EQUITABLE LIFE INSURANCE CO OF IOWA SEPARATE ACCOUNT A
497, 1997-05-29
Previous: EQUITABLE LIFE INSURANCE CO OF IOWA SEPARATE ACCOUNT A, 497, 1997-05-29
Next: WITTER DEAN SPECTRUM TECHNICAL LP, 10-K/A, 1997-05-29



                                   PART B

                      STATEMENT OF ADDITIONAL INFORMATION

                 INDIVIDUAL FLEXIBLE PURCHASE PAYMENT DEFERRED
                     VARIABLE AND FIXED ANNUITY CONTRACTS

                                   issued by

          EQUITABLE LIFE INSURANCE COMPANY OF IOWA SEPARATE ACCOUNT A

                                      AND

                   EQUITABLE LIFE INSURANCE COMPANY OF IOWA


   
THIS  IS NOT A PROSPECTUS.  THIS STATEMENT OF ADDITIONAL INFORMATION SHOULD
BE READ  IN  CONJUNCTION  WITH  THE  PROSPECTUS  DATED  MAY 28, 1997, FOR THE
INDIVIDUAL  FLEXIBLE  PURCHASE  PAYMENT  DEFERRED  VARIABLE  AND FIXED ANNUITY
CONTRACTS  WHICH  ARE  REFERRED  TO  HEREIN.
    

THE  PROSPECTUS  CONCISELY  SETS FORTH INFORMATION THAT A PROSPECTIVE INVESTOR
OUGHT  TO  KNOW  BEFORE INVESTING.  FOR A COPY OF THE PROSPECTUS CALL OR WRITE
THE  COMPANY  AT:    P.O.  BOX  8794,  WILMINGTON, DELAWARE  19899-8794, 
(800) 344-6864.

   
     THIS  STATEMENT  OF  ADDITIONAL  INFORMATION  IS  DATED MAY 28, 1997.
    



                               TABLE OF CONTENTS

                                                                         PAGE

Company

Experts

Legal  Opinions

Distributor

Yield  Calculation  For  Money  Market  Subaccounts

Performance  Information

Annuity  Provisions

Financial  Statements







                                    COMPANY

Information regarding Equitable Life Insurance Company of Iowa (the "Company")
and  its  ownership  is  contained  in  the  Prospectus.

                                    EXPERTS

The  consolidated  financial  statements  and  schedules  of the Company as of
December  31,  1996  and  1995  and  for each of the three years in the period
ended  December    31,  1996,  and  the  Statement  of  Assets and Liabilities
of the Separate Account A as of December 31, 1996,  and the related statements
of  operations  and  changes in  net  assets for each of the periods indicated
therein have  been  audited by Ernst & Young LLP, independent auditors, as set
forth  in  their  reports  appearing  elsewhere  herein,  and  are included in
reliance upon such reports given upon the authority of such firm as experts in
accounting  and  auditing.


                                LEGAL OPINIONS

Legal  matters  in  connection  with  the Contracts described herein are being
passed  upon  by  the law firm of Blazzard, Grodd & Hasenauer, P.C., Westport,
Connecticut.

                                  DISTRIBUTOR

Equitable  of Iowa Securities Network, Inc. ("Securities Network") acts as the
distributor.  Securities  Network  is  an  affiliate  of  the  Company  and is
registered  as  a  broker-dealer.  The  offering  is  on  a  continuous basis.

                YIELD CALCULATION FOR MONEY MARKET SUBACCOUNTS

The  Money  Market  Subaccounts  of  the Separate Account will calculate their
current  yield based upon the seven days ended on the date of calculation.  
For the  seven  calendar  days  ended December 31, 1997, the annualized yield
and effective  yield  for  the  Money  Market  Subaccount  were  3.40%  and 
3.46%, respectively.    For  the  seven  calendar  days ended December 31,
1997, the annualized  yield  and  effective  yield  for  the  Smith  Barney
Money Market Subaccount  were  3.43%  and  3.49%,  respectively.



The current yields of the Money Market Subaccounts are computed by determining
the  net  change (exclusive of capital changes) in the value of a hypothetical
pre-existing  Owner  account  having a balance of one Accumulation Unit of the
Subaccount  at  the  beginning  of  the  period, subtracting the Mortality and
Expense  Risk  Charge,  the  Administrative  Charge  and  the  Annual Contract
Maintenance Charge, dividing the difference by the value of the account at the
beginning  of the same period to obtain the base period return and multiplying
the  result  by  (365/7).

The  Money Market Subaccounts compute their effective compound yield according
to  the  method  prescribed  by  the  Securities  and Exchange Commission. The
effective  yield reflects the reinvestment of net income earned daily on Money
Market  Subaccounts  assets.

Net  investment  income  for  yield quotation purposes will not include either
realized capital gains and losses or unrealized appreciation and depreciation,
whether  reinvested  or  not.

The  yields  quoted  should not be considered a representation of the yield of
the  Money  Market  Subaccounts  in  the  future since the yield is not fixed.
Actual  yields will depend not only on the type, quality and maturities of the
investments  held  by the Money Market Subaccounts and changes in the interest
rates  on  such  investments,  but  also  on  changes  in  the  Money  Market
Subaccounts'  expenses  during  the  period.

Yield  information  may  be  useful  in reviewing the performance of the Money
Market  Subaccounts  and  for  providing  a  basis  for  comparison with other
investment  alternatives.  However,  the  Money  Market  Subaccounts'  yield
fluctuates,  unlike  bank  deposits or other investments which typically pay a
fixed  yield  for  a  stated  period  of  time. The yield information does not
reflect  the  deduction of any applicable Withdrawal Charge at the time of the
surrender.  (See  "Charges  and  Deductions  - Deduction for Withdrawal Charge
(Sales  Load)"  in  the  Prospectus.)

                            PERFORMANCE INFORMATION

From  time to time, the Company may advertise performance data as described in
the  Prospectus.  Any such advertisement will include average annual total
return figures for the time periods indicated in the advertisement. Such total
return figures will  reflect  the  deduction  of a 1.25% Mortality and Expense
Risk Charge, a .15%  Administrative  Charge,  the  expenses for the underlying
Portfolio being  advertised  and  any  applicable Annual Contract  Maintenance
Charge and Withdrawal  Charges.

SEC Standard Average Annual Total Return
The  hypothetical value of a Contract purchased for the time periods described
in  the advertisement will be determined by using the actual Accumulation Unit
values  for  an  initial $1,000 purchase payment, and deducting any applicable
Annual  Contract  Maintenance  Charge  and any applicable Withdrawal Charge to
arrive  at  the  ending hypothetical value. The average annual total return is
then  determined  by  computing the fixed interest rate that a $1,000 purchase
payment  would  have  to  earn  annually,  compounded annually, to grow to the
hypothetical  value at the end of the time periods described. The formula used
in  these  calculations  is

                                  n
                        P (1 + T )  = ERV


       P =   a  hypothetical  initial  payment  of  $1,000
       T =   average  annual  total  return
       n =   number  of  years
     ERV =   ending  redeemable  value at the end of the time periods used
             (or  fractional  portion  thereof)  of  a  hypothetical  $1,000
             payment  made  at  the  beginning  of  the  time  periods  used.



SEC Standard 30-Day Yield for Non-Money Market SubAccounts
In addition to total return data, the Company may include yield information in
its  advertisements.  For  each  Subaccount  (other  than  the  Money  Market
Subaccounts)  for which the Company will advertise yield, it will show a yield
quotation  based  on  a  30 day (or one month) period ended on the date of the
most recent balance sheet of the Separate Account included in the registration
statement,  computed  by  dividing  the net investment income per Accumulation
Unit  earned  during  the period by the maximum offering price per Unit on the
last  day  of  the  period,  according  to  the  following  formula:

                      Yield =    a-b       6
                             [2(_____  + 1)  - 1]
                                  cd

Where:

       a  =    Net  investment  income  earned  during the period by the
               Portfolio attributable  to  shares  owned  by  the  Subaccount.

       b  =    Expenses  accrued  for  the  period  (net  of reimbursements).

       c  =    The  average  daily  number  of  Accumulation Units outstanding
               during  the  period.

       d  =    The  maximum  offering  price per Accumulation Unit on the last
               day  of  the  period.

   
Average Annualized Total Return for the SubAccounts presented on a standarized
basis for the period ending December 31, 1996 were as follows:
    

<TABLE>
<CAPTION>
Returns for Equi-Select Product:

Subaccounts Investing in:
                                   One Year Period Inception to   Subaccount
                                   Ended 12/31/96     12/31/96  Inception Date
                                   ____________________________________________
<S>                                        <C>          <C>           <C>
EQUI-SELECT SERIES TRUST
Money Market Portfolio                     (5.32)%       (0.04)%      10/07/94
Advantage Portfolio                        (3.78)%        2.86%       10/07/94
International Fixed Income
 Portfolio                                 (4.63)%        5.66%       10/07/94
Mortgage-Backed Securities
 Portfolio                                 (6.28)%        4.26%       10/07/94
OTC Portfolio                              10.63%        20.05%       10/07/94
Research Portfolio                         13.40%        20.82%       10/07/94
Total Return Portfolio                      3.84%        11.82%       10/07/94
Value + Growth Portfolio                     N/A          5.98%       04/01/96
Growth & Income Portfolio                    N/A         16.63%       04/01/96

WARBURG PINCUS TRUST
International Equity Portfolio               N/A         (5.39)%      04/01/96


</TABLE>
<TABLE>
<CAPTION>

Returns for PrimElite Product:

Subaccounts Investing in:
                                   One Year Period Inception to   Subaccount
                                   Ended 12/31/96     12/31/96  Inception Date
                                   ____________________________________________
<S>                                        <C>          <C>           <C>

TRAVELERS SERIES FUND INC.
Smith Barney Money Market Portfolio        (5.03)%       (1.33)%      05/24/95
Smith Barney Income and Growth
 Portfolio                                  9.74%        18.55%       04/05/95
Smith Barney International Equity
 Portfolio                                  7.87%        14.39%       03/27/95
Smith Barney High Income Portfolio          3.33%         8.41%       04/28/95

SMITH BARNEY SERIES FUND
Appreciation Portfolio                       N/A          4.21%       03/22/96

EQUI-SELECT SERIES TRUST
OTC Portfolio                              10.59%        20.01%       10/07/94
Research Portfolio                         13.26%        20.68%       10/07/94
Total Return Portfolio                      3.86%        11.84%       10/07/94

</TABLE>


Nonstandard Total Return
The  Company  may  also advertise performance data which will be calculated in
the same manner as described above but which will not reflect the deduction of
any  Withdrawal  Charge or Annual Contract Maintenance Charge.

   
Total Return for the SubAccounts presented on a nonstandarized basis for the
period ending December 31, 1996 were as follows:
    
<TABLE>
<CAPTION>

Subaccounts Investing in:
                                   One Year Period Inception to  Subaccount
                                   Ended 12/31/96     12/31/96  Inception Date
                                   __________________________________________
<S>                                        <C>          <C>           <C>
EQUI-SELECT SERIES TRUST
Money Market Portfolio                       3.37%        3.49%     10/07/94
Advantage Portfolio                          4.57%        5.85%     10/07/94
International Fixed Income Portfolio         3.53%        8.32%     10/07/94
Mortgage-Backed Securities Portfolio         1.92%        7.02%     10/07/94
OTC Portfolio                               18.79%       22.34%     10/07/94
Research Portfolio                          21.61%       23.15%     10/07/94
Total Return Portfolio                      12.09%       14.41%     10/07/94
Value + Growth Portfolio                      N/A        14.15%     04/01/96
Growth & Income Portfolio                     N/A        24.86%     04/01/96

WARBURG PINCUS TRUST
International Equity Portfolio                N/A         2.77%     04/01/96

TRAVELERS SERIES FUND INC.
Smith Barney Money Market Portfolio          3.47%        3.61%     05/24/95
Smith Barney Income and Growth Portfolio    18.13%       22.44%     04/05/95
Smith Barney International Equity Portfolio 16.08%       18.13%     03/27/95
Smith Barney High Income Portfolio          11.66%       12.67%     04/28/95

SMITH BARNEY SERIES FUND
Appreciation Portfolio                        N/A        12.46%     03/22/96

</TABLE>


Owners  should  note  that  the  investment  results  of  each Subaccount will
fluctuate  over time, and any presentation of the Subaccount's total return or
yield  for  any period should not be considered as a representation of what an
investment may  earn  or  what an  Owner's total return or yield may be in any
future  period.

                              ANNUITY PROVISIONS

Currently,  the  Company  makes available payment plans on a fixed basis only.
(See  the  Prospectus  -  "Contract  Proceeds  -  Fixed  Payment  Plans" for a
description  of  the  Payment  Plans.)

                             FINANCIAL STATEMENTS

The consolidated financial statements of the Company included herein should be
considered  only  as  bearing  upon  the  ability  of  the Company to meet its
obligations  under  the  Contracts.



                                      












                                           Financial Statements
                                       
                                 Equitable Life Insurance Company of Iowa
                                       
                               Years ended December 31, 1996, 1995 and 1994
                                   with Report of Independent Auditors








































                   Equitable Life Insurance Company of Iowa

                             Financial Statements


                 Years ended December 31, 1996, 1995 and 1994






                                  Contents

Report of Independent Auditors                           

Audited Financial Statements

Consolidated Balance Sheets                              
Consolidated Statements of Income                        
Consolidated Statements of Changes in Stockholder's Equity  
Consolidated Statements of Cash Flows                    
Notes to Consolidated Financial Statements               











































                         Report of Independent Auditors





The Board of Directors and Stockholder
Equitable Life Insurance Company of Iowa


We have audited the accompanying consolidated balance sheets of Equitable
Life Insurance Company of Iowa (wholly owned by Equitable of Iowa Companies)
as of December 31, 1996 and 1995, and the related consolidated statements of
income, changes in stockholder's equity, and cash flows for each of the three
years in the period ended December 31, 1996.  Our audits also included the
financial statement schedules in the Index at Item 24.  These financial
statements and schedules are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements and
schedules 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.
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 consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position
of Equitable Life Insurance Company of Iowa at December 31, 1996 and 1995,
and the consolidated results of their operations and their cash flows for
each of the three years in the period ended December 31, 1996, in conformity
with generally accepted accounting principles.  Also, in our opinion, the
related financial statement schedules, when considered in relation to the
basic financial statements taken as a whole, present fairly in all material
respects the information set forth therein.

As discussed in Note 3 to the consolidated financial statements, in 1994 the
Company changed its method of accounting for certain investments in debt
securities.

                                                      /S/ Ernst & Young LLP
Des Moines, Iowa 
February 11, 1997







                    Equitable Life Insurance Company of Iowa
                          Consolidated Balance Sheets
                  (Dollars in thousands, except per share data)
<TABLE>
<CAPTION>
                                                            December 31
                                                         1996          1995
                                                     __________________________
<S>                                                  <C>            <C>
Assets
Investments
 Fixed maturities,
  available for sale, at fair value
   (cost: 1996 - $7,282,582; 1995 - $6,884,837)       $7,456,401    $7,352,211
 Equity securities of unaffiliated companies, at
  fair value (cost: 1996 - $48,821; 1995 - $49,789)       77,148        50,595
 Equity security of affiliated company, at fair
  value (cost: 1996 and 1995 - $618)                       5,138         3,599
 Mortgage loans on real estate                         1,689,088     1,169,456
 Real estate, less allowance for depreciation
  of $4,588 in 1996 and $4,804 in 1995                     8,613        13,960
 Policy loans                                            185,853       182,423
 Short-term investments                                   15,852        35,282
                                                     __________________________
Total investments                                      9,438,093     8,807,526

Cash and cash equivalents                                 11,741        10,390

Securities and indebtedness of related parties             7,872        13,755

Accrued investment income                                131,152       122,834

Notes and other receivables                               21,062        32,395

Deferred policy acquisition costs                        721,690       554,179

Property and equipment, less allowance for
 depreciation of $13,105 in 1996 and $9,628 in 1995        9,620         8,026

Intangible assets, less accumulated amortization
 of $632 in 1996 and $558 in 1995                          2,343         2,417

Other assets                                              82,031        47,991

Due from affiliates                                        5,039         1,995

Separate account assets                                  450,632       171,881

                                                     __________________________
Total assets                                         $10,881,275    $9,773,389
                                                     ==========================
</TABLE>







See accompanying notes.
                    Equitable Life Insurance Company of Iowa
                     Consolidated Balance Sheets (continued)
                  (Dollars in thousands, except per share data)
<TABLE>
<CAPTION>
                                                            December 31
                                                         1996          1995
                                                     __________________________
<S>                                                  <C>            <C>
Liabilities and stockholder's equity
Policy liabilities and accruals:
 Future policy benefits:
  Annuity and interest sensitive life products        $8,389,888    $7,500,494
  Traditional life insurance products                    712,296       718,110
  Unearned revenue reserve                                18,398        14,326
 Other policy claims and benefits                          7,481         8,980
                                                     __________________________
                                                       9,128,063     8,241,910

Other policyholders' funds:
 Advance premiums and other deposits                         597           691
 Accrued dividends                                        12,807        12,715
                                                     __________________________
                                                          13,404        13,406

Deferred income taxes                                     43,201       113,171
Due to affiliates                                          8,518         5,175
Other liabilities                                        188,493       180,452
Separate account liabilities                             450,632       171,881
                                                     __________________________
Total liabilities                                      9,832,311     8,725,995

Commitments and contingencies

Stockholder's equity:
 Common stock, par value $1.00 per share - 
  authorized 7,500,000 shares, issued and
  outstanding 5,000,300 shares                             5,000         5,000
 Additional paid-in capital                              274,009       274,009
 Unrealized appreciation (depreciation) of
  securities at fair value                               108,968       212,719
 Retained earnings                                       660,987       555,666
                                                     __________________________
Total stockholder's equity                             1,048,964     1,047,394
                                                     __________________________
Total liabilities and stockholder's equity           $10,881,275    $9,773,389
                                                     ==========================
</TABLE>











See accompanying notes.
                    Equitable Life Insurance Company of Iowa
                       Consolidated Statements of Income
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                 Year ended December 31
                                           1996          1995          1994
                                        _______________________________________
<S>                                       <C>           <C>           <C>
Revenues:
 Annuity and interest sensitive life
  product charges                          $62,638       $51,466       $43,767
 Traditional life insurance premiums        39,566        43,425        46,265
 Net investment income                     705,074       638,056       521,646
 Realized gains on investments              16,213         9,524        19,697
 Other income                                  730         8,883         8,297
                                        _______________________________________
                                           824,221       751,354       639,672
Benefits and expenses:
 Annuity and interest sensitive life
  benefits:
  Interest credited to account balances    437,702       390,039       320,312
  Benefit claims incurred in excess of 
   account balances                          7,892        10,396         8,877
 Traditional life insurance benefits        44,316        68,338        56,923
 Increase (decrease) in future
  traditional policy benefits               (1,243)       (6,867)        3,350
 Distributions to participating
  policyholders                             25,209        25,125        24,988
 Underwriting, acquisition and
  insurance expenses:
  Commissions                              130,379       146,224       157,028
  General Expenses                          48,461        40,867        43,328
  Insurance Taxes                            7,391        45,472         9,961
  Policy acquisition costs deferred       (156,041)     (178,133)     (193,263)
  Amortization:
   Deferred policy acquisition costs        79,306        72,537        50,921
   Goodwill                                     74            74            74
                                        _______________________________________
                                           623,446       614,072       482,499

 Interest expense                            1,880         2,565         2,069
 Other expenses                                  1            (9)        1,880
                                        _______________________________________
                                           625,327       616,628       486,448
                                        _______________________________________
                                           198,894       134,726       153,224

Income taxes                                69,486        47,233        53,262
                                        _______________________________________
                                           129,408        87,493        99,962
Equity income (loss), net of related
 income taxes                                  (87)           17           (39)
                                        _______________________________________
Net income                                $129,321       $87,510       $99,923
                                        =======================================
</TABLE>


See accompanying notes.
                    Equitable Life Insurance Company of Iowa
           Consolidated Statements of Changes in Stockholder's Equity
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                 Unreal-
                                                   ized
                                                  Appre
                                                 ciation
                                                  (Depre
                                                 ciation)
                                        Addi-       of                  Total
                                       tional   Securities             Stock-
                              Common   Paid-In   at Fair   Retained   holder's
                              Stock    Capital    Value    Earnings    Equity
                             ___________________________________________________
<S>                           <C>     <C>        <C>       <C>       <C>
Balance at January 1, 1994    $5,000  $224,009     $3,009  $368,233    $600,251
 Cumulative effect of change
  in accounting principle
  regarding fixed maturity
  securities                      --        --     22,516        --      22,516
 Net income for 1994              --        --         --    99,923      99,923
 Unrealized depreciation
  of securities at fair
  value                           --        --    (49,845)       --     (49,845)
                             ___________________________________________________
Balance at December 31, 1994   5,000   224,009    (24,320)  468,156     672,845
 Net income for 1995              --        --         --    87,510      87,510
 Unrealized appreciation
  of securities at fair
  value                           --        --    237,039        --     237,039
 Contributions from parent        --    50,000         --        --      50,000
                             ___________________________________________________
Balance at December 31, 1995   5,000   274,009    212,719   555,666   1,047,394
 Net income for 1996              --        --         --   129,321     129,321
 Dividends paid to parent         --        --         --   (24,000)    (24,000)
 Unrealized depreciation
  of securities at fair
  value                           --        --   (103,751)       --    (103,751)
                             ___________________________________________________
Balance at December 31, 1996  $5,000  $274,009   $108,968  $660,987  $1,048,964
                             ===================================================
</TABLE>















See accompanying notes.
                    Equitable Life Insurance Company of Iowa
                     Consolidated Statements of Cash Flows
                           (Dollars in thousands)
<TABLE>
<CAPTION>
                                                 Year ended December 31
                                           1996          1995          1994
                                        _______________________________________
<S>                                     <C>           <C>           <C>
Operating activities
Net income                                $129,321       $87,510       $99,923
Adjustments to reconcile net income to
 net cash provided by operations:
 Adjustments related to annuity and
  interest sensitive life products:
  Interest credited to account balances    434,621       390,039       320,312
  Charges for mortality and
   administration                          (63,398)      (54,308)      (46,280)
  Change in unearned revenues                1,226          (293)         (449)
 Increase (decrease) in traditional life
  policy liabilities and accruals           (3,582)        2,758         3,750
 Decrease in other policyholders' funds         (2)         (756)         (130)
 Increase in accrued investment income      (8,318)      (16,875)      (13,486)
 Policy acquisition costs deferred        (156,041)     (178,133)     (193,263)
 Amortization of deferred policy
  acquisition costs                         79,306        72,537        50,921
 Change in other assets, other
  liabilities, and accrued income taxes    (13,270)       42,496        27,372
 Provision for depreciation and
  amortization                                 982        (8,449)       (1,089)
 Provision for deferred income taxes            --         1,117         9,958
 Share of losses (equity in earnings)
  of related parties                           133           (27)           51
 Realized gains on investments             (16,213)       (9,524)      (19,697)
                                        _______________________________________
Net cash provided by operating
 activities                                384,765       328,092       237,893

Investing activities
Sale, maturity or repayment of investments:
 Fixed maturities - available for sale     525,164       145,173       204,847
 Fixed maturities - held for investment         --       203,395       286,844
 Equity securities                          16,358         6,572            --
 Mortgage loans on real estate              80,257        53,544        47,886
 Real estate                                 7,414         2,030         5,662
 Policy loans                               32,417        28,436        30,397
 Short-term investments - net               19,431        10,514        12,294
                                        _______________________________________
                                           681,041       449,664       587,930
Acquisition of investments:
 Fixed maturities - available for sale    (902,978)     (943,285)     (181,303)
 Fixed maturities - held for investment         --       (59,759)   (1,422,409)
 Equity securities                         (14,523)      (32,097)      (23,101)
 Mortgage loans on real estate            (599,802)     (612,449)     (314,255)
 Real estate                                  (710)       (1,018)         (876)
 Policy loans                              (35,847)      (34,411)      (29,996)
                                        _______________________________________
                                        (1,553,860)   (1,683,019)   (1,971,940)
</TABLE>
See accompanying notes.
                    Equitable Life Insurance Company of Iowa
                 Consolidated Statements of Cash Flows (continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                               Year ended December 31
                                           1996          1995          1994
                                        _______________________________________
<S>                                      <C>          <C>           <C>
Investing activities (continued)
Disposal of investments accounted for
 by the equity method                         $790          $498          $489
Additions to investments accounted for
 by the equity method                       (2,500)           --        (1,376)
Repayments of notes receivable                 200         1,317           221
Issuance of notes receivable                    --            --        (2,438)
Sales of property and equipment                177           109           281
Purchases of property and equipment         (5,592)       (3,397)       (3,052)
                                        _______________________________________
Net cash used in investing activities     (879,744)   (1,234,828)   (1,389,885)

Financing activities
Proceeds from line of credit borrowing     592,289       754,104     1,053,746
Repayment of line of credit borrowing     (592,289)     (754,104)   (1,053,746)
                                        _______________________________________
                                                --            --            --
Receipts from annuity and interest
 sensitive life policies credited to
 policyholder account balances           1,498,885     1,691,189     1,746,108
Return of policyholder account balances
 on annuity policies and interest
 sensitive life policies                  (978,555)     (835,893)     (586,762)
Contributions from parent                       --        50,000            --
Dividends paid to parent                   (24,000)           --            --
                                        _______________________________________
Net cash provided by financing
 activities                                496,330       905,296     1,159,346
                                        _______________________________________
Increase (decrease) in cash and cash
 equivalents                                 1,351        (1,440)        7,354

Cash and cash equivalents at beginning
 of year                                    10,390        11,830         4,476
                                        _______________________________________
Cash and cash equivalents at end of year   $11,741       $10,390       $11,830
                                        =======================================

Supplemental disclosures of cash flow
 information
Cash paid during the year for:
 Interest                                   $1,876        $2,567        $2,070
 Income taxes                               69,171        33,490        60,610
Noncash investing and financing
 activities:
 Foreclosure of mortgage loans,
  including taxes and costs
  capitalized ($15) in 1996                    690            --           250
</TABLE>

See accompanying notes.
                   Equitable Life Insurance Company of Iowa

                  Notes to Consolidated Financial Statements

                            December 31, 1996


1.  SIGNIFICANT ACCOUNTING POLICIES

Organization

Equitable Life Insurance Company of Iowa ("the Company") is a wholly-owned
subsidiary of Equitable of Iowa Companies ("parent"). The Company and USG
Annuity & Life Company ("USG") offer various insurance products including
deferred and immediate fixed annuities, variable annuities and interest
sensitive and traditional life insurance.  These products are marketed by the
Company's career agency force, independent insurance agents, broker/dealers
and financial institutions. The Company's primary customers are individuals.

