          63        131         64           0            65
                      205-216         60          8         999         152        781        118           7           166
                      217-228         35         53         493         787        415        657          33            37
                      229-240         40         30         426         376        386        340           8            95
                      241-252         27         36         313         364        306        355          15           231
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                                193        145       2,729       2,019      2,279      1,760          97           641
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
</TABLE>
<PAGE>
PAGE 71
<TABLE>
<CAPTION>
Part 3 - Information Regarding Installment Certificates
Classified by Age Groupings
($ in thousands)

Year ended December 31, 1993
                                                                                                    Deductions from Reserves
                                                                                                    ------------------------
                                      Number of                                                        Cash
                                    Accounts with            Amount of             Amount of        Surrenders
                      Months     Certificate Holders      Maturity Value           Reserves          Prior to
Certificate Series     Paid         December 31,           December 31,          December 31,        Maturity       Other
- ------------------    -------    -------------------  ---------------------   -------------------   ----------    ----------
                                   1992       1993       1992        1993        1992       1993
<S>                    <C>         <C>        <C>        <C>         <C>        <C>        <C>          <C>           <C>
22A                    25-36           0          1           0          11          0          1           0             0
                       37-48           1          2          11          48          1          5           0             1
                       49-60           0          0           0           0          0          0           0             0
                       61-72           5          2         135          56         23          9           1             0
                       73-84           0          3           0         112          0         23           0             0
                       85-96           6          0         131           0         34          0           0             0
                       97-108          3          5          60         112         18         33           1             6
                      109-120          3          2          43          37         14         12           0            18
                      121-132          7          4         247         174         93         67           0            15
                      133-144         12          6         375         247        158        107           0             2
                      145-156         11         12         216         331        101        158           0            17
                      157-168         24         14         726         376        382        198          29           112
                      169-180         22         21         482         555        277        315          45            29
                      181-192         39         20         996         600        628        380          16            79
                      193-204        148         30       2,942         691      2,011        474          86           197
                      205-216        739        141      13,175       2,553      9,568      1,889         377           506
                      217-228        655        680      10,337      12,022      8,120      9,427         519           307
                      229-240        596        602       8,616       9,290      7,289      7,854         274           439
                      241-252        604        550       7,712       7,891      7,024      7,163         405           643
                      253-264 (a)    597        528       6,495       6,526      6,352      6,354         618         4,008
                      265-276        179        150       3,446       2,809      2,026      1,680         138           225
                      277-288        152        149       2,588       2,944      1,647      1,871          42           230
                      289-300        117        132       1,975       2,064      1,331      1,394          30            80
                      301-312         63        108         971       1,831        693      1,307          45            60
                      313-324         53         56         734         884        555        667          22             5
                      325-336         14         47         218         659        172        525          41            21
                      337-348          0         13           0         191          0        160           0             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                              4,050      3,278      62,631      53,014     48,517     42,073       2,689         7,000
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
</TABLE>
<PAGE>
PAGE 72
<TABLE>
<CAPTION>
Part 3 - Information Regarding Installment Certificates
Classified by Age Groupings
($ in thousands)

Year ended December 31, 1993
                                                                                                    Deductions from Reserves
                                                                                                    ------------------------
                                      Number of                                                        Cash
                                    Accounts with            Amount of             Amount of        Surrenders
                      Months     Certificate Holders      Maturity Value           Reserves          Prior to
Certificate Series     Paid         December 31,           December 31,          December 31,        Maturity       Other
- ------------------    -------    -------------------  ---------------------   -------------------   ----------    ----------
                                   1992       1993       1992        1993        1992       1993
<S>                    <C>         <C>        <C>        <C>         <C>        <C>        <C>          <C>             <C>
I-76                   25-36           0          0           0           0          0          0           0             0
                       37-48           2          0          92           0          7          0           0             0
                       49-60           0          2           0          92          0          7           0             0
                       61-72           3          1          96         123         10         14           0             6
                       73-84           3          2          74          62          9          9           2             0
                       85-96           4          4         169         135         27         21           5            10
                       97-108          3          1         129          15         24          3           0            11
                      109-120         19          2         409          68         86         14           3            22
                      121-132         74         14       1,919         280        463         65          43            29
                      133-144        224         62       6,252       1,608      1,649        434         207            44
                      145-156        235        187       5,779       5,084      1,683      1,489         217            29
                      157-168        288        206       6,951       5,093      2,233      1,635         218            31
                      169-180        317        255       6,901       6,025      2,437      2,121         296            72
                      181-192        292        271       6,620       5,701      2,619      2,193         450            30
                      193-204        147        242       3,310       5,345      1,310      2,243         265            34
                      205-216          0        134           0       3,146          0      1,403          37             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                              1,611      1,383      38,701      32,777     12,557     11,651       1,743           318
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Reserve Plus Flexible
Payment                85-96           0          0           0           0          0          0           0             0
                       97-108        740          0       8,132           0      3,442          0           0             0
                      109-120      1,602        524      15,488       5,767      7,844      2,474       1,137             0
                      121-132        331        317       3,355       3,021      1,764      1,626       1,408            60
                      133-148          0        284           0       2,824          0      1,510         482             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                              2,673      1,125      26,975      11,612     13,050      5,610       3,027            60
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
</TABLE>
<PAGE>
PAGE 73
<TABLE>
<CAPTION>
Part 3 - Information Regarding Installment Certificates
Classified by Age Groupings
($ in thousands)