Consolidation

The consolidated financial statements include the Company and its subsidiaries.
The Company's principal subsidiaries are USG, Equitable American Insurance
Company ("EAIC") and Equitable Companies.  At December 31, 1996 and 1995, all
subsidiaries are wholly owned.  All significant intercompany accounts and
transactions have been eliminated.

Investments

Fixed maturities:  Effective January 1, 1994, the Company adopted Statement
of Financial Accounting Standards ("SFAS") No. 115, Accounting for Certain
Investments in Debt and Equity Securities. Pursuant to SFAS No. 115, fixed
maturity securities are designated as either "available for sale", "held for
investment" or "trading".  Sales of fixed maturities designated as "available
for sale" are not restricted by SFAS No. 115.  Available for sale securities
are reported at fair value and unrealized gains and losses on these securities
are included directly in stockholder's equity, after adjustment for related
changes in deferred policy acquisition costs, policy reserves and deferred
income taxes.  At December 31, 1996 and 1995, all of the Company's fixed
maturity securities are designated as available for sale although the Company
is not precluded from designating fixed maturity securities as held for
investment or trading at some future date.  Securities the Company has the
positive intent and ability to hold to maturity are designated as "held for
investment".  Held for investment securities are reported at cost adjusted for
amortization of premiums and discounts.  Changes in the fair value of these 
securities, except for declines  that are other than temporary, are not
reflected in the Company's financial statements.  Sales of securities
designated as held for investment are severely restricted by SFAS No. 115.
Securities bought and held principally for the purpose of selling them in the
near term are designated as trading securities.  Unrealized gains and losses
on trading securities are included in current earnings.  Transfers of
securities between categories are restricted and are recorded at fair value at
the time of the transfer. Securities determined to have a  decline in  value
that is other than temporary are written down to estimated fair value which
becomes the security's new cost basis by a charge to realized losses in the
Company's Statement of Income.  Premiums and discounts are amortized/accrued
utilizing the scientific interest method which results in a constant yield over
the security's expected life.  Amortization/accrual of premiums and discounts
on mortgage-backed securities incorporates a prepayment assumption to estimate

1.  SIGNIFICANT ACCOUNTING POLICIES (continued)

Investments (continued)

the securities' expected lives.

Equity securities:  Equity securities (common and non-redeemable preferred
stocks) are reported at estimated fair value if readily marketable or
conversion value, if applicable, or at cost if not readily marketable.  The
change in unrealized appreciation and depreciation of marketable equity
securities (net of related deferred income taxes, if any) is included directly
in stockholder's equity.  Equity securities determined to have a decline in
value that is other than temporary are written down to estimated fair value
which becomes the security's new cost basis by a charge to realized losses in
the Company's Statement of Income.

Mortgage loans:  Mortgage loans on real estate are reported at cost adjusted
for amortization of premiums and accrual of discounts.  If the value of any
mortgage loan is determined to be impaired (i.e., when it is probable the
Company will be unable to collect all amounts due according to the contractual
terms of the loan agreement), the carrying value of the mortgage loan is
reduced to the present value of expected future cash flows from the loan,
discounted at the loan's effective interest rate, or to the loan's observable
market price, or the fair value of the underlying collateral.  The carrying
value of impaired loans is reduced by the establishment of a valuation
allowance which is adjusted at each reporting date for significant changes in
the calculated value of the loan.  Changes in this valuation allowance are
charged or credited to income. 

Real estate:  Real estate, which includes real estate acquired through
foreclosure, is reported at cost less allowances for depreciation.  Real estate
acquired through foreclosure, or in-substance foreclosure, is recorded at the
lower of cost (which includes the balance of the mortgage loan, any accrued
interest and any costs incurred to obtain title to the property) or fair value
at or before the foreclosure date.  The carrying value of these assets is
subject to review when events or circumstances indicate an impairment might
exist.  If the estimated undiscounted cash flows is less than the carrying
amount of the assets, an impairment in value is deemed to exist and an
impairment loss is recognized.  The carrying value of the asset is written
down to an amount representing the sum of the estimated undiscounted cash flows
which becomes the asset's new cost basis.

Other investments:  Policy loans are reported at unpaid principal.  Short-
term investments are reported at cost adjusted for amortization of premiums
and accrual of discounts.  Investments accounted for by the equity method
include investments in, and advances to, various joint ventures and
partnerships.

Fair values:  Estimated fair values, as reported herein, of publicly traded
fixed maturity securities are as reported by an independent pricing service.
Fair values of conventional mortgage-backed securities not actively traded in
a liquid market are estimated using a third party pricing system.  This pricing
system uses a matrix calculation assuming a spread over U.S. Treasury bonds
based upon the expected average lives of the securities.  Fair values of
private placement bonds are estimated using a matrix that assumes a spread
(based on interest rates and a risk assessment of the bonds) over U.S. Treasury
bonds.  Estimated fair values of redeemable preferred stocks are as reported
by the National Association of Insurance Commissioners ("NAIC").  Estimated
fair values of equity securities are based on the latest quoted market prices

1.  SIGNIFICANT ACCOUNTING POLICIES (continued)

Investments (continued)

or conversion value, if applicable.  Estimated fair values of the Company's
investment in its registered separate accounts are based upon the quoted fair
value of the securities comprising the individual portfolios underlying the
separate accounts.  Fair values of equity securities which are not readily
marketable, are estimated based upon values which are representative of the
fair values of issues of comparable yield and quality.   Realized gains and
losses are determined on the basis of specific identification and average cost
methods for manager initiated and issuer initiated disposals, respectively.

Financial Instruments

Interest rate caps and cash settled put swaptions ("instruments") are reported
at amortized cost and included in other assets.  These instruments were
purchased to reduce the negative effects of potential increases in withdrawal
activity related to the Company's annuity liabilities which may result from
extreme increases in interest rates.  All outstanding instruments are
designated as hedges and, therefore, are not reported at fair value.  Premiums
paid to purchase these instruments are deferred and amortized over the term of
the instruments on a straight-line basis.  The instruments do not require any
additional payments by the Company.  Any payments received in accordance with
the terms of the instruments are recorded as an adjustment to interest
credited.  Unrealized gains and losses on these instruments and related assets
or liabilities will not be recorded in income until realized.

Cash and Cash Equivalents

For purposes of the consolidated statement of cash flows, the Company considers
all demand deposits and interest-bearing accounts not related to the investment
function to be cash equivalents.  All interest-bearing accounts classified as
cash equivalents have original maturities of three months or less.

Deferred Policy Acquisition Costs

Certain costs of acquiring new insurance business, principally commissions and
other expenses related to the production of new business, have been deferred.
For annuity and interest sensitive life products, such costs are being
amortized generally in proportion to the present value (using the assumed
crediting rate) of expected gross profits. This amortization is adjusted
retrospectively, or "unlocked", when the Company revises its estimate of
current or future gross profits to be realized from a group of products.  For
traditional life insurance products, such costs are being amortized over the
premium-paying period of the related policies in proportion to premium revenues
recognized, using principally the same assumptions for interest, mortality and
withdrawals that are used for computing liabilities for future policy benefits
subject to traditional "lock-in" concepts.  Deferred policy acquisition costs
are adjusted to reflect the pro-forma impact of unrealized gains and losses on
fixed maturity securities the Company has designated as "available for sale"
under SFAS No. 115. 

Property and Equipment

Property and equipment primarily represent leasehold improvements at the
Company's headquarters and at various agency offices, office furniture and
equipment and capitalized computer software and are not considered to be
significant to the Company's overall operations.  Property and equipment are

1.  SIGNIFICANT ACCOUNTING POLICIES (continued)

Property and Equipment (continued)

reported at cost less allowances for depreciation.  Depreciation expense is
computed primarily on the basis of the straight-line method over the estimated
useful lives of the assets.

Intangible Assets

Intangible assets include the value of various licenses acquired in conjunction
with the purchase of USG which are being amortized over forty years using the
straight-line method.

Future Policy Benefits

Future policy benefits for fixed annuity and interest sensitive life products,
are established utilizing the retrospective deposit accounting method.  Policy
reserves represent the premiums received plus accumulated interest, less
mortality and administration charges.  Interest credited to these policies
ranged from 3.00% to 11.00% during 1996, 3.35% to 11.35% during 1995 and 3.50%
to 11.35% during 1994.

The unearned revenue reserve primarily reflects the unamortized balance of the
excess of first year administration charges over renewal period administration
charges (policy initiation fees) on fixed annuity and interest sensitive life
products.  These excess charges have been deferred and are being recognized in
income over the period benefited using the same assumptions and factors used to
amortize deferred policy acquisition costs.

The liability for future policy benefits for traditional life insurance
products has been calculated on a net-level premium basis.  Interest
assumptions range from 2.75% for 1956 and prior issues to a 9.00% level, graded
to 6.00% after twenty years for current issues.  Mortality, morbidity and
withdrawal assumptions generally are based on actual experience.  These
assumptions have been modified to provide for possible adverse deviation from
the assumptions. Future dividends for participating business (which accounted 
for 1.71% of premiums and 8.59% of life insurance in force in 1996) are
provided for in the liability for future policy benefits.

Separate Accounts

Assets and liabilities of the separate accounts reported in the accompanying
balance sheets represent funds that are separately administered principally
for variable annuity contracts, as well as, the Company's defined pension
benefit plan assets and liabilities. Contractholders, rather than the Company,
bear the investment risk for variable products.  At the direction of the
contractholders, the separate accounts invest the premiums from the sale of
variable annuity products in shares of specified mutual funds.  The assets and
liabilities of the separate accounts are clearly identified and segregated from
other assets and liabilities of the Company.  The portion of the separate
account assets applicable to variable annuity contracts cannot be charged with
liabilities arising out of any other business the Company may conduct.

Variable separate account assets carried at fair value of the underlying
investments generally represent contractholder investment values maintained
in the accounts.  Variable separate account liabilities represent account
balances for the variable annuity contracts invested in the separate accounts.
The Company's separate account assets and liabilities for its pension plan

1.  SIGNIFICANT ACCOUNTING POLICIES (continued)

Separate Accounts (continued)

represent the estimated fair values of the pension plan assets and associated
liabilities.  Net investment income and realized and unrealized capital gains
and losses related to separate account assets are not reflected in the
accompanying Statements of Income.

Product charges recorded by the Company from variable annuity products consist
of charges applicable to each contract for mortality and expense risk, contract
administration and surrender charges.  The Company also receives investment
advisory and investment management fees from the mutual funds underlying its
variable products which is recorded in other income.

Recognition of Premium Revenues and Costs

Revenues for fixed annuity and interest sensitive life products consist of
policy charges for the cost of insurance, policy administration charges,
amortization of policy initiation fees and surrender charges assessed against
policyholder account balances during the period.  Expenses related to these
products include interest credited to policyholder account balances and benefit
claims incurred in excess of policyholder account balances.

Traditional life insurance premiums are recognized as revenues over the
premium-paying period.  Future policy benefits and policy acquisition costs are
associated with the premiums as earned by means of the provision for future
policy benefits and amortization of deferred policy acquisition costs.

Deferred Income Taxes

Deferred tax assets or liabilities are computed based on the difference
between the financial statement and income tax bases of assets and liabilities
using the enacted marginal tax rate.  Deferred tax assets or liabilities are
adjusted to reflect the pro forma impact of unrealized gains and losses on
equity securities and fixed maturity securities the Company has designated as
available for sale under SFAS No. 115. Changes in deferred tax assets or
liabilities resulting from this SFAS No. 115 adjustment are charged or credited
directly to stockholder's equity.  Deferred income tax expenses or credits
reflected in the Company's Statements of Income are based on the changes in the
deferred tax asset or liability from period to period (excluding the SFAS
No. 115 adjustment).

Dividend Restrictions

The Company's ability to pay dividends to its parent company is restricted
because prior approval of insurance regulatory authorities is required for
payment of dividends to the stockholder which exceed an annual limitation. On
August 12, 1996, the Company paid a dividend to its parent of $24,000,000.
During 1997, the Company could pay dividends to the parent company of
approximately $95,363,000 without prior approval of statutory authorities.

Use of Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the reported assets and liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements and the reported
amounts of revenue and expenses during the preparation period.  Actual results

1.  SIGNIFICANT ACCOUNTING POLICIES (continued)

Use of Estimates (continued)

could differ from those estimates.

Management is required to utilize historical experience and assumptions about
future events and circumstances in order to develop estimates of material
reported amounts and disclosures.  Included among the material (or potentially
material) reported amounts and disclosures that require extensive use of
estimates and assumptions are (1) estimates of fair values of investments in
securities and other financial instruments, as well as fair values of
policyholder liabilities, (2) policyholder liabilities, (3) deferred policy
acquisition costs, (4) net assets for pension and liabilities for
postretirement benefits, (5) asset valuation allowances, (6) guaranty fund
assessment accruals, (7) deferred tax benefits (liabilities) and (8) estimates
for commitments and contingencies including legal matters, if a liability is
anticipated and can be reasonably estimated.  Estimates and assumptions
regarding all of the preceding are inherently subject to change and are
reassessed periodically.  Changes in estimates and assumptions could materially
impact the financial statements.

Reclassification

Certain amounts in the 1995 and 1994 financial statements have been
reclassified to conform to the 1996 financial statement presentation.

2.  BASIS OF FINANCIAL REPORTING

The financial statements of the Company differ from related statutory financial
statements principally as follows:  (1) acquisition costs of acquiring new
business are deferred and amortized over the life of the policies rather than
charged to operations as incurred; (2) future policy benefit reserves for
annuity and interest sensitive life products are based on full account values,
rather than the greater of cash surrender value or amounts derived from
discounting methodologies utilizing statutory interest rates;  (3) future
policy benefit reserves on traditional life insurance products are based on
reasonable assumptions of expected mortality, interest and withdrawals which
include a provision for possible unfavorable deviation from such assumptions,
which may differ from reserves based upon statutory mortality rates and
interest; (4) reserves are reported before reduction for reserve credits
related to reinsurance ceded and a receivable is established, net of an
allowance for uncollectible amounts, for these credits rather than presented
net of these credits; (5) fixed maturity investments are designated as
"available for sale" and valued at fair value with unrealized appreciation/
depreciation, net of adjustments to deferred income taxes (if applicable) and
deferred policy acquisition costs, credited/charged directly to stockholder's
equity rather than valued at amortized cost; (6) the carrying value of fixed
maturity securities is reduced to fair value by a charge to realized losses in
the statements of income when declines in carrying value are judged to be other
than temporary, rather than through the establishment of a formula-determined
statutory investment reserve (carried as a liability), changes in which are
charged directly to surplus; (7) deferred income taxes are provided for the
difference between the financial statement and income tax bases of assets and
liabilities; (8) net realized gains or losses attributed to changes in the
level of interest rates in the market are recognized when the sale is completed
rather than deferred and amortized over the remaining life of the fixed
maturity security or mortgage loan; (9) gains arising from sale lease-back
transactions are deferred and amortized over the life of the lease rather than

2.  BASIS OF FINANCIAL REPORTING (continued)

recognized in the period of sale; (10) a liability is established for
anticipated guaranty fund assessments, net of related anticipated premium tax
credits, rather than capitalized when assessed and amortized in accordance with
procedures permitted by insurance regulatory authorities; (11) a prepaid
pension cost asset established in accordance with SFAS No. 87, Employers'
Accounting for Pensions, agents' balances and certain other assets designated
as "non-admitted assets" for statutory purposes are reported as assets rather
than being charged to surplus; (12) revenues for annuity and interest sensitive
life products consist of policy charges for the cost of insurance, policy
administration charges, amortization of policy initiation fees and surrender
charges assessed rather than premiums received; (13) expenses for
postretirement benefits other than pensions are recognized for all qualified
employees rather than for only vested and fully-eligible employees, and the
accumulated postretirement benefit obligation for years prior to adoption of
SFAS No. 106, Employers' Accounting for Postretirement Benefits Other than
Pensions, was recognized as a cumulative effect of change in accounting method
rather than deferred and amortized over twenty years, (14) assets and
liabilities are restated to fair values when a change in ownership occurs,
with provisions for goodwill and other intangible assets, rather than
continuing to be presented at historical cost; and (15) amortization of the
cost of financial instruments purchased in conjunction with the Company's
hedging program are recorded in interest credited rather than as a deduction
from net investment income.

Net income for the Company, USG and EAIC as determined in accordance with
statutory accounting practices was $96,841,000 in 1996, $87,179,000 in 1995,
and $61,421,000 in 1994.  Total statutory capital and surplus was $567,316,000
at December 31, 1996 and $532,817,000 at December 31, 1995. 

3.  INVESTMENT OPERATIONS

Investment Results

Major categories of net investment income are summarized below:

<TABLE>
<CAPTION>
                                                Year ended December 31
                                          1996          1995          1994
                                       _______________________________________
                                                (Dollars in thousands)
<S>                                      <C>           <C>           <C>
  Fixed maturities                       $576,781      $558,903      $478,436
  Equity securities                         3,080         1,255           303
  Mortgage loans on real estate           125,144        76,382        39,117
  Real estate                               2,588         2,747         3,696
  Policy loans                             10,414        10,049         9,788
  Short-term investments                    1,397         1,275           886
  Other - net                               1,007           996           801
                                       _______________________________________
                                          720,411       651,607       533,027

  Less investment expenses                (15,337)      (13,551)      (11,381)
                                       _______________________________________
  Net investment income                  $705,074      $638,056      $521,646
                                       =======================================
</TABLE>

3.  INVESTMENT OPERATIONS (continued)

Investment Results (continued)

Realized gains (losses) on investments are as follows:
<TABLE>
<CAPTION>
                                                     Realized*
                                       _______________________________________
                                                Year ended December 31
                                          1996          1995          1994
                                       _______________________________________
                                                (Dollars in thousands)
<S>                                       <C>           <C>           <C>
  Fixed maturities:
    Available for sale                    $13,557       ($3,401)       $7,417
    Held for investment                        --         9,330        11,364
  Equity securities                           869           912            --
  Mortgage loans on real estate                --            --           (62)
  Real estate                               1,218          (161)            7
  Equity investments                          569         2,844           971
                                       _______________________________________
  Realized gains on investments           $16,213        $9,524       $19,697
                                       =======================================
<FN>
* See Note 6 for the income tax effects attributable to realized gains and
  losses on investments.
</TABLE>

The change in unrealized appreciation (depreciation) on securities at fair
value is as follows:
<TABLE>
<CAPTION>
                                                     Unrealized
                                       _______________________________________
                                                Year ended December 31
                                          1996             1995          1994
                                       _______________________________________
                                                (Dollars in thousands)
<S>                                     <C>            <C>          <C>
  Fixed maturities:
    Available for sale                  ($293,555)     $507,971      ($40,597)
    Held for investment                        --       334,708      (663,840)
  Equity securities                        29,060         1,614          (836)
                                       _______________________________________
  Unrealized appreciation (depre-
    ciation) of investments             ($264,495)     $844,293     ($705,273)
                                       =======================================
</TABLE>

Fixed Maturity and Equity Securities

Effective January 1, 1994, the Company adopted SFAS No. 115, Accounting for
Certain Investments in Debt and Equity Securities.  SFAS No. 115 requires
companies to classify their securities as "held to maturity", "available for
sale" or "trading".

On November 15, 1995, the Financial Accounting Standards Board ("FASB") issued
a special report allowing companies an opportunity to reassess the

3.  INVESTMENT OPERATIONS (continued)

Fixed Maturity and Equity Securities (continued)

classification of their securities holdings pursuant to SFAS No. 115.  In
response to this opportunity, the Company reclassified 100% of the securities
in its "held to maturity" category to "available for sale" on December 1, 1995
to maximize investment flexibility.  As a result of this reclassification,
securities with combined cost totaling $5,250,921,000 and estimated fair value
of $5,560,519,000 were transferred from the Company's held for investment
portfolio to its available for sale portfolio.  This transfer caused the net
unrealized investment gain component of stockholder's equity to increase by
$138,795,000 (net of deferred income taxes of $74,735,000 and an adjustment of
$96,068,000 to deferred policy acquisition costs).  The Company is not,
however, precluded from classifying securities as held to maturity in the
future. 

SFAS No. 115 requires the carrying value of fixed maturity securities
classified as available for sale to be adjusted for changes in market value,
primarily caused by interest rates.  While other related accounts are
adjusted as discussed above, the insurance liabilities supported by these
securities are not adjusted under SFAS No. 115, thereby creating volatility
in stockholder's equity as interest rates change.  As a result, the company
expects that its stockholder's equity will be exposed to incremental
volatility due to changes in market  interest  rates  and  the  accompanying
changes in  the  reported value of securities classified as available for sale,
with equity increasing as market interest rates decline and, conversely,
decreasing as market interest rates rise.  Due to this potential for
distortion in stockholder's equity, fair value disclosure is provided in Note
5.  SFAS No. 107, Disclosures about Fair Value of Financial Instruments
requires disclosure of fair values for selected financial instruments but does
not require disclosure of fair value of life insurance liabilities.  Although
the Company's life insurance liabilities are specifically exempted from this
disclosure requirement, estimated fair value disclosure of these liabilities
is provided in an effort to more properly reflect changes in stockholder's
equity from fluctuations in interest rates.
























3.  INVESTMENT OPERATIONS (continued)

Fixed Maturity and Equity Securities (continued)

At December 31, 1996 and 1995, amortized cost, gross unrealized gains and
losses and estimated fair value of the Company's fixed maturity, all of which
are designated as available for sale, are as follows:

<TABLE>
<CAPTION>
                                            Gross         Gross       Estimated
                            Amortized    Unrealized    Unrealized       Fair
                              Cost          Gains        Losses         Value
                           _____________________________________________________
                                            (Dollars in thousands)
<S>                        <C>             <C>           <C>         <C>
December 31, 1996
U.S. Government and
 governmental agencies
 and authorities:
 Mortgage-backed
  securities                 $251,342        $9,674         ($755)     $260,261
 Other                         87,374         2,125        (1,420)       88,079
States, municipalities
 and political
 subdivisions                  15,131         1,134            --        16,265
Foreign governments            10,572         2,706            --        13,278
Public utilities            1,205,377        41,076       (15,757)    1,230,696
Investment grade
 corporate                  2,654,742       156,968       (16,290)    2,795,420
Below investment grade
 corporate                    707,260        13,981       (15,992)      705,249
Mortgage-backed
 securities                 2,350,168        41,857       (45,259)    2,346,766
Redeemable preferred
 stocks                           616            --          (229)          387
                           _____________________________________________________
Total                      $7,282,582      $269,521      ($95,702)   $7,456,401
                           =====================================================
</TABLE>




















3.  INVESTMENT OPERATIONS (continued)

Fixed Maturity and Equity Securities (continued)

<TABLE>
<CAPTION>
                                            Gross         Gross       Estimated
                            Amortized    Unrealized    Unrealized       Fair
                              Cost          Gains        Losses         Value
                           _____________________________________________________
                                            (Dollars in thousands)
<S>                        <C>             <C>           <C>         <C>
December 31, 1995
U.S. Government and
 governmental agencies
 and authorities:
 Mortgage-backed
  securities                 $289,422       $16,738                    $306,160
 Other                         60,567         4,163           ($2)       64,728
States, municipalities
 and political
 subdivisions                  15,485         1,639            --        17,124
Foreign governments            10,573         3,426            --        13,999
Public utilities            1,271,641        92,546        (2,077)    1,362,110
Investment grade
 corporate                  2,322,036       277,981        (1,303)    2,598,714
Below investment grade
 corporate                    574,284        19,428       (12,492)      581,220
Mortgage-backed
 securities                 2,340,194        75,704        (8,142)    2,407,756
Redeemable preferred
 stocks                           635            --          (235)          400
                           _____________________________________________________
Total                      $6,884,837      $491,625      ($24,251)   $7,352,211
                           =====================================================
</TABLE>

At December 31, 1996, net unrealized investment gains on fixed maturity
securities designated as available for sale totaled $173,819,000.  This
appreciation caused an increase in stockholder's equity of $76,121,000 at
December 31, 1996 (net of deferred income taxes of $43,533,000 and an
adjustment of $54,165,000 to deferred policy acquisition costs). At December 
31, 1995, net unrealized investment gains on fixed maturity securities
designated as available for sale totaled $467,375,000.  This appreciation
caused an increase in stockholder's equity of $208,932,000 at December 31,
1995 (net of deferred income taxes of $113,503,000 and an adjustment of
$144,940,000 to deferred policy acquisition costs).  No fixed maturity
securities were designated as held for investment or trading at December 31,
1996 or 1995.  Short-term investments, all with maturities of 30 days or less,
have been excluded from the above schedules. Amortized cost approximates fair
value for these securities.

At December 31, 1996, net unrealized appreciation of equity securities of
$32,847,000 was comprised of gross unrealized appreciation of $6,765,000 on
the Company's investment in affiliated common stock and its registered separate
account, gross unrealized appreciation of $26,315,000 on an investment in a
real estate investment trust and gross unrealized depreciation of $233,000 on
other equity securities.  The Company's investment in the real estate
investment trust had an estimated fair value of $61,339,000 and a cost basis
of $35,024,000 at December 31, 1996.  The estimated fair value of the Company's

3.  INVESTMENT OPERATIONS (continued)

Fixed Maturity and Equity Securities (continued)

investment is based upon conversion value.  Conversion value is derived from 
the quoted market value of the publicly traded security into which the
Company's investment can be converted and the issuer's cash flow from
operations.  As such, changes in operating cash flows or the quoted market
price of the issuer may result in significant volatility in the estimated fair
value of the Company's investment. 

The amortized cost and estimated fair value of fixed maturity securities, by 
contractual maturity,  at December 31, 1996, are shown below. Expected
maturities will differ from contractual maturities because borrowers may have
the right to call or prepay obligations with or without call or prepayment
penalties.

<TABLE>
<CAPTION>
                                                                   Estimated
                                                     Amortized       Fair
                                                       Cost          Value
                                                    _________________________
                                                      (Dollars in thousands)
<S>                                                 <C>           <C>
December 31, 1996
Due within one year                                    $11,894       $12,101
Due after one year through five years                  200,094       206,230
Due after five years through ten years               1,961,325     2,016,564
Due after ten years                                  2,507,759     2,614,479
                                                    _________________________
                                                     4,681,072     4,849,374
Mortgage-backed securities                           2,601,510     2,607,027
                                                    _________________________
Total                                               $7,282,582    $7,456,401
                                                    =========================
</TABLE>






















3.  INVESTMENT OPERATIONS (continued)

Fixed Maturity and Equity Securities (continued)

An analysis of sales, maturities and principal repayments of the Company's
fixed maturities portfolio for the years ended December 31, 1996, 1995 and
1994 is as follows:

<TABLE>
<CAPTION>
                                                Gross      Gross     Proceeds
                                  Amortized   Realized   Realized      from
                                    Cost        Gains     Losses       Sale
_______________________________________________________________________________
                                             (Dollars in thousands)
<S>                                <C>         <C>        <C>         <C>
Year ended December 31, 1996
Scheduled principal repayments,
 calls and tenders                 $289,645    $11,866      ($315)    $301,196
Sales                               221,962      3,461     (1,455)     223,968
                                 ______________________________________________
Total                              $511,607    $15,327    ($1,770)    $525,164
                                 ==============================================


Year ended December 31, 1995
Scheduled principal repayments,
 calls and tenders (available
 for sale only):
 Available for sale                 $59,935       $319       ($19)     $60,235
 Held for investment                172,082      5,279       (274)     177,087
Sales:
 Available for sale                  82,837      2,104         (3)      84,938
 Held for investment                 21,983      4,325         --       26,308
                                 ______________________________________________
Total                              $336,837    $12,027      ($296)    $348,568
                                 ==============================================
Year ended December 31, 1994
Scheduled principal repayments,
 calls and tenders (available
 for sale only):
 Available for sale                $167,285     $4,877       ($11)    $172,151
 Held for investment                275,480     11,389        (25)     286,844
Sales:
 Available for sale                  29,526      3,184        (14)      32,696
                                 ______________________________________________
Total                              $472,291    $19,450       ($50)    $491,691
                                 ==============================================

</TABLE>










3.  INVESTMENT OPERATIONS (continued)

Mortgage-backed Securities

The amortized cost and estimated fair value of mortgage-backed securities,
which comprise 35% of the Company's investment in fixed maturity securities 
at December 31, 1996, by type, are as follows:

<TABLE>
<CAPTION>
                                                                    Estimated
                                                      Amortized       Fair
                                                        Cost          Value
                                                     _________________________
                                                       (Dollars in thousands)
<S>                                                  <C>           <C>
December 31, 1996
Mortgage-backed securities:
  Government and agency guaranteed pools:
    Very accurately defined maturities                  $17,344       $17,987
    Planned amortization class                           70,308        74,081
    Targeted amortization class                          29,336        29,051
    Sequential pay                                       62,453        62,634
    Pass through                                         71,901        76,508
  Private label CMOs and REMICs:
    Very accurately defined maturities                   30,654        31,439
    Planned amortization class                           25,569        26,889
    Targeted amortization class                         435,801       426,698
    Sequential pay                                    1,796,138     1,798,645
    Mezzanines                                           37,685        37,835
    Private placements and subordinate issues            24,321        25,260
                                                     _________________________
Total mortgage-backed securities                     $2,601,510    $2,607,027
                                                     =========================
</TABLE>

During periods of significant interest rate volatility, the mortgages
underlying mortgage-backed securities may prepay more quickly or more slowly
than anticipated.  If the principal amount of such mortgages are prepaid
earlier than anticipated during periods of declining interest rates,
investment income may decline due to reinvestment of these funds at lower
current market rates.  If principal repayments are slower than anticipated
during periods of rising interest rates, increases in investment yield may
lag behind increases in interest rates because funds will remain invested at
lower historical rates rather than reinvested at higher current rates.  To
mitigate this prepayment volatility, the Company invests primarily in
intermediate tranche collateralized mortgage obligations ("CMOs").  CMOs are
pools of mortgages that are segregated into sections, or tranches, which
provide sequential retirement of bonds rather than a pro-rata share of
principal return in the pass-through structure.  The Company owns no "interest
only" or "principal only" mortgage-backed securities.  Further, the Company
has not purchased obligations at significant premiums, thereby limiting
exposure to loss during periods of accelerated prepayments.  At December 31,
1996, unamortized premiums on mortgage-backed securities totaled $4,253,000
and unaccrued discounts on mortgage-backed securities totaled $52,817,000.





3.  INVESTMENT OPERATIONS (continued)

Other Investment Information

Investment Valuation Analysis:  The Company analyzes its investment portfolio
at least quarterly in order to determine if the carrying value of its
investments has been impaired.  The carrying value of debt and equity
securities is written down to fair value by a charge to realized losses when
an impairment in value appears to be other than temporary. During 1996, no
investments were identified as having an impairment other than temporary.
During 1995, the Company identified two below investment grade securities as
having impairments in value that were other than temporary.  As a result of
those determinations, the Company recognized pre-tax losses of $5,802,000 to
reduce the carrying value of the securities to their estimated fair value.
These securities were subsequently sold resulting in realized gains totaling
$1,200,000 during 1995.  During 1994, the Company recognized a pre-tax loss
of $619,000 to reduce the carrying value of one fixed maturity security to
its estimated fair value.

At December 31, 1996, one mortgage loan with a carrying value of $41,000 was
delinquent by 90 days or more.

The carrying value of investments which have been non-income producing for
the years ending December 31, 1996 and 1995 totaled $239,000 related to a
real estate property.

Investments on Deposit:  At December 31, 1996, affidavits of deposits covering
bonds with a par value of $1,780,482,000 (1995 - $1,693,573,000), mortgage
loans with an unpaid principal balance of $402,911,000 (1995 - $304,729,000)
and policy loans with an unpaid balance of $164,659,000 (1995 - $167,844,000)
were on deposit with state agencies to meet regulatory requirements.  In
addition, at December 31, 1996, pursuant to a reinsurance agreement, the
Company had investments with a carrying value of $56,314,000 (1995 - 
$63,664,000) and estimated market values of $53,833,000 (1995 - 
$64,350,000) deposited in a trust for the benefit of the ceding company.

Investment Diversifications:  The Company's investment policies related to
its investment portfolio require diversification by asset type, company and
industry and set limits on the amounts which can be invested in an individual
issuer.  Such policies are at least as restrictive as those set forth by
regulatory authorities. Fixed maturity investments included investments in
various non-governmental mortgage-backed securities (24% in 1996 and 33% in
1995), public utilities (19% in 1996 and 1995), basic industrials (26% in
1996  and  21% in 1995), and  consumer  products  (14% in  1996  and  12%  in
1995).  Mortgage loans on real estate have been analyzed by geographical
locations and there are no concentrations of mortgage loans in any state
exceeding ten percent in 1996 and 1995. Mortgage loans on real estate have also
been analyzed by collateral type with significant concentrations identified in
retail facilities (28% in 1996 and 32% in 1995), industrial buildings (29% in
1996 and 26% in 1995), multi-family residential buildings (20% in 1996 and
24% in 1995), and office buildings (22% in 1996 and 17% in 1995). Equity
securities (which represents 0.9% of the Company's investments) consist
primarily of investments in the Company's registered separate accounts and an
investment of $61,339,000 in a real estate investment trust.  Real estate and
investments accounted for by the equity method are not significant to the
Company's overall investment portfolio.

No investment in any person or its affiliates (other than bonds issued by
agencies of the United States government) exceeded ten percent of stockholder's
equity at December 31, 1996.

4.  FINANCIAL INSTRUMENTS - RISK MANAGEMENT

Hedging Program:  During the second quarter of 1996, the Company implemented
a hedging program under which certain derivative financial instruments,
interest rate caps and cash settled put swaptions ("instruments"), were
purchased to reduce the negative effects of potential increases in withdrawal
activity related to the Company's annuity liabilities which may result from
extreme increases in interest rates.  The Company purchased instruments, all
during the second quarter, with notional amounts totaling approximately
$600,000,000 in interest rate caps and $1,300,000,000 in cash settled put
swaptions all of which were outstanding at December 31, 1996.  The Company
paid approximately $21,100,000 in premiums for these instruments. The cost of
this program has been incorporated into the Company's product pricing.  The
instruments do not require any additional payments by the Company.

The agreements for these instruments entitle the Company to receive payments
from the instruments' counterparties on future reset dates if interest rates,
as specified in the agreements, rise above a specified fixed rate (9.0% and
9.5%). The amount of such payments to be received by the Company for the
interest rate caps, if any, will be calculated by taking the excess of the
current applicable rate over the specified fixed rate, and multiplying this
excess by the notional amount of the caps.  Payments on cash settled put
swaptions are also calculated based upon the excess of the current applicable
rate over the specified fixed rate multiplied by the notional amount.  The
product of this rate differential times the notional amount is assumed to
continue for a series of defined future semi-annual payment dates and the
resulting hypothetical payments are discounted to the current payment date
using the discount rate defined in the agreement.  Any payments received from
the counterparties will be recorded as an adjustment to interest credited.

The following table summarizes the contractual maturities of notional
amounts by type of instrument at December 31, 1996:

<TABLE>
<CAPTION>
                    1998      1999      2000      2001      2002       Total
_______________________________________________________________________________
                                     (Dollars in thousands)
<S>               <C>       <C>       <C>       <C>       <C>       <C>
Interest rate
 caps                                           $400,000  $200,000    $600,000
Cash settled
 put swaptions    $100,000  $400,000  $400,000   350,000    50,000   1,300,000
                  _____________________________________________________________
Total notional
 amount           $100,000  $400,000  $400,000  $750,000  $250,000  $1,900,000
                  =============================================================
</TABLE>











4.  FINANCIAL INSTRUMENTS - RISK MANAGEMENT (continued)

Accounting Treatment:  Premiums paid to purchase these instruments are deferred
and included in other assets.  Premiums are amortized and included in interest
credited to account balances over the term of the instruments on a straight-
line basis.  The Company has recorded amortization of $3,081,000 for 1996.
Unrealized gains and losses on these instruments and related assets or
liabilities will not be recorded in income until realized.  The Financial
Accounting Standards Board ("FASB") and the Securities and Exchange Commission
are evaluating the accounting and disclosure requirements for these
instruments.  The SEC amended its derivative disclosures rules in January of
1997 requiring additional qualitative and quantitative disclosures by December
31, 1997.  FASB has issued an exposure draft titled "Accounting for Derivative
and Similar Financial Instruments and for Hedging Activities" which, if adopted
as a Statement of Financial Accounting Standards in its current form, would
require the Company to change its accounting treatment for these instruments.
The requirements of any final standard which may result from this exposure
process are not known at this time and, therefore, the impact of such a
standard on the Company's financial statements cannot be determined at this
time. 

Any unrealized gain or loss on the instruments is off-balance sheet and
therefore, is not reflected in the financial statements.  The following table
summarizes the amortized cost, gross unrealized gains and losses and estimated
fair value on these instruments as of December 31, 1996:

<TABLE>
<CAPTION>
                                              Gross        Gross    Estimated
                             Amortized   Unrealized   Unrealized         Fair
December 31, 1996                 Cost        Gains       Losses        Value
______________________________________________________________________________
(Dollars in thousands)
<S>                            <C>              <C>      <C>          <C>
Interest rate caps              $5,164                   ($1,456)      $3,708
Cash settled put swaptions      12,877          $65       (2,570)      10,372
                            __________________________________________________
Total                          $18,041          $65      ($4,026)     $14,080
                            ==================================================

</TABLE>

The decline in fair value from amortized cost reflects changes in interest
rates and market conditions since time of purchase.

Exposure to Loss - Counterparty Nonperformance:  The Company is exposed to
the risk of  losses in  the  event  of  nonperformance  by  the
counterparties of  these  instruments. Losses recorded in the Company's
financial statements in the event of nonperformance will be limited to the
unamortized premium (remaining amortized cost) paid to purchase the instrument
because no additional payments are required by the Company on these instruments
after the initial premium.  Counterparty nonperformance would result in an
economic loss if interest rates exceeded the specified fixed rate.  Economic
losses would be measured by the net replacement cost, or estimated fair value,
for such instruments.  The estimated fair value is the average of quotes
obtained from related and unrelated counterparties.  The Company limits its
exposure to such losses by: diversification among counterparties, limiting
exposure to any individual counterparty based upon that counterparty's credit
rating, and limiting its exposure by instrument type to only those instruments
that do not require future payments.  For purposes of determining risk exposure

4.  FINANCIAL INSTRUMENTS - RISK MANAGEMENT (continued)

to any individual counterparty, the Company evaluates the combined exposure to
that counterparty on both a derivative financial instruments' level and on
the total investment portfolio credit risk and reports its exposure to senior
management at least monthly.  The maximum potential economic loss (the cost
of replacing an instrument or the net replacement value) due to nonperformance
of the counterparties will increase or decrease during the life of the
instruments as a function of maturity and market conditions.

The Company determines counterparty credit quality by reference to ratings
from independent rating agencies.  As of December 31, 1996, the ratings
assigned by Standard & Poor's Corporation by instrument with respect to the
net replacement value (fair value) of the Company's instruments was as follows:

<TABLE>
<CAPTION>
December 31, 1996                              Net Replacement Value
_______________________________________________________________________________
(Dollars in thousands)           Interest Rate     Cash Settled
                                          Caps    Put Swaptions          Total
                                _______________________________________________
<S>                                     <C>             <C>            <C>
Counterparties credit quality:
  AAA                                   $2,447           $5,363         $7,810
  AA-                                    1,261            2,828          4,089
  A+                                        --            2,181          2,181
                                _______________________________________________
Total                                   $3,708          $10,372        $14,080
                                ===============================================
</TABLE>


5.  FAIR VALUES OF FINANCIAL INSTRUMENTS

SFAS No. 107, Disclosures about Fair Value of Financial Instruments, requires
disclosure of estimated fair value of all financial instruments, including
both assets and liabilities recognized and not recognized in a Company's
balance sheet, unless specifically exempted.  SFAS No. 119, Disclosure about
Derivative Financial Instruments and Fair Value of Financial Instruments,
requires additional disclosures about derivative financial instruments.  Most
of the Company's investments, insurance liabilities and debt, as well as off-
balance-sheet items such as loan guarantees, fall within the standards'
definition of a financial instrument.  Although the Company's life insurance
liabilities are specifically exempted from this disclosure requirement,
estimated fair value disclosure of these liabilities is also provided in order
to make the disclosures more meaningful. Accounting, actuarial and regulatory
bodies are continuing to study the methodologies to be used in developing fair
value information, particularly as it relates to liabilities for insurance
contracts.  Accordingly, care should be exercised in deriving conclusions about
the Company's business or financial condition based on the information
presented herein.

The Company closely monitors the level of its insurance liabilities, the
level of interest rates credited to its interest-sensitive products and the
assumed interest margin provided for within the pricing structure of its
other products.  These amounts are taken into consideration in the Company's
overall management of interest rate risk, which attempts to minimize exposure
to changing interest rates through the matching of investment cash flows with

5.  FAIR VALUES OF FINANCIAL INSTRUMENTS (continued)

amounts expected to be due under insurance contracts.  As discussed below,
the Company has used discount rates in its determination of fair values for
its liabilities which are consistent with market yields for related assets.
The use of the asset market yield is consistent with management's opinion that
the risks inherent in its asset and liability portfolios are similar. This
assumption, however, might not result in values that are consistent with
those obtained through an actuarial appraisal of the Company's business or
values that might arise in a negotiated transaction.