Year ended December 31, 1993
                                                                                                    Deductions from Reserves
                                                                                                    ------------------------
                                      Number of                                                        Cash
                                    Accounts with            Amount of             Amount of        Surrenders
                      Months     Certificate Holders      Maturity Value           Reserves          Prior to
Certificate Series     Paid         December 31,           December 31,          December 31,        Maturity       Other
- ------------------    -------    -------------------  ---------------------   -------------------   ----------    ----------
                                   1992       1993       1992        1993        1992       1993
<S>                    <C>        <C>        <C>        <C>         <C>        <C>        <C>          <C>                <C>
IC-Q-Installment       73-84         457          0       5,255           0      1,785          0           0             0
                       85-96       1,422        346      15,558       3,876      5,953      1,301         750             0
                       97-108        825      1,099       8,253      12,084      3,949      4,636       2,155             7
                      109-120          0        655           0       6,510          0      3,254       1,240             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                              2,704      2,100      29,066      22,470     11,687      9,191       4,145             7
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------

IC-Q-Ins                1-12       7,389          2     117,219          12      9,963          1           0             0
                       13-24      16,236      5,976     260,511      94,689     39,995     16,597       2,766             0
                       25-36      12,513     13,420     185,458     212,464     46,142     53,218       9,860             0
                       37-48      10,637      8,503     141,970     119,005     47,062     38,180      22,136             0
                       49-60      10,363      7,384     136,678      94,505     54,591     36,371      20,045             0
                       61-72       3,950      7,981      48,171     103,064     22,568     47,929      17,185             0
                       73-84       1,064      2,663      11,913      32,039      5,851     15,123      10,961             0
                       85-96           0        763           0       8,467          0      3,955       2,623             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                             62,152     46,692     901,920     664,245    226,172    211,374      85,576             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------

IC-Q-Ins Emp            1-12          78          1       1,547           6         93          0           0             0
                       13-24         129         47       1,903       1,027        253        115          33             0
                       25-36          55         98         555       1,435        152        337          84             0
                       37-48          42         40         536         417        187        157          56             0
                       49-60          47         33         668         394        253        156          75             0
                       61-72          26         42         317         589        179        237          73             0
                       73-84           0         21           0         277          0        171          34             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                                377        282       5,526       4,145      1,117      1,173         355             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------

IC-1                    1-12      14,285     20,324      26,682     380,596      9,177     21,844       2,912             0
                       13-24           0     10,677           0     189,718          0     24,237       1,456             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                             14,285     31,001      26,682     570,314      9,177     46,081       4,368             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------

IC-1 Emp                1-12         178        150         448         178        112        158          98             0
                       13-24           0        106           0       5,616          0        218         105             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                                178        256         448       5,794        112        376         203             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
/TABLE
<PAGE>
PAGE 74
<TABLE>
<CAPTION>
Part 3 - Information Regarding Installment Certificates
Classified by Age Groupings
($ in thousands)

Year ended December 31, 1993
                                                                                                    Deductions from Reserves
                                                                                                    ------------------------
                                      Number of                                                        Cash
                                    Accounts with            Amount of             Amount of        Surrenders
                      Months     Certificate Holders      Maturity Value           Reserves          Prior to
Certificate Series     Paid         December 31,           December 31,          December 31,        Maturity       Other
- ------------------    -------    -------------------  ---------------------   -------------------   ----------    ----------
                                   1992       1993       1992        1993        1992       1993
<S>                   <C>         <C>        <C>      <C>         <C>          <C>        <C>         <C>             <C>
R Flexible Payment     85-96         524          0       8,453           0      2,929          0           0             0
                       97-108        690        404      10,368       6,470      3,910      2,378         737            24
                      109-120      1,057        485      15,705       7,053      7,408      2,799       1,047            10
                      121-132        313        187       4,081       2,709      3,080      1,311       1,141           129
                      133-144          0        229           0       2,946          0      2,336         739            25
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                              2,584      1,305      38,607      19,178     17,327      8,824       3,664           188
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------