The following compares carrying values as shown for financial reporting
purposes with estimated fair values:

<TABLE>
<CAPTION>
December 31                            1996                      1995
_______________________________________________________________________________
(Dollars in thousands)                     Estimated                 Estimated
                              Carrying       Fair       Carrying       Fair
                               Value         Value        Value        Value
                            ___________________________________________________
<S>                         <C>           <C>          <C>          <C>
ASSETS
Balance sheet financial
 assets:
 Fixed maturities
  available for sale         $7,456,401   $7,456,401   $7,352,211   $7,352,211
 Equity securities of
  unaffiliated companies         77,148       77,148       50,595       50,595
 Equity security of
  affiliated company              5,138        5,138        3,599        3,599
 Mortgage loans on real
  estate                      1,689,088    1,708,464    1,169,456    1,245,128
 Short-term investments          15,852       15,852       35,282       35,282
 Cash and cash equivalents       11,741       11,741       10,390       10,390
 Notes and other
    receivables                 137,949      137,949      137,126      137,126
 Separate account assets        450,632      450,632      171,881      171,881
                            ___________________________________________________
                              9,843,949    9,863,325    8,930,540    9,006,212
Deferred policy acquisition
 costs and intangible
 assets                         724,033           --      556,596           --
Prepaid pension and other
 postretirement benefits         26,579       27,143       24,547       22,737
Derivative financial
 instruments                     18,041       14,080           --           --
Non-financial assets             59,588       60,021       45,209       45,209
                            ___________________________________________________
Total assets                $10,672,190   $9,964,569   $9,556,892   $9,074,158
                            ===================================================
</TABLE>






<TABLE>
<CAPTION>
December 31                             1996                      1995
_______________________________________________________________________________
(Dollars in thousands)                     Estimated                 Estimated
                              Carrying       Fair       Carrying       Fair
                               Value         Value        Value        Value
                            ___________________________________________________
<S>                         <C>           <C>          <C>          <C>
LIABILITIES AND
 STOCKHOLDER'S EQUITY
Liabilities:
Balance sheet financial
 liabilities:
 Future policy benefits (net
  of related policy loans):
  Annuity products           $7,741,524   $6,473,411   $6,846,030   $5,905,241
  Universal life and
   current interest
   products                     490,780      307,252      441,726      309,142
  Participating insurance
   and non-participaiting
   traditional life
   insurance                    688,758      515,706      745,339      558,445
                            ___________________________________________________
                              8,921,062    7,296,369    8,033,095    6,772,828

 Separate account
  liabilities                   450,632      405,083      171,881      171,881
                            ___________________________________________________
                              9,371,694    7,701,452    8,204,976    6,944,709
Deferred income taxes on
 fair value adjustments              --      336,917           --      272,137
Non-financial liabilities       251,532      251,532      304,522      304,522
                            ___________________________________________________
Total liabilities             9,623,226    8,289,901    8,509,498    7,521,368

Stockholder's equity          1,048,964    1,674,668    1,047,394    1,552,790
                            ___________________________________________________
Total liabilities and
 stockholder's equity       $10,672,190   $9,964,569   $9,556,892   $9,074,158
                            ===================================================
</TABLE>

The following methods and assumptions were used by the Company in estimating
fair values:

 Fixed maturities:  Estimated fair values of publicly traded securities are
 as reported by an independent pricing service.  Estimated fair values of
 conventional mortgage-backed securities not actively traded in a liquid market
 are estimated using a third-party pricing system.  This pricing system uses a
 matrix calculation assuming a spread over U. S. Treasury bonds based upon the
 expected average lives of the securities. Fair values of  private placement
 bonds are estimated using a matrix that assumes a spread (based on interest
 rates and  a risk assessment of the bonds) over U.S. Treasury bonds.
 Estimated fair values of redeemable preferred stocks are as reported by the
 NAIC.
 
 
 
5.  FAIR VALUES OF FINANCIAL INSTRUMENTS (continued)

Equity securities:  Estimated fair values are based upon the latest quoted
market prices, where available.  For equity securities not actively traded,
estimated fair values are based upon values of issues of comparable yield and
quality or conversion value.

Mortgage loans on real estate:  Fair values are estimated by discounting
expected cash flows, using interest rates currently being offered for similar
loans.
 
Short-term investments, cash and cash equivalents and notes and other
receivables:  Carrying values reported in the Company's historical cost basis
balance sheet approximate estimated fair value for these instruments, due to
their short-term nature.
 
Deferred policy acquisition costs and intangible assets:  For historical cost
purposes, the recovery of policy acquisition costs is based on the
realization, among other things, of future interest spreads and gross premiums
on in-force business.  Because these cash flows are considered in the
computation of the future policy benefit cash flows, the balances of deferred
policy acquisition cost does not appear on the estimated fair value balance
sheet.  Intangible assets do not appear in the estimated fair value balance
sheet because there are no cash flows related to these assets.
 
Prepaid pension and other postretirement benefits:  Estimated fair value of
the prepaid pension costs asset and other postretirement benefits obligations
represents the fair value of plan assets less accumulated benefit obligations
(pension) and accumulated postretirement benefit obligations.  Differences in
estimated fair value and carrying value are the result of deferral of
recognition of: prior service costs, unrecognized gains and losses and the
remaining balance of the unrecognized transition asset for pensions.
 
Derivative financial instruments:  SFAS No. 119 requires disclosures about
derivative financial instruments such as futures, forward, swap or option
contracts, or other financial instruments with similar characteristics.
During 1996, with the implementation of  the Company's hedging program, the
Company purchased  interest rate caps and cash settled put swaptions.  The
estimated fair values are the average of quotes obtained from related and
unrelated counterparties.  The Company was not a party to such derivative
financial instruments at any time during 1995.  Estimated fair values for
these instruments reflect changes in interest rates and market conditions
since time of purchase.
 
Separate account assets:  Separate account assets represent the estimated
fair values of the underlying securities in the Company's historical cost
and estimated fair value basis balance sheets.
 
Future policy benefits:  Estimated fair values of the Company's liabilities
for future policy benefits for interest sensitive life products, annuity
products and participating insurance and non-participating traditional life
insurance products are based upon discounted cash flow calculations.  Cash
flows of future policy benefits are discounted using the market yield rate of
the assets supporting these liabilities.  Estimated fair  values  are
presented net of the estimated fair value of corresponding policy loans due to
the interdependent nature of the cash flows associated with these items.

 

 
5.  FAIR VALUES OF FINANCIAL INSTRUMENTS (continued)

Separate account liabilities:  Separate account liabilities are reported
at full account value in the Company's historical cost balance sheet.
Estimated fair values of separate account liabilities are based upon
assumptions using an estimated long-term average market rate of return to
discount future cash flows.  The reduction in fair values for separate
account liabilities reflect the present value of future revenues from product
charges or surrender charges.
 
Deferred income taxes on fair value adjustments:  Deferred income taxes
have been reported at the statutory rate for the differences (except for
those attributed to permanent differences) between the carrying value and
estimated fair value of assets and liabilities set forth herein.
 
Non-financial assets and liabilities:  Values are presented at historical
cost.  Non-financial assets consist primarily of real estate, securities
and indebtedness of related parties, property and equipment, current income
taxes recoverable and guaranty fund premium tax offset. Non-financial
liabilities consist primarily of other policy claims and benefits, accrued
dividends, deferred income taxes payable, guaranty fund assessments payable,
outstanding checks, suspense accounts, draft accounts payable and amounts
payable to reinsurers.

SFAS No. 107 and SFAS No. 119 require disclosure of estimated fair value
information about financial instruments, whether or not recognized in the
consolidated balance sheets, for which it is practicable to estimate that
value.  In cases where quoted market prices are not available, estimated fair
values are based on estimates using present value or other valuation
techniques.  Those techniques are significantly affected by the assumptions
used, including the discount rate and estimates of future cash flows.  In
that regard, the derived fair value estimates cannot be substantiated by
comparison to independent markets and, in many cases, could not be realized
in immediate settlement of the instrument. The above presentation should not
be viewed as an appraisal as there are several factors, such as the fair
value associated with customer or agent relationships and other intangible
items, which have not been considered.  In addition, interest rates and other
assumptions might be modified if an actual appraisal were to be performed.
ACCORDINGLY, THE AGGREGATE ESTIMATED FAIR VALUE AMOUNTS PRESENTED HEREIN ARE
LIMITED BY EACH OF THESE FACTORS AND DO NOT PURPORT TO REPRESENT THE
UNDERLYING VALUE OF THE COMPANY.

6.  INCOME TAXES

The Company and all of its subsidiaries file a consolidated federal income
tax return with its parent company.  The parent company and its subsidiaries
each report current income tax expense as allocated under a consolidated tax
allocation agreement.  Taxes payable to the parent under this agreement were
$3,417,000 and $3,149,000 at December 31, 1996 and 1995, respectively.
Generally, this allocation results in profitable companies recognizing a tax
provision as if the individual company filed a separate return and loss
companies recognizing benefits to the extent their losses contribute to reduce
consolidated taxes.  Deferred income taxes have been established by each
member of the consolidated group based upon the temporary differences, the
reversal of which will result in taxable or deductible amounts in future years
when the related asset or liability is recovered or settled, within each
entity.



6.  INCOME TAXES (continued)

Income tax expenses (credits) are included in the consolidated financial
statements as follows:
                                    
<TABLE>
<CAPTION>

Year ended December 31                     1996          1995          1994
_______________________________________________________________________________
(Dollars in thousands)
<S>                                        <C>          <C>            <C>
Taxes provided in consolidated statements
  of income on:
  Income before equity income (loss):
    Current                                $69,538       $46,168       $43,357
    Deferred                                   (52)        1,065         9,905
                                       ________________________________________
                                            69,486        47,233        53,262
  Equity income (loss):
    Current                                    (99)          (43)          (65)
    Deferred                                    52            52            52
                                       ________________________________________
                                               (47)            9           (13)

  Taxes provided in consolidated
  statement changes in stockholder's
  equity on unrealized gains and
  losses, less valuation allowance
  of $9,403 in 1994 - deferred             (69,970)      113,503            --
                                       ________________________________________
                                             ($531)     $160,745       $53,249
</TABLE>                               ========================================

Income tax expense attributed to realized gains and losses on investments
amounted to $5,675,000, $3,333,000 and $6,744,000 for the years ended
December 31, 1996, 1995 and 1994, respectively.  The effective tax rate on
income before income taxes and equity income (loss) is different from the
prevailing federal income tax rate as follows:

<TABLE>
<CAPTION>

Year ended December 31                     1996          1995          1994
_______________________________________________________________________________
(Dollars in thousands)
<S>                                       <C>           <C>           <C>
Income before income taxes and
  equity income (loss)                    $198,894      $134,726      $153,224

Income tax at federal statutory rate        69,613        47,154        53,628
Tax effect (decrease) of other items          (127)           79          (366)
                                       ________________________________________
Income tax expense                         $69,486       $47,233       $53,262
                                       ========================================
</TABLE>




6.  INCOME TAXES (continued)

The Internal Revenue Service ("IRS") is currently examining, or has examined,
the parent company's consolidated income tax returns through 1992.  The 1993,
1994 and 1995 consolidated income tax returns remain open to examination.
Management believes amounts provided for income taxes are adequate to settle
any adjustments raised by the IRS.

The tax effect of temporary differences giving rise to the Company's deferred
income tax assets and liabilities at December 31, 1996 and 1995, is as
follows:

<TABLE>
<CAPTION>

December 31                                              1996             1995
_______________________________________________________________________________
(Dollars in thousands)
<S>                                                     <C>          <C>
Deferred tax assets:
  Future policy benefits                                $231,465      $208,431
  Accrued dividends                                        4,393         4,375
  Guaranty fund assessment accruals                       16,103        17,030
  Other                                                   10,154         9,194
                                                     __________________________
                                                         262,115       239,030
Deferred tax liabilities:
  Net unrealized appreciation of securities at
    fair value                                           (60,992)     (163,581)
  Deferred policy acquisition costs                     (221,889)     (168,753)
  Prepaid pension costs                                  (12,441)      (11,532)
  Other                                                   (9,994)       (8,335)
                                                     __________________________
                                                        (305,316)     (352,201)
                                                     __________________________
Deferred income tax liability                           ($43,201)    ($113,171)
                                                     ==========================
</TABLE>

Prior to 1984, a portion of the Company's current income was not subject to
current income taxation, but was accumulated, for tax purposes, in a
memorandum account designated as "policyholders' surplus account". The
aggregate accumulation in this account at December 31, 1996 was $14,388,000.
Should the policyholders' surplus account of the Company exceed the
limitation prescribed by federal income tax law, or should  distributions  be
made by the Company to the parent company in excess of $385,006,000, such
excess would be subject to federal income taxes at rates then effective.
Deferred income taxes of $5,036,000 have not been provided on amounts included
in this memorandum account since the Company contemplates no action and can
foresee no events that would create such a tax.

Deferred income taxes (credits) were also reported on equity income during
these periods.  These taxes arise from the recognition of income and losses
differently for purposes of filing federal income tax returns than for
financial reporting purposes.





7.  EMPLOYEE STOCK COMPENSATION PLANS

Certain key employees of the Company participate in stock incentive plans
sponsored by Equitable of Iowa Companies, which provide for the award of
stock options or shares of stock of Equitable of Iowa Companies through three
means:  qualified incentive stock options (as defined in the Internal Revenue
Code), non-qualified stock options and restricted shares.  The non-qualified
stock options are compensatory, and require the accrual of compensation
expense over the period of service from the date the options are granted
until they become fully exercisable if market values exceed the option price
on the measurement date.  No expense was recognized in 1996.  During the
years ended December 31, 1995 and 1994, compensation (income)/expense of
$(4,000) and $15,000, respectively, was recognized related to these options.

The Company also awards restricted common stock of Equitable of Iowa Companies
to certain key employees. These shares are subject to forfeiture to Equitable
of Iowa Companies should the individuals terminate their relationship with the
Company for reasons other than death, permanent disability or change in
Company control prior to full vesting.  Shares granted to key employees
generally vest over three to five years from the date of grant.  The Company
amortizes as compensation expense the market value on date of grant of
restricted stock using the straight-line method over the vesting periods.
Compensation expense recognized during the years ended December 31, 1996, 1995
and 1994 aggregated $953,000, $533,000 and $696,000, respectively.

The Company also participates in a discretionary stock award plan under which
employees and agents are awarded shares of Equitable of Iowa Companies' stock
for superior performance. During the years ended December 31, 1996, 1995 and
1994, awards of 620, 1,370 and 495 shares of stock resulted in charges to
income of $22,000, $42,000 and $16,000, respectively.

The Company sponsors a long-term incentive compensation plan which allows
certain agents to earn units equal to shares of Equitable of Iowa Companies'
common stock based on personal production and the maintenance of specific
levels of assets under management. At December 31, 1996 and 1995, the Company
held 112,000 shares of common stock of Equitable of Iowa Companies, with a
market value of $5,138,000 and $3,599,000, respectively (cost - $618,000), to
provide for projected distributions based on current performance levels, under
this plan. This program resulted in expense/(income) of $1,195,000, $736,000
and $(129,000) in the years ended December 31, 1996, 1995 and 1994,
respectively.

8.  RETIREMENT PLANS

Defined Benefit Plans

Substantially all full-time employees of the Company are covered by a non-
contributory self-insured defined benefit pension plan.  The benefits are
based on years of service and the employee's compensation during the last
five years of employment.  Further, the parent sponsors a supplemental defined
benefit plan to provide benefits in excess of amounts allowed pursuant to
Internal Revenue Code Section 401(a)(17) and those allowed due to integration
rules.  The Company's funding policy with respect to the plan is consistent
with the funding requirements of federal law and regulations. 






8.  RETIREMENT PLANS (continued)

Defined Benefit Plans (continued)

The following table sets forth the plan's funded status and amounts recognized
in the Company's consolidated balance sheet:

<TABLE>
<CAPTION>
                                                            December 31
                                                         1996         1995
                                                      ________________________
                                                       (Dollars in thousands)
<S>                                                     <C>           <C>
Accumulated benefit obligation, including vested
 benefits of $56,470 in 1996 and $53,522 in 1995         $57,401      $54,441
                                                      ========================

Plan assets at fair value, primarily bonds, common
 stocks (including 400,000 shares of the Equitable
 of Iowa Companies' common stock), mortgage loans
 and short-term investments                             $101,025      $92,827
Projected benefit obligation for service rendered
 to date                                                  64,454       61,332
                                                      ________________________
Plan assets in excess of projected benefit
 obligation                                               36,571       31,495

Unrecognized net (gain) loss from past experience
 different from that assumed and effects of changes
 in assumptions                                             (899)       2,793
Prior service cost not yet recognized                        477          619
Unrecognized net liability (asset) at the transition
 date, net of amortization                                    82       (1,109)
                                                      ________________________
Prepaid pension cost                                     $36,231      $33,798
                                                      ========================
</TABLE>

Net periodic pension benefit included the following components:

<TABLE>
<CAPTION>
                                                  Year ended December 31
                                             1996         1995         1994
                                          _____________________________________
                                                  (Dollars in thousands)
<S>                                          <C>          <C>          <C>
Actual return on plan assets                 $11,801      $18,201      ($7,681)
Service cost-benefits earned during
 the period                                   (1,402)      (1,052)      (1,221)
Interest cost on projected benefit
 obligation                                   (4,233)      (4,096)      (3,867)
Net amortization and deferral                 (3,619)      (9,979)      16,761
                                          _____________________________________
Net periodic pension benefit                  $2,547       $3,074       $3,992
                                          =====================================
</TABLE>


8.  RETIREMENT PLANS (continued)

Defined Benefit Plans (continued)

The discount rate and rate of increase in future compensation levels used in
determining the actuarial present value of the projected benefit obligation
were 7.0% and 5.0%, respectively, at December 31, 1996 and 1995.  The average
expected long term rate of return on plan assets was 8.0% in 1996, 1995 and
1994.

Postretirement Benefit Plans

The Company sponsors plans that provide postretirement medical and group term
life insurance benefits to full-time employees and agents who have worked for
the Company for five years or had been hired, had attained age 50 and had a
combined age and years of service of 60 or more before January 1, 1992.  The
medical plans are contributory, with retiree contributions adjusted annually,
and contain other cost-sharing features such as deductibles and coinsurance.
The accounting for these plans anticipates that the Company's contributions
will increase annually by the lesser of the health care inflation rate or 3%,
with increases in excess of these amounts borne by the employee or agent.
All payments of the liability for group-term life insurance are funded by the
Company on a pay-as-you-go (cash) basis.

The Company has chosen not to fund any amounts in excess of current benefits.
The following table sets forth the amounts recognized in the Company's
consolidated balance sheet:
                                    
<TABLE>
<CAPTION>
                                                       December 31, 1996
                                                _____________________________
                                                            Life
                                                 Medical  Insurance
                                                  Plans     Plans     Total
                                                _____________________________
                                                    (Dollars in thousands)
<S>                                               <C>       <C>       <C>
Accumulated postretirement benefit obligation:
  Retirees                                        $3,978    $2,232    $6,210
  Fully eligible active plan participants          1,037       155     1,192
  Other active plan participants                   1,669        54     1,723
                                                _____________________________
Accumulated postretirement benefit obligation
  in excess of plan assets                         6,684     2,441     9,125

Prior service cost not yet recognized in net
  postretirement benefit cost                        327        75       402
Unrecognized net loss                               (226)     (335)     (561)
                                                _____________________________
Accrued postretirement benefit cost               $6,785    $2,181    $8,966
                                                =============================
</TABLE>







8.  RETIREMENT PLANS (continued)

Postretirement Benefit Plans (continued)

<TABLE>
<CAPTION>
                                                       December 31, 1995
                                                _____________________________
                                                            Life
                                                 Medical  Insurance
                                                  Plans     Plans     Total
                                                _____________________________
                                                    (Dollars in thousands)
<S>                                               <C>       <C>       <C>
Accumulated postretirement benefit obligation:
  Retirees                                        $4,033    $1,981    $6,014
  Fully eligible active plan participants            969       140     1,109
  Other active plan participants                   1,236        73     1,309
                                                _____________________________
Accumulated postretirement benefit obligation
  in excess of plan assets                         6,238     2,194     8,432

Prior service cost not yet recognized in net
  postretirement benefit cost                        360        83       443
Unrecognized net loss                               (358)     (116)     (474)
                                                _____________________________
Accrued postretirement benefit cost               $6,240    $2,161    $8,401
                                                =============================
</TABLE>

Net periodic postretirement benefit costs include the following components:

<TABLE>
<CAPTION>
                                                      December 31, 1996
                                                _____________________________
                                                            Life
                                                 Medical  Insurance
                                                  Plans     Plans     Total
                                                _____________________________
                                                    (Dollars in thousands)
<S>                                                 <C>       <C>     <C>
Service cost                                        $511       $12      $523
Interest cost                                        415       164       579
Net amortization of prior service cost               (33)       (8)      (41)
                                                _____________________________
Net periodic postretirement benefit cost            $893      $168    $1,061
                                                =============================
</TABLE>











8.  RETIREMENT PLANS (continued)

Postretirement Benefit Plans (continued)

<TABLE>
<CAPTION>
                                                      December 31, 1995
                                                _____________________________
                                                            Life
                                                 Medical  Insurance
                                                  Plans     Plans     Total
                                                _____________________________
                                                    (Dollars in thousands)
<S>                                                 <C>       <C>       <C>
Service cost                                        $250       $10      $260
Interest cost                                        409       153       562
Net amortization of prior service cost               (33)       (7)      (40)
                                                _____________________________
Net periodic postretirement benefit cost            $626      $156      $782
                                                =============================
</TABLE>
<TABLE>
<CAPTION>
                                                      December 31, 1994
                                                _____________________________
                                                            Life
                                                 Medical  Insurance
                                                  Plans     Plans     Total
                                                _____________________________
                                                    (Dollars in thousands)
<S>                                                 <C>       <C>       <C>
Service cost                                        $279       $13      $292
Interest cost                                        405       159       564
Net amortization of prior service cost and
  amortization of unrecognized loss                  (26)       (6)      (32)
                                                _____________________________
Net periodic postretirement benefit cost            $658      $166      $824
                                                =============================
</TABLE>

The weighted-average annual assumed rate of increase in the per capita cost
of health care benefits (i.e., health care cost trend rate) used in
determining the actuarial present value of the accumulated postretirement
benefit obligation was 11.5% at December 31, 1996 and 12.5% at December 31,
1995 for employees under 65 and 8.0% at December 31, 1996 and 8.5% at
December 31, 1995 for employees over 65, with the rates for both groups to be
graded down to 5.5% for 2005 and thereafter. The health care cost trend rate
assumption has a significant effect on the amounts reported.  For example,
increasing the assumed health care trend rates by one percent would increase
the accumulated postretirement benefit obligation as of December 31, 1996 by
$854,000 and net periodic postretirement benefit costs for the year ended
December 31, 1996 by $165,000.  The discount rate used in determining the
accumulated postretirement benefit obligation was 7.0% at December 31, 1996
and 1995.






8.  RETIREMENT PLANS (continued)

Other Benefit Plans

The Company also sponsors an unfunded deferred compensation plan providing
benefits to certain former employees.   The Company did not recognize any
benefits during 1996.  During the years ended December 31, 1995 and 1994, the
Company recognized benefits of $20,000 and $38,000, respectively, in connection
with this plan.

The Company sponsors pension plans for its employees which are qualified
under Internal Revenue Code Section 401(k).  Employees may contribute a
portion of their annual salary, subject to limitation, to the plans.  The
Company contributes an additional amount, subject to limitation, based on the
voluntary contribution of the employee. Company contributions charged to
expense with respect to these plans during the years ended December 31, 1996,
1995 and 1994 were $372,000, $292,000 and $289,000, respectively.

The Company has non-contributory defined contribution pension plans, tax
qualified and non-qualified, for its agents.  Combined contributions charged
to expense under the career, general and corporate agent pension plans during
the years ended December 31, 1996, 1995 and 1994 amounted to $710,000, $729,000
and $507,000, respectively.

Certain of the assets related to the plans discused above are on deposit with
the Company and amounts relating to these plans are included in these
consolidated financial statements.

9.  COMMITMENTS AND CONTINGENCIES

Reinsurance

In the normal course of business, the Company seeks to limit its exposure to
loss on any single insured and to recover a portion of benefits paid by
ceding reinsurance to other insurance enterprises or reinsurers. Reinsurance
coverages for life insurance vary according to the age and risk classification
of the insured with retention limits ranging up to $500,000 of coverage per
individual life. The Company does not use financial or surplus relief
reinsurance.  At December31, 1996, life insurance in force ceded on a
consolidated basis amounted to $1,482,900,000, or approximately 12.9% of total
life insurance in force.

Reinsurance contracts do not relieve the Company of its obligations to its
policyholders.  To the extent that reinsuring companies are later unable to
meet obligations under reinsurance agreements, the Company would be liable
for these obligations, and payment of these obligations could result in losses
to the Company.  To limit the possibility of such losses, the Company evaluates
the financial condition of its reinsurers, monitors concentrations of credit
risk arising from factors such as similar geographic regions, and limits its
exposure to any one reinsurer.  At December 31, 1996, the Company had
reinsurance treaties with 14 reinsurers, all of which are deemed to be long-
duration, retroactive contracts, and has established a receivable totaling
$14,885,000 for reserve credits ($19,298,000 in 1995), reinsurance claims and
other receivables from these reinsurers.  No allowance for uncollectible
amounts has been established since none of the receivables are deemed to be
uncollectible, and because such receivables, either individually or in the
aggregate, are not material to the Company's operations.  The Company's
liability for future policy benefits and notes and other receivables have been
increased by $14,265,000 at December 31, 1996 ($18,103,000 in 1995) for reserve

9.  COMMITMENTS AND CONTINGENCIES (continued)

Reinsurance (continued)

credits on reinsured policies.  This "gross-up" of assets and liabilities for
reserve credits on reinsurance had no impact on the Company's net income. 
Insurance premiums and product charges have been reduced by $6,850,000,
$6,271,000 and $5,916,000 and insurance benefits have been reduced by
$5,916,000, $8,281,000 and $5,310,000 in 1996, 1995 and 1994, respectively, as
a result of the cession agreements.  The amount of reinsurance assumed is not
significant.

Guaranty Fund Assessments

Assessments are levied on the Company by life and health guaranty associations
in most states in which the Company is licensed to cover losses of
policyholders of insolvent or rehabilitated insurers.  In some states, these
assessments can be partially recovered through a reduction in future premium
taxes. The Company cannot predict whether and to what extent legislative
initiatives may affect the right to offset.  Based upon information currently
available from the National Organization of Life and Health Guaranty
Association (NOLHGA), the Company believes that it is probable that these
insolvencies will result in future assessments which could be material to the
Company's financial statements if the Company's reserve is not sufficient.  The
Company regularly reviews its reserve for these insolvencies and updates its
reserve based upon the Company's interpretation of the NOLGHA annual report
recently received.  The associated cost for a particular insurance company can
vary significantly based upon its premium volume by line of business and state
premium levels as well as its potential for premium tax offset.  Accordingly,
the Company accrued and charged to expense an additional $13,000, $36,492,000
and $1,763,000 during 1996, 1995 and 1994, respectively. At December 31, 1996,
the Company has an undiscounted reserve of $45,947,000 to cover estimated
future assessments (net of related anticipated premium tax credits) and has 
established an asset  totaling   $16,809,000  for assessments paid which may be
recoverable through future premium tax offsets. The Company believes this
reserve is sufficient to cover expected future guaranty fund assessments, based
upon previous premium levels, and known insolvencies at this time.

Litigation

As previously reported, the Company and certain of its subsidiaries are
defendants in class action lawsuits filed in the United States District Court
for the Middle District of Florida, Tampa Division in February 1996 and in
the Court of Common Pleas of Allegheny County, Pennsylvania in June 1996.
The suits claim unspecified damages as a result of alleged improper life
insurance sales practices.  The Company believes the allegations are without
merit.  The suits are in the discovery and procedural stages and have not yet
been certified as class actions.  The Company intends to defend the suits
vigorously.  The amount of any liability which may arise as a result of these
suits, if any, cannot be  reasonably estimated and no provision for loss has 
been made in the Company's financial statements.  The Company had also been a
party to a similar previously reported class action lawsuit filed in Iowa which
has now been dismissed.

As previously reported, on December 15, 1995, USG received a Notice of
Intention to Arbitrate a dispute with one of its insurance brokerage agencies
before the American Arbitration Association regarding the payment of certain
commissions.  The matter was submitted to arbitration and the determination
of the arbitration panel was that the Company must pay, over time, commissions

9.  COMMITMENTS AND CONTINGENCIES (continued)

Litigation (continued)

in amounts that are not material.
 
In the ordinary course of business, the Company and its subsidiaries are also
engaged in certain other litigation, none of which management believes is
material.

Vulnerability from Concentrations

The Company has various concentrations in its investment portfolio (see Note
3 for further information).  The Company's asset growth, net investment income
and cash flow are primarily generated from the sale of individual fixed
annuity policies, variable products and associated future policy benefits and
separate account liabilities.  Substantial changes in tax laws that would make
these products less attractive to consumers, extreme fluctuations in interest
rates or stock market returns which may result in higher lapse experience than
assumed, could cause a severe impact to the Company's financial condition.  The
Company has purchased interest rate caps and swaptions for its hedging program
(see Note 4) to mitigate the financial statement impact of significant
increases in interest rates.

Leases and Other Commitments

The Company leases its home office space and certain other equipment under
operating leases which expire through 2017.  During the years ended December
31, 1996, 1995 and 1994, rent expense totaled $2,570,000, $2,001,000 and
$1,995,000, respectively. At December 31, 1996, minimum rental payments due
under all non-cancelable operating leases with initial terms of one year or
more are:  1997 - $3,425,000; 1998 - $4,210,000; 1999 - $2,832,000; 2000 -
$2,562,000 and 2001 - $2,562,000.

At December 31, 1996, outstanding commitments to fund mortgage loans on real
estate and equity investments totaled $49,050,000 and $10,915,000,
respectively.

10.  RELATED PARTY TRANSACTIONS

The Company purchases investment management services from an affiliate.
Payments for these services aggregated $9,257,000, $8,143,000 and $6,734,000
during the years ended December 31, 1996, 1995 and 1994, respectively.

Additionally, the Company maintains a line of credit agreement with Equitable
of Iowa Companies to facilitate the handling of unusual and/or unanticipated
short-term cash requirements.  Under the current agreement which expires on
December 31, 1997, the Company can borrow up to $130 million.  Interest on
any outstanding borrowings is charged at a rate of Equitable of Iowa
Companies' monthly average aggregate cost of short-term funds plus 1.00%.  At
December 31, 1996, no amounts were outstanding under the line of credit.


















































                     Equitable Life Insurance Company of Iowa
                                  SCHEDULE I
                            SUMMARY OF INVESTMENTS
                    OTHER THAN INVESTMENTS IN RELATED PARTIES
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Balance
                                                                       Sheet
December 31, 1996                         Cost 1         Value        Amount
_______________________________________________________________________________
<S>                                     <C>            <C>          <C>
TYPE OF INVESTMENT
Fixed maturities, available for sale:
 Bonds:
  United States Government and governmental
   agencies and authorities               $338,716      $348,340      $348,340
  States, municipalities and
   political subdivisions                   15,131        16,265        16,265
  Foreign governments                       10,572        13,278        13,278
  Public utilities                       1,205,377     1,230,696     1,230,696
  Investment grade corporate             2,654,742     2,795,420     2,795,420
  Below investment grade corporate         707,260       705,249       705,249
  Mortgage-backed securities             2,350,168     2,346,766     2,346,766
  Redeemable preferred stocks                  616           387           387
                                        ___________   ___________   ___________
Total fixed maturities, available
  for sale                               7,282,582     7,456,401     7,456,401

Equity securities:
 Common stocks:
  Affiliates                                   618         5,138         5,138
  Industrial, miscellaneous and
   all other                                48,821        77,148        77,148
                                        ___________   ___________   ___________
Total equity securities                     49,439        82,286        82,286

Mortgage loans on real estate            1,689,088                   1,689,088
Real estate:
 Investment properties                       3,291                       3,291
 Acquired in satisfaction of debt            5,322                       5,322
                                        ___________                 ___________
Total real estate                            8,613                       8,613

Policy loans                               185,853                     185,853
Short-term investments                      15,852                      15,852
                                        ___________                 ___________
Total investments                       $9,231,427                  $9,438,093
                                        ===========                 ===========
<FN>
Note 1:  Cost is defined as original cost for stocks and other invested assets,
         amortized cost for bonds and unpaid principal for policy loans and 
         mortgage loans on real estate, adjusted for amortization of premiums,
         accrual of discounts and cost less allowances for depreciation for
         real estate.
Note 2:  Original cost and amortized cost of investments have been adjusted
         to reflect other than temporary declines in value by charges to
         income on real estate of $392,000.

</TABLE>
                    Equitable Life Insurance Company of Iowa
                                 SCHEDULE III
                      SUPPLEMENTARY INSURANCE INFORMATION
                             (Dollars in thousands)
<TABLE>
<CAPTION>
           Column              Column     Column     Column   Column   Column
             A                   B           C         D        E         F
_______________________________________________________________________________
                                            Future
                                            Policy             Other
                                   De-   Benefits,            Policy
                                ferred     Losses,            Claims    Insur-
                                Policy      Claims      Un-      and      ance
                                Acqui-         and   earned    Bene-  Premiums
                                sition        Loss  Revenue     fits       and
Segment                          Costs    Expenses  Reserve  Payable   Charges
_______________________________________________________________________________
<S>                           <C>       <C>         <C>       <C>     <C>
Year ended December 31, 1996:
  Life insurance              $721,690  $9,102,184  $18,398   $7,481  $102,204

Year ended December 31, 1995:
  Life insurance               554,179   8,218,604   14,326    8,980    94,891

Year ended December 31, 1994:
  Life insurance               607,626   7,014,207   14,317    7,785    90,032

</TABLE>
<TABLE>
<CAPTION>
           Column              Column     Column     Column   Column   Column
             A                   G           H         I        J         K
_______________________________________________________________________________

                                                    Amorti-
                                          Benefits   zation
                                           Claims,       of
                                            Losses  Deferred
                                   Net         and   Policy    Other
                               Invest-     Settle-   Acqui-   Opera-
                                  ment        ment  sitions     ting  Premiums
Segment                         Income    Expenses    Costs  Expenses  Written
_______________________________________________________________________________
<S>                           <C>         <C>       <C>      <C>            <C>
Year ended December 31, 1996:
  Life insurance              $705,074    $513,876  $79,306  $30,264        --

Year ended December 31, 1995:
  Life insurance               638,056     487,031   72,537   54,504        --

Year ended December 31, 1994:
  Life insurance               521,646     414,450   50,921   17,128        --

</TABLE>





                   Equitable Life Insurance Company of Iowa
                                 SCHEDULE IV
                                 REINSURANCE
                 (Dollars in thousands, except per share data)
<TABLE>
<CAPTION>
Column A                 Column B    Column C  Column D     Column E   Column F
________________________________________________________________________________
                                                                      Percentage
                                     Ceded to   Assumed               of Amount
                            Gross       Other  from Other        Net    Assumed
                           Amount   Companies  Companies      Amount     to Net
________________________________________________________________________________
<S>                   <C>          <C>           <C>     <C>                 <C>
Year ended December 31, 1996:
  Life insurance in
    force             $11,507,009  $1,482,900    $   --  $10,024,109         --
                      ============ =========== ========= ============ ==========
  Insurance premiums
    and charges          $109,015      $6,850       $39     $102,204         --
                      ============ =========== ========= ============ ==========
Year ended December 31, 1995:
  Life insurance in
    force             $10,927,445  $1,459,523    $   --   $9,467,922         --
                      ============ =========== ========= ============ ==========
  Insurance premiums
    and charges          $101,095      $6,271       $67      $94,891         --
                      ============ =========== ========= ============ ==========
Year ended December 31, 1994:
  Life insurance in
    force             $10,146,940  $1,421,608    $   --   $8,725,332         --
                      ============ =========== ========= ============ ==========
  Insurance premiums
    and charges           $95,821      $5,916      $127      $90,032         --
                      ============ =========== ========= ============ ==========
</TABLE>
















                                          Financial Statements
                       
                                Equitable Life Insurance Company of Iowa
                                           Separate Account A
                                           Equi-Select Product
                       
                                Periods ended December 31, 1996, and 1995
                                   with Report of Independent Auditors








































                     Equitable Life Insurance Company of Iowa
                               Separate Account A
                               Equi-Select Product

                               Financial Statements


                     Periods ended December 31, 1996 and 1995






                                   Contents

Report of Independent Auditors 

Audited Financial Statements

Statements of Net Assets
Statements of Operations
Statements of Changes in Net Assets 
Notes to Financial Statements

                                     
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        
                        Report of Independent Auditors




The Board of Directors
Equitable Life Insurance Company of Iowa


We have audited the accompanying statements of net assets of certain accounts
of Equitable Life Insurance Company of Iowa Separate Account A (comprising,
respectively, the Money Market, Mortgage-Backed Securities, International
Fixed Income, OTC, Research, Total Return, Advantage, Value + Growth, Growth
& Income, and Warburg Pincus International Equity Accounts) as of December 31, 
1996, and the related statements of operations and changes in net assets for 
each of the periods indicated therein.  These financial statements are the 
responsibility of the Account's management.  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 securities owned as of December 31, 
1996, by correspondence with the transfer agent.  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 certain accounts of the
Equitable Life Insurance Company of Iowa Separate Account A at December 31,
1996, and the results of their operations and changes in their net assets for
each of the periods indicated therein, in conformity with generally accepted
accounting principles.

                                                      /S/ Ernst & Young LLP

Des Moines, Iowa
February 11, 1997













                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                              SEPARATE ACCOUNT A
                           STATEMENTS OF NET ASSETS
                              EQUI-SELECT PRODUCT
                               December 31, 1996
<TABLE>
<CAPTION>
                                                                     Money
                                                                     Market
                                                                    Account
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Money Market Portfolio,
   19,056,850 shares (cost - $19,056,850)                         $19,056,850
  Equi-Select Series Trust Mortgage-Backed Securities Portfolio,
   967,973 shares (cost - $10,569,586)
  Equi-Select Series Trust International Fixed Income Portfolio,
   728,503 shares (cost - $8,130,969)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust Total Return Portfolio, 
   4,356,245 shares (cost - $53,111,757)
  Equi-Select Series Trust Advantage Portfolio,
   1,390,566 shares (cost - $14,686,564)
  Equi-Select Series Trust Value + Growth Portfolio,
   1,225,402 shares (cost - $13,017,842)
  Equi-Select Series Trust Growth & Income Portfolio,
   2,205,517 shares (cost - $25,290,065)
  Warburg Pincus Trust International Equity Portfolio,
   1,813,960 shares (cost - $20,715,484)
                                                                  ____________
     TOTAL INVESTMENTS                                             19,056,850

  Accrued investment income                                            81,522
                                                                  ____________
TOTAL NET ASSETS                                                  $19,138,372
                                                                  ============

NET ASSETS REPRESENTED BY:
  Units                                                             1,772,486
  Unit Value                                                            10.80
                                                                  ____________
  Net Assets                                                      $19,138,372
                                                                  ============
</TABLE>










See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                              SEPARATE ACCOUNT A
                           STATEMENTS OF NET ASSETS
                              EQUI-SELECT PRODUCT
                               December 31, 1996
<TABLE>
<CAPTION>
                                                                   Mortgage-
                                                                     Backed
                                                                   Securities
                                                                    Account
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Money Market Portfolio,
   19,056,850 shares (cost - $19,056,850)
  Equi-Select Series Trust Mortgage-Backed Securities Portfolio,
   967,973 shares (cost - $10,569,586)                            $10,254,354
  Equi-Select Series Trust International Fixed Income Portfolio,
   728,503 shares (cost - $8,130,969)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust Total Return Portfolio, 
   4,356,245 shares (cost - $53,111,757)
  Equi-Select Series Trust Advantage Portfolio,
   1,390,566 shares (cost - $14,686,564)
  Equi-Select Series Trust Value + Growth Portfolio,
   1,225,402 shares (cost - $13,017,842)
  Equi-Select Series Trust Growth & Income Portfolio,
   2,205,517 shares (cost - $25,290,065)
  Warburg Pincus Trust International Equity Portfolio,
   1,813,960 shares (cost - $20,715,484)
                                                                  ____________
     TOTAL INVESTMENTS                                             10,254,354

  Accrued investment income                                           578,893
                                                                  ____________
TOTAL NET ASSETS                                                  $10,833,247
                                                                  ============

NET ASSETS REPRESENTED BY:
  Units                                                               930,828
  Unit Value                                                            11.64
                                                                  ____________
  Net Assets                                                      $10,833,247
                                                                  ============
</TABLE>









See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                              SEPARATE ACCOUNT A
                           STATEMENTS OF NET ASSETS
                              EQUI-SELECT PRODUCT
                               December 31, 1996
<TABLE>
<CAPTION>
                                                                  International
                                                                      Fixed
                                                                      Income
                                                                     Account
                                                                  ______________
<S>                                                                  <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Money Market Portfolio,
   19,056,850 shares (cost - $19,056,850)
  Equi-Select Series Trust Mortgage-Backed Securities Portfolio,
   967,973 shares (cost - $10,569,586)
  Equi-Select Series Trust International Fixed Income Portfolio,
   728,503 shares (cost - $8,130,969)                                $7,925,804
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust Total Return Portfolio, 
   4,356,245 shares (cost - $53,111,757)
  Equi-Select Series Trust Advantage Portfolio,
   1,390,566 shares (cost - $14,686,564)
  Equi-Select Series Trust Value + Growth Portfolio,
   1,225,402 shares (cost - $13,017,842)
  Equi-Select Series Trust Growth & Income Portfolio,
   2,205,517 shares (cost - $25,290,065)
  Warburg Pincus Trust International Equity Portfolio,
   1,813,960 shares (cost - $20,715,484)
                                                                  ______________
     TOTAL INVESTMENTS                                                7,925,804

  Accrued investment income                                             513,844
                                                                  ______________
TOTAL NET ASSETS                                                     $8,439,648
                                                                  ==============

NET ASSETS REPRESENTED BY:
  Units                                                                 705,870
  Unit Value                                                              11.96
                                                                  ______________
  Net Assets                                                         $8,439,648
                                                                  ==============
</TABLE>









See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                              SEPARATE ACCOUNT A
                           STATEMENTS OF NET ASSETS
                              EQUI-SELECT PRODUCT
                               December 31, 1996
<TABLE>
<CAPTION>
                                                                      OTC
                                                                    Account
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Money Market Portfolio,
   19,056,850 shares (cost - $19,056,850)
  Equi-Select Series Trust Mortgage-Backed Securities Portfolio,
   967,973 shares (cost - $10,569,586)
  Equi-Select Series Trust International Fixed Income Portfolio,
   728,503 shares (cost - $8,130,969)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)                          $38,868,650
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust Total Return Portfolio, 
   4,356,245 shares (cost - $53,111,757)
  Equi-Select Series Trust Advantage Portfolio,
   1,390,566 shares (cost - $14,686,564)
  Equi-Select Series Trust Value + Growth Portfolio,
   1,225,402 shares (cost - $13,017,842)
  Equi-Select Series Trust Growth & Income Portfolio,
   2,205,517 shares (cost - $25,290,065)
  Warburg Pincus Trust International Equity Portfolio,
   1,813,960 shares (cost - $20,715,484)
                                                                  ____________
     TOTAL INVESTMENTS                                             38,868,650

  Accrued investment income                                         1,984,172
                                                                  ____________
TOTAL NET ASSETS                                                  $40,852,822
                                                                  ============

NET ASSETS REPRESENTED BY:
  Units                                                             2,602,724
  Unit Value                                                            15.70
                                                                  ____________
  Net Assets                                                      $40,852,822
                                                                  ============
</TABLE>











See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                              SEPARATE ACCOUNT A
                           STATEMENTS OF NET ASSETS
                              EQUI-SELECT PRODUCT
                               December 31, 1996
<TABLE>
<CAPTION>
                                                                    Research
                                                                    Account
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Money Market Portfolio,
   19,056,850 shares (cost - $19,056,850)
  Equi-Select Series Trust Mortgage-Backed Securities Portfolio,
   967,973 shares (cost - $10,569,586)
  Equi-Select Series Trust International Fixed Income Portfolio,
   728,503 shares (cost - $8,130,969)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)                          $75,163,868
  Equi-Select Series Trust Total Return Portfolio, 
   4,356,245 shares (cost - $53,111,757)
  Equi-Select Series Trust Advantage Portfolio,
   1,390,566 shares (cost - $14,686,564)
  Equi-Select Series Trust Value + Growth Portfolio,
   1,225,402 shares (cost - $13,017,842)
  Equi-Select Series Trust Growth & Income Portfolio,
   2,205,517 shares (cost - $25,290,065)
  Warburg Pincus Trust International Equity Portfolio,
   1,813,960 shares (cost - $20,715,484)
                                                                  ____________
     TOTAL INVESTMENTS                                             75,163,868

  Accrued investment income                                         2,011,415
                                                                  ____________
TOTAL NET ASSETS                                                  $77,175,283
                                                                  ============

NET ASSETS REPRESENTED BY:
  Units                                                             4,845,240
  Unit Value                                                            15.93
                                                                  ____________
  Net Assets                                                      $77,175,283
                                                                  ============
</TABLE>











See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                              SEPARATE ACCOUNT A
                           STATEMENTS OF NET ASSETS
                              EQUI-SELECT PRODUCT
                               December 31, 1996
<TABLE>
<CAPTION>
                                                                     Total
                                                                     Return
                                                                    Account
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Money Market Portfolio,
   19,056,850 shares (cost - $19,056,850)
  Equi-Select Series Trust Mortgage-Backed Securities Portfolio,
   967,973 shares (cost - $10,569,586)
  Equi-Select Series Trust International Fixed Income Portfolio,
   728,503 shares (cost - $8,130,969)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust Total Return Portfolio, 
   4,356,245 shares (cost - $53,111,757)                          $57,291,505
  Equi-Select Series Trust Advantage Portfolio,
   1,390,566 shares (cost - $14,686,564)
  Equi-Select Series Trust Value + Growth Portfolio,
   1,225,402 shares (cost - $13,017,842)
  Equi-Select Series Trust Growth & Income Portfolio,
   2,205,517 shares (cost - $25,290,065)
  Warburg Pincus Trust International Equity Portfolio,
   1,813,960 shares (cost - $20,715,484)
                                                                  ____________
     TOTAL INVESTMENTS                                             57,291,505

  Accrued investment income                                         1,543,660
                                                                  ____________
TOTAL NET ASSETS                                                  $58,835,165
                                                                  ============

NET ASSETS REPRESENTED BY:
  Units                                                             4,354,338
  Unit Value                                                            13.51
                                                                  ____________
  Net Assets                                                      $58,835,165
                                                                  ============
</TABLE>










See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                              SEPARATE ACCOUNT A
                           STATEMENTS OF NET ASSETS
                              EQUI-SELECT PRODUCT
                               December 31, 1996
<TABLE>
<CAPTION>
                                                                   Advantage
                                                                    Account
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Money Market Portfolio,
   19,056,850 shares (cost - $19,056,850)
  Equi-Select Series Trust Mortgage-Backed Securities Portfolio,
   967,973 shares (cost - $10,569,586)
  Equi-Select Series Trust International Fixed Income Portfolio,
   728,503 shares (cost - $8,130,969)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust Total Return Portfolio, 
   4,356,245 shares (cost - $53,111,757)
  Equi-Select Series Trust Advantage Portfolio,
   1,390,566 shares (cost - $14,686,564)                          $14,474,318
  Equi-Select Series Trust Value + Growth Portfolio,
   1,225,402 shares (cost - $13,017,842)
  Equi-Select Series Trust Growth & Income Portfolio,
   2,205,517 shares (cost - $25,290,065)
  Warburg Pincus Trust International Equity Portfolio,
   1,813,960 shares (cost - $20,715,484)
                                                                  ____________
     TOTAL INVESTMENTS                                             14,474,318

  Accrued investment income                                           544,631
                                                                  ____________
TOTAL NET ASSETS                                                  $15,018,949
                                                                  ============