RP-Q-Installment       73-84         183          0       2,951           0        738          0           0             0
                       85-96         130        153       2,667       2,439      1,138        660         192             0
                       97-108          0        101           0       2,338          0      1,017         251             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                                313        254       5,618       4,777      1,876      1,677         443             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------

RP-Q-Ins                1-12         120          1       5,300          49        512          3           0             0
                       13-24         352         99      13,394       4,803      1,794        876          41             0
                       25-36         349        286       8,871      10,218      1,830      2,352         402             0
                       37-48         346        255       7,093       5,775      1,879      1,436         865             0
                       49-60         450        225       7,722       3,937      2,831      1,329         865             0
                       61-72         173        324       2,474       4,897      1,029      2,152       1,051             0
                       73-84          58        107         794       1,590        300        771         479             0
                       85-96           0         42           0         556          0        224          97             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                              1,848      1,339      45,648      31,825     10,175      9,143       3,800             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------

RP-Q-Ins Emp            1-12           6          0         325           0          9          0           0             0
                       12-24           3          5          18         289          3         13           6             0
                       25-36           1          3         240          18          2          5           0             0
                       37-48           1          1          20         240          9          2           0             0
                       49-60           0          1           0          20          0          6           0             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                                 11         10         603         567         23         26           6             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------

RP-1                    1-12         175        158         622       5,368        287        335          31             0
                       13-24           0        162           0       5,901          0        826          52             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------
Total                                175        320         622      11,269        287      1,161          83             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------

RP-1                    1-12           0          3           0         672          0          6           2             0
                                 -------    -------   ---------   ---------   --------   --------   ---------     ---------

Total All Series                  93,498     89,705   1,190,199   1,437,374    358,333    352,599     110,415         9,337
                                 =======    =======   =========   =========   ========   ========   =========     =========



(a)  Includes accounts on which all payments necessary to mature have been made, but additional time must
elapse before the certificate maturity year is completed.  Also includes accounts for which maturity
election has been made, but no further payments have been received.</TABLE>
<PAGE>
PAGE 75

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


Information as to (1) amounts periodically credited to each class of
security holders' accounts from installment payments and (2) such other
amounts periodically credited to accumulate the maturity amount of the
certificate (on a $1,000 face-amount certificate basis for the term of
the certificate), is filed in Part 4 of Schedule IX as part of Post-
effective Amendment No. 9 to Registration Statement No. 2-17681, Post
effective Amendment No. 1 to Registration Statement No. 2-23772 and
Post-effective Amendment No. 1 to Registration Statement No. 2-258081
and is incorporated herein by reference.
<PAGE>
PAGE 76
<TABLE>
<CAPTION>
IDS CERTIFICATE COMPANY                                           SCHEDULE XII
Valuation and Qualifying Accounts
Years ended December 31, 1993, 1992 and 1991
($ thousands)
                     Year ended December 31, 1993
                     ----------------------------
                                         Additions
                                     ----------------
       Reserves           Balance    Charged
    deducted from           at       to costs           Deductions    Balance
      assets to          beginning     and                 from       at end
   which they apply      of period   expenses   Other    reserves    of period
 --------------------    ---------   --------   -----   ----------   ---------
<S>                      <C>            <C>       <C>       <C>         <C>
Allowance for losses:
   Securities            $  14,210          0       0       12,161(a)    2,049
   Conventional
   first mortgage
   loans                     1,711          0       0          750(b)      961
   Other assets              1,488          0     530(b)         0       2,018
 
                    Year ended December 31, 1992
                    ----------------------------
                                         Additions
                                     ----------------
       Reserves           Balance    Charged
    deducted from           at       to costs           Deductions    Balance
      assets to          beginning     and                 from       at end
   which they apply      of period   expenses   Other    reserves    of period
 --------------------    ---------   --------   -----   ----------   ---------
Allowance for losses:
   Securities            $  10,021      4,189       0            0      14,210
   Conventional
   first mortgage
   loans                     1,561        500       0          350(c)    1,711
   Other assets              1,138          0     350(c)         0       1,488

                     Year ended December 31, 1991
                     ----------------------------
                                         Additions
                                     ----------------
       Reserves           Balance    Charged
    deducted from           at       to costs           Deductions    Balance
      assets to          beginning     and                 from       at end
   which they apply      of period   expenses   Other    reserves    of period
- --------------------    ---------   --------   -----   ----------   ---------
Allowance for losses:
   Securities            $   5,021      5,000       0            0      10,021
   Conventional
   first mortgage
   loans                       779        782       0            0       1,561
   Other assets              3,849          0       0        2,711(d)    1,138

a)  Applicable to reversal on securities sold during 1993.
b)  Represents $530 transferred from mortgage loans on real estate to other
    assets and $220 reversal.
c)  Transferred from mortgage loans on real estate to other assets.
d)  Applicable to reversal on other assets sold during 1991.
</TABLE>



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