NET ASSETS REPRESENTED BY:
  Units                                                             1,322,512
  Unit Value                                                            11.36
                                                                  ____________
  Net Assets                                                      $15,018,949
                                                                  ============
</TABLE>











See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                              SEPARATE ACCOUNT A
                           STATEMENTS OF NET ASSETS
                              EQUI-SELECT PRODUCT
                               December 31, 1996
<TABLE>
<CAPTION>

                                                                    Value +
                                                                     Growth
                                                                    Account
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Money Market Portfolio,
   19,056,850 shares (cost - $19,056,850)
  Equi-Select Series Trust Mortgage-Backed Securities Portfolio,
   967,973 shares (cost - $10,569,586)
  Equi-Select Series Trust International Fixed Income Portfolio,
   728,503 shares (cost - $8,130,969)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust Total Return Portfolio, 
   4,356,245 shares (cost - $53,111,757)
  Equi-Select Series Trust Advantage Portfolio,
   1,390,566 shares (cost - $14,686,564)
  Equi-Select Series Trust Value + Growth Portfolio,
   1,225,402 shares (cost - $13,017,842)                          $13,993,422
  Equi-Select Series Trust Growth & Income Portfolio,
   2,205,517 shares (cost - $25,290,065)
  Warburg Pincus Trust International Equity Portfolio,
   1,813,960 shares (cost - $20,715,484)
                                                                  ____________
     TOTAL INVESTMENTS                                             13,993,422

  Accrued investment income                                           142,543
                                                                  ____________
TOTAL NET ASSETS                                                  $14,135,965
                                                                  ============

NET ASSETS REPRESENTED BY:
  Units                                                             1,238,349
  Unit Value                                                            11.42
                                                                  ____________
  Net Assets                                                      $14,135,965
                                                                  ============
</TABLE>









See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                              SEPARATE ACCOUNT A
                           STATEMENTS OF NET ASSETS
                              EQUI-SELECT PRODUCT
                               December 31, 1996
<TABLE>
<CAPTION>
                                                                     Growth &
                                                                      Income
                                                                     Account
                                                                  ______________
<S>                                                                 <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Money Market Portfolio,
   19,056,850 shares (cost - $19,056,850)
  Equi-Select Series Trust Mortgage-Backed Securities Portfolio,
   967,973 shares (cost - $10,569,586)
  Equi-Select Series Trust International Fixed Income Portfolio,
   728,503 shares (cost - $8,130,969)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust Total Return Portfolio, 
   4,356,245 shares (cost - $53,111,757)
  Equi-Select Series Trust Advantage Portfolio,
   1,390,566 shares (cost - $14,686,564)
  Equi-Select Series Trust Value + Growth Portfolio,
   1,225,402 shares (cost - $13,017,842)
  Equi-Select Series Trust Growth & Income Portfolio,
   2,205,517 shares (cost - $25,290,065)                            $27,761,968
  Warburg Pincus Trust International Equity Portfolio,
   1,813,960 shares (cost - $20,715,484)
                                                                  ______________
     TOTAL INVESTMENTS                                               27,761,968

  Accrued investment income                                              67,604
                                                                  ______________
TOTAL NET ASSETS                                                    $27,829,572
                                                                  ==============

NET ASSETS REPRESENTED BY:
  Units                                                               2,228,888
  Unit Value                                                              12.49
                                                                  ______________
  Net Assets                                                        $27,829,572
                                                                  ==============
</TABLE>










See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                              SEPARATE ACCOUNT A
                           STATEMENTS OF NET ASSETS
                              EQUI-SELECT PRODUCT
                               December 31, 1996
<TABLE>
<CAPTION>

                                                                  International
                                                                     Equity
                                                                     Account
                                                                  _____________
<S>                                                                <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Money Market Portfolio,
   19,056,850 shares (cost - $19,056,850)
  Equi-Select Series Trust Mortgage-Backed Securities Portfolio,
   967,973 shares (cost - $10,569,586)
  Equi-Select Series Trust International Fixed Income Portfolio,
   728,503 shares (cost - $8,130,969)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust Total Return Portfolio, 
   4,356,245 shares (cost - $53,111,757)
  Equi-Select Series Trust Advantage Portfolio,
   1,390,566 shares (cost - $14,686,564)
  Equi-Select Series Trust Value + Growth Portfolio,
   1,225,402 shares (cost - $13,017,842)
  Equi-Select Series Trust Growth & Income Portfolio,
   2,205,517 shares (cost - $25,290,065)
  Warburg Pincus Trust International Equity Portfolio,
   1,813,960 shares (cost - $20,715,484)                           $20,824,258
                                                                  _____________
     TOTAL INVESTMENTS                                              20,824,258

  Accrued investment income                                                 --
                                                                  _____________
TOTAL NET ASSETS                                                   $20,824,258
                                                                  =============

NET ASSETS REPRESENTED BY:
  Units                                                              2,026,704
  Unit Value                                                             10.28
                                                                  _____________
  Net Assets                                                       $20,824,258
                                                                  =============
</TABLE>









See accompanying notes.
                  EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                            SEPARATE ACCOUNT A
                         STATEMENTS OF OPERATIONS 
                            EQUI-SELECT PRODUCT
            For the year ended December 31, 1996, Except as Noted
<TABLE>
<CAPTION>
                                                  Mortgage-
                                    Money           Backed      International
                                    Market        Securities     Fixed Income
                                   Account         Account         Account
                                ______________  ______________  ______________
<S>                                  <C>             <C>             <C>
INVESTMENT INCOME (LOSS)
 Income:
  Dividends                          $614,911        $549,723        $411,937
  Capital gains distributions              --          29,342         127,829

 Expenses:
  Annual contract charges              (2,200)         (3,370)         (3,042)
  Transfer charges                       (130)             --             (44)
  Administrative charges              (19,533)        (12,090)         (8,720)
  Mortality and expense
   risk charges                      (162,805)       (100,677)        (72,630)
                                ______________  ______________  ______________
 Net investment income (loss)         430,243         462,928         455,330

REALIZED AND UNREALIZED GAIN
(LOSS) ON INVESTMENTS
 Net realized gain (loss) on
  investments                              --           3,182          48,607
 Net unrealized appreciation
  (depreciation) of
  investments                              --        (236,988)       (239,063)
                                ______________  ______________  ______________
NET INCREASE IN NET ASSETS
RESULTING FROM OPERATIONS            $430,243        $229,122        $264,874
                                ==============  ==============  ==============
</TABLE>




















See accompanying notes.
                  EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                            SEPARATE ACCOUNT A
                         STATEMENTS OF OPERATIONS 
                            EQUI-SELECT PRODUCT
            For the year ended December 31, 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                    Total
                                     OTC           Research         Return
                                   Account         Account         Account
                                ______________  ______________  ______________
<S>                                <C>             <C>             <C>
INVESTMENT INCOME (LOSS)
 Income:
  Dividends                                --         $12,455      $1,110,366
  Capital gains distributions      $2,075,049       2,116,798         500,681

 Expenses:
  Annual contract charges             (13,074)        (19,646)        (19,076)
  Transfer charges                        (50)            (38)           (100)
  Administrative charges              (34,124)        (61,564)        (51,077)
  Mortality and expense
   risk charges                      (284,479)       (513,268)       (425,691)
                                ______________  ______________  ______________
 Net investment income (loss)       1,743,322       1,534,737       1,115,103

REALIZED AND UNREALIZED GAIN
(LOSS) ON INVESTMENTS
 Net realized gain (loss) on
  investments                          61,629         662,781         120,266
 Net unrealized appreciation
  (depreciation) of
  investments                       1,203,795       5,420,258       3,147,975
                                ______________  ______________  ______________
NET INCREASE IN NET ASSETS
RESULTING FROM OPERATIONS          $3,008,746      $7,617,776      $4,383,344
                                ==============  ==============  ==============
</TABLE>





















See accompanying notes.
               EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                         SEPARATE ACCOUNT A
                      STATEMENTS OF OPERATIONS 
                         EQUI-SELECT PRODUCT
          For the year ended December 31, 1996, Except as Noted
<TABLE>
<CAPTION>

                                                                  Value +
                                                 Advantage         Growth
                                                  Account         Account*
                                               ______________  ______________
<S>                                                 <C>           <C>
INVESTMENT INCOME (LOSS)
 Income:
  Dividends                                         $527,678              --
  Capital gains distributions                         16,953        $142,543

 Expenses:
  Annual contract charges                             (2,311)           (471)
  Transfer charges                                      (213)            (25)
  Administrative charges                             (12,814)         (6,775)
  Mortality and expense
   risk charges                                     (106,821)        (56,664)
                                               ______________  ______________
 Net investment income (loss)                        422,472          78,608

REALIZED AND UNREALIZED GAIN
(LOSS) ON INVESTMENTS
 Net realized gain (loss) on
  investments                                         57,513           4,559
 Net unrealized appreciation
  (depreciation) of
  investments                                       (111,913)        975,580
                                               ______________  ______________
NET INCREASE IN NET ASSETS
RESULTING FROM OPERATIONS                           $368,072      $1,058,747
                                               ==============  ==============
<FN>
* Commencement of operations, April 1, 1996
</TABLE>


















See accompanying notes.
               EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                         SEPARATE ACCOUNT A
                      STATEMENTS OF OPERATIONS 
                         EQUI-SELECT PRODUCT
          For the year ended December 31, 1996, Except as Noted
<TABLE>
<CAPTION>
                                                  
                                                  Growth &     International
                                                   Income          Equity
                                                  Account*        Account*
                                               ______________  ______________
<S>                                               <C>               <C>
INVESTMENT INCOME (LOSS)
 Income:
  Dividends                                          $33,036        $273,307
  Capital gains distributions                         34,568         121,604

 Expenses:
  Annual contract charges                               (795)         (1,985)
  Transfer charges                                        --             (22)
  Administrative charges                             (12,429)         (8,219)
  Mortality and expense
   risk charges                                     (103,970)        (68,801)
                                               ______________  ______________
 Net investment income (loss)                        (49,590)        315,884

REALIZED AND UNREALIZED GAIN
(LOSS) ON INVESTMENTS
 Net realized gain (loss) on
  investments                                         30,064         (10,354)
 Net unrealized appreciation
  (depreciation) of
  investments                                      2,471,903         108,774
                                               ______________  ______________
NET INCREASE IN NET ASSETS
RESULTING FROM OPERATIONS                         $2,452,377        $414,304
                                               ==============  ==============
<FN>
* Commencement of operations, April 1, 1996
</TABLE>


















See accompanying notes.
                   EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                             EQUI-SELECT PRODUCT
         For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                      Money
                                                                      Market
                                                                     Account
                                                                  ______________
<S>                                                                 <C>
NET ASSETS AT JANUARY 1, 1995                                          $345,499

INCREASE IN NET ASSETS
  Operations:
  Net investment income                                                 125,935
  Net realized gain on investments                                           --
  Net unrealized appreciation (depreciation) of investments                  --
                                                                  ______________
  Net increase in net assets resulting from operations                  125,935

  Changes from principal transactions:
  Purchase payments                                                  30,141,356
  Contract distributions and terminations                               (18,210)
  Transfer payments from (to) other Accounts and Fixed Account      (24,862,359)
                                                                  ______________
  Increase in net assets derived from principal transactions          5,260,787
                                                                  ______________
  Total increase                                                      5,386,722
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1995                                       5,732,221

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                          430,243
  Net realized gain (loss) on investments                                    --
  Net unrealized appreciation (depreciation) of investments                  --
                                                                  ______________
  Net increase in net assets resulting from operations                  430,243

  Changes from principal transactions:
  Purchase payments                                                  97,297,490
  Contract distributions and terminations                              (409,078)
  Transfer payments from (to) other Accounts and Fixed Account      (83,912,504)
                                                                  ______________
  Increase in net assets derived from principal transactions         12,975,908
                                                                  ______________
  Total increase                                                     13,406,151
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1996                                     $19,138,372
                                                                  ==============
</TABLE>






See accompanying notes.
                   EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                             EQUI-SELECT PRODUCT
         For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                    Mortgage-
                                                                      Backed
                                                                    Securities
                                                                     Account
                                                                  ______________
<S>                                                                 <C>
NET ASSETS AT JANUARY 1, 1995                                           $28,822

INCREASE IN NET ASSETS
  Operations:
  Net investment income                                                 216,981
  Net realized gain on investments                                          994
  Net unrealized appreciation (depreciation) of investments             (77,915)
                                                                  ______________
  Net increase in net assets resulting from operations                  140,060

  Changes from principal transactions:
  Purchase payments                                                   1,764,376
  Contract distributions and terminations                                (7,691)
  Transfer payments from (to) other Accounts and Fixed Account        2,413,953
                                                                  ______________
  Increase in net assets derived from principal transactions          4,170,638
                                                                  ______________
  Total increase                                                      4,310,698
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1995                                       4,339,520

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                          462,928
  Net realized gain (loss) on investments                                 3,182
  Net unrealized appreciation (depreciation) of investments            (236,988)
                                                                  ______________
  Net increase in net assets resulting from operations                  229,122

  Changes from principal transactions:
  Purchase payments                                                   3,866,835
  Contract distributions and terminations                              (272,503)
  Transfer payments from (to) other Accounts and Fixed Account        2,670,273
                                                                  ______________
  Increase in net assets derived from principal transactions          6,264,605
                                                                  ______________
  Total increase                                                      6,493,727
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1996                                     $10,833,247
                                                                  ==============
</TABLE>





See accompanying notes.
                   EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                             EQUI-SELECT PRODUCT
         For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                  International
                                                                      Fixed
                                                                      Income
                                                                     Account
                                                                  ______________
<S>                                                                  <C>
NET ASSETS AT JANUARY 1, 1995                                           $51,288

INCREASE IN NET ASSETS
  Operations:
  Net investment income                                                 149,959
  Net realized gain on investments                                        4,271
  Net unrealized appreciation (depreciation) of investments              34,190
                                                                  ______________
  Net increase in net assets resulting from operations                  188,420

  Changes from principal transactions:
  Purchase payments                                                   1,703,537
  Contract distributions and terminations                                (6,355)
  Transfer payments from (to) other Accounts and Fixed Account        1,662,677
                                                                  ______________
  Increase in net assets derived from principal transactions          3,359,859
                                                                  ______________
  Total increase                                                      3,548,279
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1995                                       3,599,567

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                          455,330
  Net realized gain (loss) on investments                                48,607
  Net unrealized appreciation (depreciation) of investments            (239,063)
                                                                  ______________
  Net increase in net assets resulting from operations                  264,874

  Changes from principal transactions:
  Purchase payments                                                   2,509,049
  Contract distributions and terminations                              (213,335)
  Transfer payments from (to) other Accounts and Fixed Account        2,279,493
                                                                  ______________
  Increase in net assets derived from principal transactions          4,575,207
                                                                  ______________
  Total increase                                                      4,840,081
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1996                                      $8,439,648
                                                                  ==============
</TABLE>





See accompanying notes.
                   EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                             EQUI-SELECT PRODUCT
         For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                       OTC
                                                                     Account
                                                                  ______________
<S>                                                                 <C>
NET ASSETS AT JANUARY 1, 1995                                          $660,106

INCREASE IN NET ASSETS
  Operations:
  Net investment income                                                 933,058
  Net realized gain on investments                                       36,066
  Net unrealized appreciation (depreciation) of investments              20,313
                                                                  ______________
  Net increase in net assets resulting from operations                  989,437

  Changes from principal transactions:
  Purchase payments                                                   4,028,128
  Contract distributions and terminations                               (33,765)
  Transfer payments from (to) other Accounts and Fixed Account        4,392,791
                                                                  ______________
  Increase in net assets derived from principal transactions          8,387,154
                                                                  ______________
  Total increase                                                      9,376,591
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1995                                      10,036,697

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                        1,743,322
  Net realized gain (loss) on investments                                61,629
  Net unrealized appreciation (depreciation) of investments           1,203,795
                                                                  ______________
  Net increase in net assets resulting from operations                3,008,746

  Changes from principal transactions:
  Purchase payments                                                  16,302,789
  Contract distributions and terminations                              (628,676)
  Transfer payments from (to) other Accounts and Fixed Account       12,133,266
                                                                  ______________
  Increase in net assets derived from principal transactions         27,807,379
                                                                  ______________
  Total increase                                                     30,816,125
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1996                                     $40,852,822
                                                                  ==============
</TABLE>







See accompanying notes.
                   EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                             EQUI-SELECT PRODUCT
         For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                     Research
                                                                     Account
                                                                  ______________
<S>                                                                 <C>
NET ASSETS AT JANUARY 1, 1995                                          $672,603

INCREASE IN NET ASSETS
  Operations:
  Net investment income                                                 190,119
  Net realized gain on investments                                       19,662
  Net unrealized appreciation (depreciation) of investments           1,548,017
                                                                  ______________
  Net increase in net assets resulting from operations                1,757,798

  Changes from principal transactions:
  Purchase payments                                                   8,333,228
  Contract distributions and terminations                               (32,130)
  Transfer payments from (to) other Accounts and Fixed Account        5,715,449
                                                                  ______________
  Increase in net assets derived from principal transactions         14,016,547
                                                                  ______________
  Total increase                                                     15,774,345
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1995                                      16,446,948

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                        1,534,737
  Net realized gain (loss) on investments                               662,781
  Net unrealized appreciation (depreciation) of investments           5,420,258
                                                                  ______________
  Net increase in net assets resulting from operations                7,617,776

  Changes from principal transactions:
  Purchase payments                                                  32,407,473
  Contract distributions and terminations                            (1,057,801)
  Transfer payments from (to) other Accounts and Fixed Account       21,760,887
                                                                  ______________
  Increase in net assets derived from principal transactions         53,110,559
                                                                  ______________
  Total increase                                                     60,728,335
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1996                                     $77,175,283
                                                                  ==============
</TABLE>







See accompanying notes.
                   EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                             EQUI-SELECT PRODUCT
         For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                      Total
                                                                      Return
                                                                     Account
                                                                  ______________
<S>                                                                 <C>
NET ASSETS AT JANUARY 1, 1995                                          $324,925

INCREASE IN NET ASSETS
  Operations:
  Net investment income                                                 246,476
  Net realized gain on investments                                        6,083
  Net unrealized appreciation (depreciation) of investments           1,034,214
                                                                  ______________
  Net increase in net assets resulting from operations                1,286,773

  Changes from principal transactions:
  Purchase payments                                                   7,285,539
  Contract distributions and terminations                               (72,501)
  Transfer payments from (to) other Accounts and Fixed Account        6,997,106
                                                                  ______________
  Increase in net assets derived from principal transactions         14,210,144
                                                                  ______________
  Total increase                                                     15,496,917
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1995                                      15,821,842

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                        1,115,103
  Net realized gain (loss) on investments                               120,266
  Net unrealized appreciation (depreciation) of investments           3,147,975
                                                                  ______________
  Net increase in net assets resulting from operations                4,383,344

  Changes from principal transactions:
  Purchase payments                                                  23,245,480
  Contract distributions and terminations                            (1,235,631)
  Transfer payments from (to) other Accounts and Fixed Account       16,620,130
                                                                  ______________
  Increase in net assets derived from principal transactions         38,629,979
                                                                  ______________
  Total increase                                                     43,013,323
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1996                                     $58,835,165
                                                                  ==============
</TABLE>






See accompanying notes.
                   EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                             EQUI-SELECT PRODUCT
         For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                    Advantage
                                                                     Account
                                                                  ______________
<S>                                                                 <C>
NET ASSETS AT JANUARY 1, 1995                                          $459,024

INCREASE IN NET ASSETS
  Operations:
  Net investment income                                                 219,723
  Net realized gain on investments                                       15,065
  Net unrealized appreciation (depreciation) of investments             (96,273)
                                                                  ______________
  Net increase in net assets resulting from operations                  138,515

  Changes from principal transactions:
  Purchase payments                                                   1,956,116
  Contract distributions and terminations                               (15,339)
  Transfer payments from (to) other Accounts and Fixed Account        1,205,921
                                                                  ______________
  Increase in net assets derived from principal transactions          3,146,698
                                                                  ______________
  Total increase                                                      3,285,213
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1995                                       3,744,237

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                          422,472
  Net realized gain (loss) on investments                                57,513
  Net unrealized appreciation (depreciation) of investments            (111,913)
                                                                  ______________
  Net increase in net assets resulting from operations                  368,072

  Changes from principal transactions:
  Purchase payments                                                   7,649,569
  Contract distributions and terminations                              (381,407)
  Transfer payments from (to) other Accounts and Fixed Account        3,638,478
                                                                  ______________
  Increase in net assets derived from principal transactions         10,906,640
                                                                  ______________
  Total increase                                                     11,274,712
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1996                                     $15,018,949
                                                                  ==============
</TABLE>







See accompanying notes.
                   EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                             EQUI-SELECT PRODUCT
         For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                     Value +
                                                                      Growth
                                                                     Account*
                                                                  ______________
<S>                                                                 <C>
NET ASSETS AT JANUARY 1, 1995                                                --

INCREASE IN NET ASSETS
  Operations:
  Net investment income                                                      --
  Net realized gain on investments                                           --
  Net unrealized appreciation (depreciation) of investments                  --
                                                                  ______________
  Net increase in net assets resulting from operations                       --

  Changes from principal transactions:
  Purchase payments                                                          --
  Contract distributions and terminations                                    --
  Transfer payments from (to) other Accounts and Fixed Account               --
                                                                  ______________
  Increase in net assets derived from principal transactions                 --
                                                                  ______________
  Total increase                                                             --
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1995                                              --

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                          $78,608
  Net realized gain (loss) on investments                                 4,559
  Net unrealized appreciation (depreciation) of investments             975,580
                                                                  ______________
  Net increase in net assets resulting from operations                1,058,747

  Changes from principal transactions:
  Purchase payments                                                   5,855,390
  Contract distributions and terminations                               (86,176)
  Transfer payments from (to) other Accounts and Fixed Account        7,308,004
                                                                  ______________
  Increase in net assets derived from principal transactions         13,077,218
                                                                  ______________
  Total increase                                                     14,135,965
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1996                                     $14,135,965
                                                                  ==============
<FN>
* Commencement of operations, April 1, 1996
</TABLE>




See accompanying notes.
                   EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                             EQUI-SELECT PRODUCT
        For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                     Growth +
                                                                      Income
                                                                     Account*
                                                                  ______________
<S>                                                                 <C>
NET ASSETS AT JANUARY 1, 1995                                                --

INCREASE IN NET ASSETS
  Operations:
  Net investment income                                                      --
  Net realized gain on investments                                           --
  Net unrealized appreciation (depreciation) of investments                  --
                                                                  ______________
  Net increase in net assets resulting from operations                       --

  Changes from principal transactions:
  Purchase payments                                                          --
  Contract distributions and terminations                                    --
  Transfer payments from (to) other Accounts and Fixed Account               --
                                                                  ______________
  Increase in net assets derived from principal transactions                 --
                                                                  ______________
  Total increase                                                             --
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1995                                              --

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                         ($49,590)
  Net realized gain (loss) on investments                                30,064
  Net unrealized appreciation (depreciation) of investments           2,471,903
                                                                  ______________
  Net increase in net assets resulting from operations                2,452,377

  Changes from principal transactions:
  Purchase payments                                                  12,034,879
  Contract distributions and terminations                              (227,921)
  Transfer payments from (to) other Accounts and Fixed Account       13,570,237
                                                                  ______________
  Increase in net assets derived from principal transactions         25,377,195
                                                                  ______________
  Total increase                                                     27,829,572
                                                                  ______________
NET ASSETS AT DECEMBER 31, 1996                                     $27,829,572
                                                                  ==============
<FN>
* Commencement of operations, April 1, 1996
</TABLE>




See accompanying notes.
                   EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                             EQUI-SELECT PRODUCT
         For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                International
                                                                    Equity
                                                                   Account*
                                                                ______________
<S>                                                               <C>
NET ASSETS AT JANUARY 1, 1995                                              --

INCREASE IN NET ASSETS
  Operations:
  Net investment income                                                    --
  Net realized gain on investments                                         --
  Net unrealized appreciation (depreciation) of investments                --
                                                                ______________
  Net increase in net assets resulting from operations                     --

  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) other Accounts and Fixed Account             --
                                                                ______________
  Increase in net assets derived from principal transactions               --
                                                                ______________
  Total increase                                                           --
                                                                ______________
NET ASSETS AT DECEMBER 31, 1995                                            --


INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                       $315,884
  Net realized gain (loss) on investments                             (10,354)
  Net unrealized appreciation (depreciation) of investments           108,774
                                                                ______________
  Net increase in net assets resulting from operations                414,304

  Changes from principal transactions:
  Purchase payments                                                 4,679,176
  Contract distributions and terminations                            (172,244)
  Transfer payments from (to) other Accounts and Fixed Account     15,903,022
                                                                ______________
  Increase in net assets derived from principal transactions       20,409,954
                                                                ______________
  Total increase                                                   20,824,258
                                                                ______________
NET ASSETS AT DECEMBER 31, 1996                                   $20,824,258
                                                                ==============
<FN>
* Commencement of operations, April 1, 1996
</TABLE>



See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                              SEPARATE ACCOUNT A
                        NOTES TO FINANCIAL STATEMENTS
                              EQUI-SELECT PRODUCT
                              December 31, 1996

NOTE 1 -  INVESTMENT AND ACCOUNTING POLICIES
Equitable Life Insurance Company of Iowa Separate Account A (the "Account") was
established by Equitable Life Insurance Company of Iowa (the "Company") in
accordance with the provisions of Iowa Insurance laws and is a part of the
total operations of the Company.  The assets and liabilities of the Account
are clearly identified and distinguished from the other assets and liabilities
of the Company.  Commencement of operations is defined as the date of initial
sale of contract units to contract owners.  Investments are stated at the
closing net asset values per share on December 31, 1996.

The Account is a unit investment trust, registered with the Securities and
Exchange Commission under the Investment Company Act of 1940, as amended, and
as of December 31, 1996, consisted of fifteen investment accounts, nine of
which (the Money Market, Mortgage-Backed Securities, International Fixed
Income, OTC, Research, Total Return, Advantage, Value + Growth and Growth &
Income) are invested in specified portfolios of the Equi-Select Series Trust,
and one of which (the International Equity Account) is invested in the
International Equity Portfolio of the Warburg Pincus Trust, as directed by
eligible contract owners.  Activity in these ten investment accounts is
available to contract owners of the Equi-Select Variable Annuity product.  
The Equi-Select Series Trust and Warburg Pincus Trust are open-end management
companies.

The remaining five investment accounts are invested in specified portfolios
of the Travelers Series Fund Inc. and Smith Barney Series Fund.  These five
investment accounts and the Research, OTC and Total Return Accounts, which
invest in the Equi-Select Series Trust, are available to contract owners of
the PrimElite Variable Annuity product.

On May 16, 1996, the Government Securities and Short-Term Bond Accounts were
closed. On December 12, 1996, the International Stock Account was closed.
The net assets were transferred to other accounts.  Accordingly, the accounts
have not been included in these financial statements.

In 1997, the Account began offering certain accounts in The GCG Trust.  These  
accounts include the Fully Managed and Small Cap Series which commenced
operations in the Account on February 5, 1997 and the Rising Dividends on
February 10, 1997.

The financial statements included herein present only those investment accounts
available to contract owners of the Equi-Select Variable Annuity product as of
December 31, 1996.  The financial statements of the remaining investment
accounts as well as the Research, OTC and Total Return Accounts, which are also
available to contract owners of the PrimElite Variable Annuity product are
presented separately.

Realized gains and losses are determined on the basis of specific 
identification.  Dividends are taken into income on an accrual basis as of the
ex-dividend date.

The preparation of the financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes.  Actual results could differ from those estimates.

NOTE 2 -  EXPENSES
The Company is compensated for mortality and expense risks and administrative
costs by a charge equivalent to an annual rate of 1.25% and 0.15%,
respectively, of the total net assets of each Account.  These charges amounted
to $1,895,806 and $227,345, respectively, for the period ended December 31,
1996  ($348,739 and $42,078, respectively, for the year ended December 31, 
1995).

An annual contract charge of $30 is deducted on each contract anniversary prior
to the maturity date, upon full withdrawal of a contract's value or upon
commencement of annuity payments if such withdrawal is made or annuity payments
commence on a date other than the contract anniversary.  For the period ended
December 31, 1996, annual contract charges amounted to $65,970, and for the
year ended December 31, 1995, these charges amounted to $2,806.

A transfer charge computed as the lesser of 2% of the contract value 
transferred or $25 will be imposed on each transfer between Accounts in excess
of twelve in any one calendar year.  For the year ended December 31, 1996,
transfer charges amounted to $622.  No transfer charges were assessed in 1995.
A withdrawal charge may be imposed in the event of withdrawal of any portion 
of the contract value or upon annuitization.  The withdrawal charge is 8% of
the amount withdrawn prior to the first anniversary of any purchase payment and
reduces by 1% at each subsequent purchase payment anniversary.

NOTE 3 - FEDERAL INCOME TAXES
Operations of the Account form a part of the operations of the Company which
is taxed as a life insurance company under the Internal Revenue Code.  Under
current law, no federal income taxes are payable with respect to operations
of the Account.

NOTE 4 - PURCHASES AND SALES OF INVESTMENT SECURITIES
The aggregate cost of purchases and proceeds from sales of investments were
as follows:

<TABLE>
<CAPTION>
                              Period From January 1,
                             1996 or Commencement of
                                  Operations to               Year Ended
                                December 31, 1996          December 31, 1995
                            _________________________  _________________________
                             Purchases      Sales       Purchases      Sales
                            ____________ ____________  ____________ ____________
<S>                         <C>          <C>           <C>          <C>
Money Market Portfolio      $43,852,637  $30,504,481   $18,116,828  $12,751,952
Mortgage-Backed Securities
 Portfolio                    8,065,695    1,682,068     4,186,979       33,921
International Fixed
 Income Portfolio             5,234,780      557,676     3,461,113      111,334
OTC Portfolio                28,902,017      341,386     8,736,489      410,391
Research Portfolio           54,653,079    1,744,943    14,168,762      230,594
Total Return Portfolio       39,063,198      532,334    14,267,685      137,651
Advantage Portfolio          13,475,395    2,445,892     3,718,744      592,976
Value + Growth Portfolio     13,221,408      208,125            --           --
Growth & Income Portfolio    25,439,201      179,200            --           --
International Equity
 Portfolio                   21,093,357      367,519            --           --

</TABLE>
NOTE 5 - SUMMARY OF CHANGES FROM UNIT TRANSACTIONS
Transactions in units were as follows:

<TABLE>
<CAPTION>
                              Period From January 1,
                             1996 or Commencement of
                                  Operations to               Year Ended
                                December 31, 1996          December 31, 1995
                            _________________________  _________________________
                             Purchases      Sales       Purchases      Sales
                            ____________ ____________  ____________ ____________
<S>                           <C>          <C>           <C>          <C>
Money Market Account          9,656,473    8,432,754     2,969,444    2,454,999
Mortgage-Backed Securities
 Account                        806,213      255,416       380,372        3,227
International Fixed
 Income Account                 502,939      108,758       309,796        3,205
OTC Account                   2,002,398      159,271       705,565        9,749
Research Account              3,947,429      357,941     1,196,506        9,931
Total Return Account          3,298,269      256,496     1,315,204       35,745
Advantage Account             1,374,019      396,282       359,214       59,955
Value + Growth Account        1,294,691       56,342            --           --
Growth & Income Account       2,280,154       51,266            --           --
International Equity
 Account                      2,094,800       68,096            --           --

</TABLE>
































NOTE 6 - NET ASSETS

   Net assets at December 31, 1996 consisted of the following:

<TABLE>
<CAPTION>
                                          Mortgage-   International
                              Money        Backed        Fixed
                              Market     Securities      Income         OTC
                             Account       Account      Account       Account
                           ____________ _____________ ____________ _____________
<S>                        <C>           <C>           <C>          <C>
Unit transactions          $19,055,599   $10,484,591   $8,050,647   $36,983,620
Accumulated net
 investment income (loss)       82,773       663,888      594,166     2,637,867
Net unrealized appreciation
 (depreciation) of
 investments                        --      (315,232)    (205,165)    1,231,335
                           ____________ _____________ ____________ _____________
                           $19,138,372   $10,833,247   $8,439,648   $40,852,822
                           ============ ============= ============ =============
</TABLE>
<TABLE>
<CAPTION>
                                            Total
                             Research      Return      Advantage
                             Account       Account      Account
                           ____________ _____________ ____________
<S>                        <C>           <C>          <C>
Unit transactions          $68,507,383   $53,320,057  $14,598,213
Accumulated net
 investment income (loss)    1,719,749     1,335,360      632,982
Net unrealized appreciation
 (depreciation) of
 investments                 6,948,151     4,179,748     (212,246)
                           ____________ _____________ ____________
                           $77,175,283   $58,835,165  $15,018,949
                           ============ ============= ============
</TABLE>
<TABLE>
<CAPTION>
                             Value +      Growth &    International
                              Growth       Income        Equity
                             Account       Account      Account
                           ____________ _____________ ____________
<S>                        <C>           <C>          <C>
Unit transactions          $13,081,777   $25,407,259  $20,399,600
Accumulated net
 investment income (loss)       78,608       (49,590)     315,884
Net unrealized appreciation
 (depreciation) of
 investments                   975,580     2,471,903      108,774
                           ____________ _____________ ____________
                           $14,135,965   $27,829,572  $20,824,258
                           ============ ============= ============
</TABLE>















           
                                           Financial Statements
                       
                                 Equitable Life Insurance Company of Iowa
                                            Separate Account A
                                            PrimElite Product
                       
                                 Periods ended December 31, 1996, and 1995
                                    with Report of Independent Auditors








































                    Equitable Life Insurance Company of Iowa
                              Separate Account A
                                   PrimElite

                             Financial Statements


                    Periods ended December 31, 1996 and 1995






                                   Contents

Report of Independent Auditors 

Audited Financial Statements

Statements of Net Assets
Statements of Operations
Statements of Changes in Net Assets
Notes to Financial Statements

 


































                        Report of Independent Auditors




The Board of Directors
Equitable Life Insurance Company of Iowa


We have audited the accompanying statements of net assets of certain accounts
of Equitable Life Insurance Company of Iowa Separate Account A (comprising,
respectively, the Research, OTC, Total Return, International Equity, Income and
Growth, High Income, Money Market and Appreciation Accounts) as of December 31,
1996, and the related statements of operations and changes in net assets for
each of the periods indicated therein.  These financial statements are the
responsibility of the Account's management.  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 securities owned as of December 31, 1996,
by correspondence with the transfer agent.  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 certain accounts of the
Equitable Life Insurance Company of Iowa Separate Account A at December 31,
1996, and the results of their operations and changes in their net assets for
each of the periods indicated therein, in conformity with generally accepted
accounting principles.

                                                      /S/ Ernst & Young LLP

Des Moines, Iowa
February 11, 1997




















                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                          STATEMENTS OF NET ASSETS
                             PRIMELITE PRODUCT
                             December 31, 1996
<TABLE>
<CAPTION>
                                                                    Research
                                                                    Account
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)                          $75,163,868
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Total Return Portfolio,
   4,356,245 shares (cost - $53,111,757)
  Travelers Series Fund Inc.
   Smith Barney International Equity Portfolio,
   860,276 shares (cost - $10,042,334)
  Travelers Series Fund Inc.
   Smith Barney Income and Growth Portfolio,
   1,492,090 shares (cost - $20,664,534)
  Travelers Series Fund Inc.
   Smith Barney High Income Portfolio,
   692,114 shares (cost - $8,099,774)
  Travelers Series Fund Inc.
   Smith Barney Money Market Portfolio,
   3,687,775 shares (cost - $3,687,775)
  Smith Barney Series Fund Appreciation Portfolio,
   352,217 shares (cost - $5,627,698)
                                                                  ____________
     TOTAL INVESTMENTS                                             75,163,868

 Accrued investment income                                          2,011,415
                                                                  ____________
 TOTAL NET ASSETS                                                 $77,175,283
                                                                  ============

NET ASSETS REPRESENTED BY:
  Units                                                             4,845,240
  Unit Value                                                            15.93
                                                                  ____________
  Net Assets                                                      $77,175,283
                                                                  ============
</TABLE>











See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                          STATEMENTS OF NET ASSETS
                             PRIMELITE PRODUCT
                             December 31, 1996
<TABLE>
<CAPTION>
                                                                      OTC
                                                                    Account
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)                          $38,868,650
  Equi-Select Series Trust Total Return Portfolio,
   4,356,245 shares (cost - $53,111,757)
  Travelers Series Fund Inc.
   Smith Barney International Equity Portfolio,
   860,276 shares (cost - $10,042,334)
  Travelers Series Fund Inc.
   Smith Barney Income and Growth Portfolio,
   1,492,090 shares (cost - $20,664,534)
  Travelers Series Fund Inc.
   Smith Barney High Income Portfolio,
   692,114 shares (cost - $8,099,774)
  Travelers Series Fund Inc.
   Smith Barney Money Market Portfolio,
   3,687,775 shares (cost - $3,687,775)
  Smith Barney Series Fund Appreciation Portfolio,
   352,217 shares (cost - $5,627,698)
                                                                  ____________
     TOTAL INVESTMENTS                                             38,868,650

 Accrued investment income                                          1,984,172
                                                                  ____________
 TOTAL NET ASSETS                                                 $40,852,822
                                                                  ============

NET ASSETS REPRESENTED BY:
  Units                                                             2,602,724
  Unit Value                                                            15.70
                                                                  ____________
  Net Assets                                                      $40,852,822
                                                                  ============
</TABLE>











See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                          STATEMENTS OF NET ASSETS
                             PRIMELITE PRODUCT
                             December 31, 1996
<TABLE>
<CAPTION>
                                                                     Total
                                                                     Return
                                                                    Account
                                                                  ____________
<S>                                                               <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Total Return Portfolio,
   4,356,245 shares (cost - $53,111,757)                          $57,291,505
  Travelers Series Fund Inc.
   Smith Barney International Equity Portfolio,
   860,276 shares (cost - $10,042,334)
  Travelers Series Fund Inc.
   Smith Barney Income and Growth Portfolio,
   1,492,090 shares (cost - $20,664,534)
  Travelers Series Fund Inc.
   Smith Barney High Income Portfolio,
   692,114 shares (cost - $8,099,774)
  Travelers Series Fund Inc.
   Smith Barney Money Market Portfolio,
   3,687,775 shares (cost - $3,687,775)
  Smith Barney Series Fund Appreciation Portfolio,
   352,217 shares (cost - $5,627,698)
                                                                  ____________
     TOTAL INVESTMENTS                                             57,291,505

 Accrued investment income                                          1,543,660
                                                                  ____________
 TOTAL NET ASSETS                                                 $58,835,165
                                                                  ============

NET ASSETS REPRESENTED BY:
  Units                                                             4,354,338
  Unit Value                                                            13.51
                                                                  ____________
  Net Assets                                                      $58,835,165
                                                                  ============
</TABLE>










See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                          STATEMENTS OF NET ASSETS
                             PRIMELITE PRODUCT
                             December 31, 1996
<TABLE>
<CAPTION>
                                                                  International
                                                                      Equity
                                                                     Account
                                                                  ______________
<S>                                                                 <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Total Return Portfolio,
   4,356,245 shares (cost - $53,111,757)
  Travelers Series Fund Inc.
   Smith Barney International Equity Portfolio,
   860,276 shares (cost - $10,042,334)                              $10,805,062
  Travelers Series Fund Inc.
   Smith Barney Income and Growth Portfolio,
   1,492,090 shares (cost - $20,664,534)
  Travelers Series Fund Inc.
   Smith Barney High Income Portfolio,
   692,114 shares (cost - $8,099,774)
  Travelers Series Fund Inc.
   Smith Barney Money Market Portfolio,
   3,687,775 shares (cost - $3,687,775)
  Smith Barney Series Fund Appreciation Portfolio,
   352,217 shares (cost - $5,627,698)
                                                                  ______________
     TOTAL INVESTMENTS                                               10,805,062

 Accrued investment income                                                   --
                                                                  ______________
 TOTAL NET ASSETS                                                   $10,805,062
                                                                  ==============

NET ASSETS REPRESENTED BY:
  Units                                                                 804,975
  Unit Value                                                              13.42
                                                                  ______________
  Net Assets                                                        $10,805,062
                                                                  ==============
</TABLE>










See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                          STATEMENTS OF NET ASSETS
                             PRIMELITE PRODUCT
                             December 31, 1996
<TABLE>
<CAPTION>                                                           Income and
                                                                      Growth
                                                                     Account
                                                                  ______________
<S>                                                                 <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Total Return Portfolio,
   4,356,245 shares (cost - $53,111,757)
  Travelers Series Fund Inc.
   Smith Barney International Equity Portfolio,
   860,276 shares (cost - $10,042,334)
  Travelers Series Fund Inc.
   Smith Barney Income and Growth Portfolio,
   1,492,090 shares (cost - $20,664,534)                            $22,470,880
  Travelers Series Fund Inc.
   Smith Barney High Income Portfolio,
   692,114 shares (cost - $8,099,774)
  Travelers Series Fund Inc.
   Smith Barney Money Market Portfolio,
   3,687,775 shares (cost - $3,687,775)
  Smith Barney Series Fund Appreciation Portfolio,
   352,217 shares (cost - $5,627,698)
                                                                  ______________
     TOTAL INVESTMENTS                                               22,470,880

 Accrued investment income                                                   --
                                                                  ______________
 TOTAL NET ASSETS                                                   $22,470,880
                                                                  ==============

NET ASSETS REPRESENTED BY:
  Units                                                               1,579,649
  Unit Value                                                              14.23
                                                                  ______________
  Net Assets                                                        $22,470,880
                                                                  ==============
</TABLE>











See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                          STATEMENTS OF NET ASSETS
                             PRIMELITE PRODUCT
                             December 31, 1996
<TABLE>
<CAPTION>                                                              High
                                                                      Income
                                                                     Account
                                                                  ______________
<S>                                                                  <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Total Return Portfolio,
   4,356,245 shares (cost - $53,111,757)
  Travelers Series Fund Inc.
   Smith Barney International Equity Portfolio,
   860,276 shares (cost - $10,042,334)
  Travelers Series Fund Inc.
   Smith Barney Income and Growth Portfolio,
   1,492,090 shares (cost - $20,664,534)
  Travelers Series Fund Inc.
   Smith Barney High Income Portfolio,
   692,114 shares (cost - $8,099,774)                                $8,194,631
  Travelers Series Fund Inc.
   Smith Barney Money Market Portfolio,
   3,687,775 shares (cost - $3,687,775)
  Smith Barney Series Fund Appreciation Portfolio,
   352,217 shares (cost - $5,627,698)
                                                                  ______________
     TOTAL INVESTMENTS                                                8,194,631

 Accrued investment income                                                   --
                                                                  ______________
 TOTAL NET ASSETS                                                    $8,194,631
                                                                  ==============

NET ASSETS REPRESENTED BY:
  Units                                                                 670,736
  Unit Value                                                              12.22
                                                                  ______________
  Net Assets                                                         $8,194,631
                                                                  ==============
</TABLE>











See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                          STATEMENTS OF NET ASSETS
                             PRIMELITE PRODUCT
                             December 31, 1996
<TABLE>
<CAPTION>                                                             Money
                                                                      Market
                                                                     Account
                                                                  ______________
<S>                                                                  <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Total Return Portfolio,
   4,356,245 shares (cost - $53,111,757)
  Travelers Series Fund Inc.
   Smith Barney International Equity Portfolio,
   860,276 shares (cost - $10,042,334)
  Travelers Series Fund Inc.
   Smith Barney Income and Growth Portfolio,
   1,492,090 shares (cost - $20,664,534)
  Travelers Series Fund Inc.
   Smith Barney High Income Portfolio,
   692,114 shares (cost - $8,099,774)
  Travelers Series Fund Inc.
   Smith Barney Money Market Portfolio,
   3,687,775 shares (cost - $3,687,775)                              $3,687,775
  Smith Barney Series Fund Appreciation Portfolio,
   352,217 shares (cost - $5,627,698)
                                                                  ______________
     TOTAL INVESTMENTS                                                3,687,775

 Accrued investment income                                                6,215
                                                                  ______________
 TOTAL NET ASSETS                                                    $3,693,990
                                                                  ==============

NET ASSETS REPRESENTED BY:
  Units                                                                 348,906
  Unit Value                                                              10.59
                                                                  ______________
  Net Assets                                                         $3,693,990
                                                                  ==============
</TABLE>











See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                             SEPARATE ACCOUNT A
                          STATEMENTS OF NET ASSETS
                             PRIMELITE PRODUCT
                             December 31, 1996
<TABLE>
<CAPTION>
                                                                   Appreciation
                                                                     Account
                                                                  ______________
<S>                                                                  <C>
ASSETS
 Investments at net asset value:
  Equi-Select Series Trust Research Portfolio,
   4,870,814 shares (cost - $68,215,717)
  Equi-Select Series Trust OTC Portfolio,
   2,812,183 shares (cost - $37,637,315)
  Equi-Select Series Trust Total Return Portfolio,
   4,356,245 shares (cost - $53,111,757)
  Travelers Series Fund Inc.
   Smith Barney International Equity Portfolio,
   860,276 shares (cost - $10,042,334)
  Travelers Series Fund Inc.
   Smith Barney Income and Growth Portfolio,
   1,492,090 shares (cost - $20,664,534)
  Travelers Series Fund Inc.
   Smith Barney High Income Portfolio,
   692,114 shares (cost - $8,099,774)
  Travelers Series Fund Inc.
   Smith Barney Money Market Portfolio,
   3,687,775 shares (cost - $3,687,775)
  Smith Barney Series Fund Appreciation Portfolio,
   352,217 shares (cost - $5,627,698)                                $5,586,164
                                                                  ______________
     TOTAL INVESTMENTS                                                5,586,164

 Accrued investment income                                                   --
                                                                  ______________
 TOTAL NET ASSETS                                                    $5,586,164
                                                                  ==============

NET ASSETS REPRESENTED BY:
  Units                                                                 497,034
  Unit Value                                                              11.24
                                                                  ______________
  Net Assets                                                         $5,586,164
                                                                  ==============
</TABLE>











See accompanying notes.
                 EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                          SEPARATE ACCOUNT A
                       STATEMENTS OF OPERATIONS
                          PRIMELITE PRODUCT
            For the year ended December 31, 1996, Except as Noted
<TABLE>
<CAPTION>

                                                                    Total
                                   Research          OTC            Return
                                   Account         Account         Account
                                ______________  ______________  ______________
<S>                                <C>             <C>             <C>
INVESTMENT INCOME (LOSS)
 Income:
  Dividends                           $12,455              --      $1,110,366
  Capital gains distributions       2,116,798      $2,075,049         500,681

 Expenses:
  Annual contract charges             (19,646)        (13,074)        (19,076)
  Transfer charges                        (38)            (50)           (100)
  Administrative charges              (61,564)        (34,124)        (51,077)
  Mortality and expense
   risk charges                      (513,268)       (284,479)       (425,691)
                                ______________  ______________  ______________
 Net investment income (loss)       1,534,737       1,743,322       1,115,103

REALIZED AND UNREALIZED GAIN
(LOSS) ON INVESTMENTS
 Net realized gain on
  investments                         662,781          61,629         120,266
 Net unrealized appreciation
  (depreciation) of
  investments                       5,420,258       1,203,795       3,147,975
                                ______________  ______________  ______________
NET INCREASE IN
NET ASSETS RESULTING FROM
OPERATIONS                         $7,617,776      $3,008,746      $4,383,344
                                ==============  ==============  ==============
</TABLE>



















See accompanying notes.
                EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                         SEPARATE ACCOUNT A
                      STATEMENTS OF OPERATIONS
                         PRIMELITE PRODUCT
           For the year ended December 31, 1996, Except as Noted
<TABLE>
<CAPTION>

                                International       Income           High
                                    Equity        and Growth        Income
                                   Account         Account         Account
                                ______________  ______________  ______________
<S>                                  <C>           <C>               <C>
INVESTMENT INCOME (LOSS)
 Income:
  Dividends                           $10,897        $252,108        $419,511
  Capital gains distributions              --         247,811          34,959

 Expenses:
  Annual contract charges              (1,788)         (3,084)           (629)
  Transfer charges                         --              --              --
  Administrative charges               (8,674)        (17,746)         (5,796)
  Mortality and expense
   risk charges                       (72,323)       (147,965)        (48,347)
                                ______________  ______________  ______________
 Net investment income (loss)         (71,888)        331,124         399,698

REALIZED AND UNREALIZED GAIN
(LOSS) ON INVESTMENTS
 Net realized gain on
  investments                          17,392         113,961          22,650
 Net unrealized appreciation
  (depreciation) of
  investments                         731,168       1,617,928          94,928
                                ______________  ______________  ______________
NET INCREASE IN
NET ASSETS RESULTING FROM
OPERATIONS                           $676,672      $2,063,013        $517,276
                                ==============  ==============  ==============
</TABLE>



















See accompanying notes.
                EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                         SEPARATE ACCOUNT A
                      STATEMENTS OF OPERATIONS
                         PRIMELITE PRODUCT
           For the year ended December 31, 1996, Except as Noted
<TABLE>
<CAPTION>

                                                   Money
                                                   Market       Appreciation
                                                  Account         Account*
                                               ______________  ______________
<S>                                                 <C>             <C>
INVESTMENT INCOME (LOSS)
 Income:
  Dividends                                         $122,144         $77,590
  Capital gains distributions                             --         355,982

 Expenses:
  Annual contract charges                               (114)            (36)
  Transfer charges                                        --              --
  Administrative charges                              (3,801)         (2,734)
  Mortality and expense
   risk charges                                      (31,672)        (22,856)
                                               ______________  ______________
 Net investment income (loss)                         86,557         407,946

REALIZED AND UNREALIZED GAIN
(LOSS) ON INVESTMENTS
 Net realized gain on
  investments                                             --           8,262
 Net unrealized appreciation
  (depreciation) of
  investments                                             --         (41,534)
                                               ______________  ______________
NET INCREASE IN
NET ASSETS RESULTING FROM
OPERATIONS                                           $86,557        $374,674
                                               ==============  ==============

<FN>
*Commencement of operations, March 25, 1996
</TABLE>
















See accompanying notes.
                  EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                            SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                            PRIMELITE PRODUCT
        For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                    Research
                                                                    Account
                                                                 ______________
<S>                                                                <C>
NET ASSETS AT JANUARY 1, 1995                                         $672,603

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                         190,119
  Net realized gain (loss) on investments                               19,662
  Net unrealized appreciation (depreciation) of investments          1,548,017
                                                                 ______________
  Net increase in net assets resulting from operations               1,757,798

  Changes from principal transactions:
  Purchase payments                                                  8,333,228
  Contract distributions and terminations                              (32,130)
  Transfer payments from (to) other Accounts and Fixed Account       5,715,449
                                                                 ______________
  Increase in net assets derived from principal transactions        14,016,547
                                                                 ______________
  Total increase                                                    15,774,345
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1995                                     16,446,948

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                       1,534,737
  Net realized gain on investments                                     662,781
  Net unrealized appreciation (depreciation) of investments          5,420,258
                                                                 ______________
  Net increase in net assets resulting from operations               7,617,776

  Changes from principal transactions:
  Purchase payments                                                 32,407,473
  Contract distributions and terminations                           (1,057,801)
  Transfer payments from (to) other Accounts and Fixed Account      21,760,887
                                                                 ______________
  Increase in net assets derived from principal transactions        53,110,559
                                                                 ______________
  Total increase                                                    60,728,335
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1996                                    $77,175,283
                                                                 ==============
</TABLE>







See accompanying notes.
                  EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                            SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                            PRIMELITE PRODUCT
        For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                      OTC
                                                                    Account
                                                                 ______________
<S>                                                                <C>
NET ASSETS AT JANUARY 1, 1995                                         $660,106

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                         933,058
  Net realized gain (loss) on investments                               36,066
  Net unrealized appreciation (depreciation) of investments             20,313
                                                                 ______________
  Net increase in net assets resulting from operations                 989,437

  Changes from principal transactions:
  Purchase payments                                                  4,028,128
  Contract distributions and terminations                              (33,765)
  Transfer payments from (to) other Accounts and Fixed Account       4,392,791
                                                                 ______________
  Increase in net assets derived from principal transactions         8,387,154
                                                                 ______________
  Total increase                                                     9,376,591
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1995                                     10,036,697

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                       1,743,322
  Net realized gain on investments                                      61,629
  Net unrealized appreciation (depreciation) of investments          1,203,795
                                                                 ______________
  Net increase in net assets resulting from operations               3,008,746

  Changes from principal transactions:
  Purchase payments                                                 16,302,789
  Contract distributions and terminations                             (628,676)
  Transfer payments from (to) other Accounts and Fixed Account      12,133,266
                                                                 ______________
  Increase in net assets derived from principal transactions        27,807,379
                                                                 ______________
  Total increase                                                    30,816,125
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1996                                    $40,852,822
                                                                 ==============
</TABLE>







See accompanying notes.
                  EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                            SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                            PRIMELITE PRODUCT
        For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                  Total Return
                                                                    Account
                                                                 ______________
<S>                                                                <C>
NET ASSETS AT JANUARY 1, 1995                                         $324,925

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                         246,476
  Net realized gain (loss) on investments                                6,083
  Net unrealized appreciation (depreciation) of investments          1,034,214
                                                                 ______________
  Net increase in net assets resulting from operations               1,286,773

  Changes from principal transactions:
  Purchase payments                                                  7,285,539
  Contract distributions and terminations                              (72,501)
  Transfer payments from (to) other Accounts and Fixed Account       6,997,106
                                                                 ______________
  Increase in net assets derived from principal transactions        14,210,144
                                                                 ______________
  Total increase                                                    15,496,917
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1995                                     15,821,842

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                       1,115,103
  Net realized gain on investments                                     120,266
  Net unrealized appreciation (depreciation) of investments          3,147,975
                                                                 ______________
  Net increase in net assets resulting from operations               4,383,344

  Changes from principal transactions:
  Purchase payments                                                 23,245,480
  Contract distributions and terminations                           (1,235,631)
  Transfer payments from (to) other Accounts and Fixed Account      16,620,130
                                                                 ______________
  Increase in net assets derived from principal transactions        38,629,979
                                                                 ______________
  Total increase                                                    43,013,323
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1996                                    $58,835,165
                                                                 ==============
</TABLE>







See accompanying notes.
                  EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                            SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                            PRIMELITE PRODUCT
        For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                 International
                                                                     Equity
                                                                  Account (a)
                                                                 ______________
<S>                                                                <C>
NET ASSETS AT JANUARY 1, 1995                                               --

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                         ($3,744)
  Net realized gain (loss) on investments                                   (4)
  Net unrealized appreciation (depreciation) of investments             31,560
                                                                 ______________
  Net increase in net assets resulting from operations                  27,812

  Changes from principal transactions:
  Purchase payments                                                  1,444,691
  Contract distributions and terminations                                   --
  Transfer payments from (to) other Accounts and Fixed Account         312,731
                                                                 ______________
  Increase in net assets derived from principal transactions         1,757,422
                                                                 ______________
  Total increase                                                     1,785,234
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1995                                      1,785,234

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                         (71,888)
  Net realized gain on investments                                      17,392
  Net unrealized appreciation (depreciation) of investments            731,168
                                                                 ______________
  Net increase in net assets resulting from operations                 676,672

  Changes from principal transactions:
  Purchase payments                                                  6,290,530
  Contract distributions and terminations                              (32,636)
  Transfer payments from (to) other Accounts and Fixed Account       2,085,262
                                                                 ______________
  Increase in net assets derived from principal transactions         8,343,156
                                                                 ______________
  Total increase                                                     9,019,828
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1996                                    $10,805,062
                                                                 ==============
<FN>
(a) Commencement of operations, March 27, 1995
</TABLE>




See accompanying notes.
                  EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                            SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                            PRIMELITE PRODUCT
        For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                     Income
                                                                   and Growth
                                                                  Account (b)
                                                                 ______________
<S>                                                                <C>
NET ASSETS AT JANUARY 1, 1995                                               --

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                         $46,665
  Net realized gain (loss) on investments                                  106
  Net unrealized appreciation (depreciation) of investments            188,418
                                                                 ______________
  Net increase in net assets resulting from operations                 235,189

  Changes from principal transactions:
  Purchase payments                                                  2,609,690
  Contract distributions and terminations                                  (77)
  Transfer payments from (to) other Accounts and Fixed Account         710,152
                                                                 ______________
  Increase in net assets derived from principal transactions         3,319,765
                                                                 ______________
  Total increase                                                     3,554,954
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1995                                      3,554,954

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                         331,124
  Net realized gain on investments                                     113,961
  Net unrealized appreciation (depreciation) of investments          1,617,928
                                                                 ______________
  Net increase in net assets resulting from operations               2,063,013

  Changes from principal transactions:
  Purchase payments                                                 12,391,247
  Contract distributions and terminations                             (313,379)
  Transfer payments from (to) other Accounts and Fixed Account       4,775,045
                                                                 ______________
  Increase in net assets derived from principal transactions        16,852,913
                                                                 ______________
  Total increase                                                    18,915,926
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1996                                    $22,470,880
                                                                 ==============
<FN>
(b) Commencement of operations, April 5, 1995
</TABLE>




See accompanying notes.
                  EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                            SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                            PRIMELITE PRODUCT
        For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                 High Income
                                                                  Account (c)
                                                                 ______________
<S>                                                                 <C>
NET ASSETS AT JANUARY 1, 1995                                               --

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                         $30,883
  Net realized gain (loss) on investments                                   20
  Net unrealized appreciation (depreciation) of investments                (71)
                                                                 ______________
  Net increase in net assets resulting from operations                  30,832

  Changes from principal transactions:
  Purchase payments                                                    672,913
  Contract distributions and terminations                               (1,611)
  Transfer payments from (to) other Accounts and Fixed Account          88,806
                                                                 ______________
  Increase in net assets derived from principal transactions           760,108
                                                                 ______________
  Total increase                                                       790,940
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1995                                        790,940

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                         399,698
  Net realized gain on investments                                      22,650
  Net unrealized appreciation (depreciation) of investments             94,928
                                                                 ______________
  Net increase in net assets resulting from operations                 517,276

  Changes from principal transactions:
  Purchase payments                                                  5,464,065
  Contract distributions and terminations                              (30,888)
  Transfer payments from (to) other Accounts and Fixed Account       1,453,238
                                                                 ______________
  Increase in net assets derived from principal transactions         6,886,415
                                                                 ______________
  Total increase                                                     7,403,691
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1996                                     $8,194,631
                                                                 ==============
<FN>
(c) Commencement of operations, April 28, 1995
</TABLE>





See accompanying notes.
                  EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                            SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                            PRIMELITE PRODUCT
        For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                  Money Market
                                                                  Account (d)
                                                                 ______________
<S>                                                                <C>
NET ASSETS AT JANUARY 1, 1995                                               --

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                          $9,600
  Net realized gain (loss) on investments                                   --
  Net unrealized appreciation (depreciation) of investments                 --
                                                                 ______________
  Net increase in net assets resulting from operations                   9,600

  Changes from principal transactions:
  Purchase payments                                                  3,007,403
  Contract distributions and terminations                              (13,913)
  Transfer payments from (to) other Accounts and Fixed Account      (1,723,565)
                                                                 ______________
  Increase in net assets derived from principal transactions         1,269,925
                                                                 ______________
  Total increase                                                     1,279,525
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1995                                      1,279,525

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                          86,557
  Net realized gain on investments                                          --
  Net unrealized appreciation (depreciation) of investments                 --
                                                                 ______________
  Net increase in net assets resulting from operations                  86,557

  Changes from principal transactions:
  Purchase payments                                                 16,828,214
  Contract distributions and terminations                              (12,087)
  Transfer payments from (to) other Accounts and Fixed Account     (14,488,219)
                                                                 ______________
  Increase in net assets derived from principal transactions         2,327,908
                                                                 ______________
  Total increase                                                     2,414,465
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1996                                     $3,693,990
                                                                 ==============
<FN>
(d) Commencement of operations, May 24, 1995
</TABLE>





See accompanying notes.
                  EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                            SEPARATE ACCOUNT A
                     STATEMENTS OF CHANGES IN NET ASSETS
                            PRIMELITE PRODUCT
        For the years ended December 31, 1995 and 1996, Except as Noted
<TABLE>
<CAPTION>
                                                                  Appreciation
                                                                  Account (e)
                                                                 ______________
<S>                                                                 <C>
NET ASSETS AT JANUARY 1, 1995                                               --

INCREASE IN NET ASSETS
 Operations:
  Net investment income (loss)                                              --
  Net realized gain (loss) on investments                                   --
  Net unrealized appreciation (depreciation) of investments                 --
                                                                 ______________
  Net increase in net assets resulting from operations                      --

  Changes from principal transactions:
  Purchase payments                                                         --
  Contract distributions and terminations                                   --
  Transfer payments from (to) other Accounts and Fixed Account              --
                                                                 ______________
  Increase in net assets derived from principal transactions                --
                                                                 ______________
  Total increase                                                            --
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1995                                             --

INCREASE IN NET ASSETS
  Operations:
  Net investment income (loss)                                        $407,946
  Net realized gain on investments                                       8,262
  Net unrealized appreciation (depreciation) of investments            (41,534)
                                                                 ______________
  Net increase in net assets resulting from operations                 374,674

  Changes from principal transactions:
  Purchase payments                                                  4,266,029
  Contract distributions and terminations                               (3,440)
  Transfer payments from (to) other Accounts and Fixed Account         948,901
                                                                 ______________
  Increase in net assets derived from principal transactions         5,211,490
                                                                 ______________
  Total increase                                                     5,586,164
                                                                 ______________
NET ASSETS AT DECEMBER 31, 1996                                     $5,586,164
                                                                 ==============
<FN>
(e) Commencement of operations, March 25, 1996
</TABLE>





See accompanying notes.
                    EQUITABLE LIFE INSURANCE COMPANY OF IOWA
                              SEPARATE ACCOUNT A
                        NOTES TO FINANCIAL STATEMENTS
                              PRIMELITE PRODUCT
                              December 31, 1996

NOTE 1 -  INVESTMENT AND ACCOUNTING POLICIES
Equitable Life Insurance Company of Iowa Separate Account A (the "Account") was
established by Equitable Life Insurance Company of Iowa (the "Company") in
accordance with the provisions of Iowa Insurance laws and is a part of the
total operations of the Company.  The assets and liabilities of the Account are
clearly identified and distinguished from the other assets and liabilities of
the Company.  Commencement of operations is defined as the date of initial
sale of contract units to contract owners. Investments are stated at the
closing net asset values per share on December 31, 1996.

The Account is a unit investment trust, registered with the Securities and
Exchange Commission under the Investment Company Act of 1940, as amended, and
as of December 31, 1996, consisted of fifteen investment accounts, eight of
which are available to contract owners of the PrimElite Variable Annuity
product.  Four of the Accounts (International Equity, Income and Growth, High
Income, and Money Market), are invested in specified portfolios of the
Travelers Series Fund Inc., which commenced operations on June 16, 1994.
The Appreciation Account invests in the Appreciation Portfolio of the Smith
Barney Series Fund.  Activity in these five investment accounts, as well as the
Research Account, OTC Account, and Total Return Account, which invest in the
Equi-Select Series Trust, are available to contract owners of the PrimElite
Variable Annuity Product.  The Travelers Series Fund Inc., Smith Barney Series
Fund and Equi-Select Series Trust are open-end management companies.

The remaining seven investment accounts (as well as the Research Account, OTC
Account and Total Return Account) are invested in specified portfolios of the
Equi-Select Series Trust and The International Equity Account.  These
investment accounts are available to contract owners of the Equi-Select
Variable Annuity product.

In 1997, the Account began offering certain accounts in the Smith Barney
Concert Allocation Series, Inc.  These include the Select High Growth and
Select Balanced which commenced operations on February 21, 1997, Select Growth
on March 6, 1997, Select Income on March 19, 1997 and the Select Conservative
on March 26, 1997.

The financial statements included herein present only those investment accounts
available to contract owners of the PrimElite Variable Annuity product as of
December 31, 1996.  The financial statements of the remaining investment
accounts as well as the Research, OTC and Total Return Accounts, which are also
available to contract owners of the Equi-Select Variable Annuity product are
presented separately.

Realized gains and losses are determined on the basis of specific
identification.  Dividends are taken into income on an accrual basis as of the
ex-dividend date.

The preparation of the financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes.  Actual results could differ from those estimates.



NOTE 2 - EXPENSES
The Company is compensated for mortality and expense risks and administrative
costs by a charge equivalent to an annual rate of 1.25% and 0.15%,
respectively, of the total net assets of each Account.  These charges amounted
to $1,546,601 and $185,516, respectively, for the period ended December 31,
1996 ($223,978 and $27,025, respectively for 1995).

An annual contract charge of $30 is deducted on each contract anniversary prior
to the maturity date, upon full withdrawal of a contract's value or upon
commencement of annuity payments if such withdrawal is made or annuity payments
commence on a date other than the contract anniversary.  For the period ended
December 31, 1996, annual contract charges amounted to $57,447 ($1,874 for
December 31, 1995).

A transfer charge computed as the lesser of 2% of the contract value 
transferred or $25 will be imposed on each transfer between Accounts in excess
of twelve in any one calendar year.  For the period ended December 31, 1996,
transfer charges amounted to $188.  No transfer charges were assessed in 1995.
A withdrawal charge may be imposed in the event of withdrawal of any portion of
the contract value or upon annuitization.  The withdrawal charge is 8% of the
amount withdrawn prior to the first anniversary of any purchase payment and
reduces by 1% at each subsequent purchase payment anniversary.

NOTE 3 - FEDERAL INCOME TAXES
Operations of the Account form a part of the operations of the Company which
is taxed as a life insurance company under the Internal Revenue Code.  Under
current law, no federal income taxes are payable with respect to operations of
the Account.

NOTE 4 - PURCHASES AND SALES OF INVESTMENT SECURITIES
The aggregate cost of purchases and proceeds from sales of investments
were as follows:

<TABLE>
<CAPTION>
                                  Period From                Period From
                               January 1, 1996 or         January 1, 1995 or
                                Commencement of            Commencement of
                                   Operations                 Operations
                              to December 31, 1996       to December 31, 1995
                            _________________________  _________________________
                             Purchases      Sales       Purchases      Sales
                            ____________ ____________  ____________ ____________
<S>                         <C>           <C>          <C>            <C>
Research Portfolio          $54,653,079   $1,744,943   $14,168,762     $230,594
OTC Portfolio                28,902,017      341,386     8,736,489      410,391
Total Return Portfolio       39,063,198      532,334    14,267,685      137,651
International Equity
 Portfolio                    8,397,915      126,647     1,754,791        1,113
Income and Growth 
 Portfolio                   17,726,592      542,555     3,373,110        6,680
High Income Portfolio         7,606,805      320,692       792,963        1,972
Money Market Portfolio       11,135,757    8,725,874     2,614,578    1,336,686
Appreciation Portfolio        5,719,716      100,280            --           --

</TABLE>




NOTE 5 - SUMMARY OF CHANGES FROM UNIT TRANSACTIONS
Transactions in units were as follows:

<TABLE>
<CAPTION>
                                  Period From                Period From
                               January 1, 1996 or         January 1, 1995 or
                                Commencement of            Commencement of
                                   Operations                 Operations
                              to December 31, 1996       to December 31, 1995
                            _________________________  _________________________
                             Purchases      Sales       Purchases      Sales
                            ____________ ____________  ____________ ____________
<S>                           <C>          <C>           <C>            <C>
Research Account              3,947,429      357,941     1,196,506        9,931
OTC Account                   2,002,398      159,271       705,565        9,749
Total Return Account          3,298,269      256,496     1,315,204       35,745
International Equity
 Account                        663,194       12,607       154,388           --
Income and Growth 
 Account                      1,330,977       46,462       295,140            6
High Income Account             623,760       25,307        72,433          150
Money Market Account          1,696,660    1,472,802       295,977      170,929
Appreciation Account            509,854       12,820            --           --

</TABLE>


































NOTE 6 - NET ASSETS
Net assets at December 31, 1996 consisted of the following:

<TABLE>
<CAPTION>
                                                        Total     International
                             Research       OTC         Return        Equity
                             Account      Account      Account       Account
                           ____________ ____________ ____________ ______________
<S>                        <C>          <C>          <C>            <C>
Unit transactions          $68,507,383  $36,983,620  $53,320,057    $10,117,851
Accumulated net
 investment income (loss)    1,719,749    2,637,867    1,335,360        (75,517)
Net unrealized appreciation
 (depreciation) of
 investments                 6,948,151    1,231,335    4,179,748        762,728
                           ____________ ____________ ____________ ______________
                           $77,175,283  $40,852,822  $58,835,165    $10,805,062
                           ============ ============ ============ ==============
</TABLE>
<TABLE>
<CAPTION>
                              Income        High        Money 
                            and Growth     Income       Market     Appreciation
                             Account      Account      Account       Account
                           ____________ ____________ ____________ ______________
<S>                        <C>           <C>          <C>            <C>
Unit transactions          $20,290,356   $7,669,715   $3,676,170     $5,219,752
Accumulated net
 investment income (loss)      374,178      430,059       17,820        407,946
Net unrealized appreciation
 (depreciation) of
 investments                 1,806,346       94,857           --        (41,534)
                           ____________ ____________ ____________ ______________
                           $22,470,880   $8,194,631   $3,693,990     $5,586,164
                           ============ ============ ============ ==============
</TABLE>


































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