Exhibit 99.1


                         Report of Independent Auditors


Board of Directors and Stockholder
Equitable Life Insurance Company of Iowa

We have audited the  accompanying  statutory  basis balance  sheets of Equitable
Life Insurance  Company of Iowa ("the Company" and a wholly owned  subsidiary of
ING America Insurance Holdings,  Inc.) as of December 31, 2002 and 2001, and the
related  statutory  basis  statements  of  operations,  changes in  capital  and
surplus, and cash flows for the years then ended. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. 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.

As described in Note 1 to the  financial  statements,  the Company  presents its
financial  statements  in conformity  with  accounting  practices  prescribed or
permitted by the Iowa  Department of  Regulatory  Agencies of the State of Iowa,
Iowa Insurance  Division,  which  practices  differ from  accounting  principles
generally  accepted in the United States.  The variances  between such practices
and accounting  principles generally accepted in the United States are described
in Note 1. The effects on the financial  statements  of these  variances are not
reasonably determinable but are presumed to be material.

In our opinion,  because of the effects of the matter described in the preceding
paragraph,  the financial statements referred to above do not present fairly, in
conformity with accounting  principles  generally accepted in the United States,
the financial  position of Equitable Life Insurance  Company of Iowa at December
31,  2002 and 2001 or the  results of its  operations  or its cash flows for the
years then ended.


                                        1



However,  in our opinion,  the  financial  statements  referred to above present
fairly,  in all material  respects,  the  financial  position of Equitable  Life
Insurance  Company of Iowa at December 31, 2002 and 2001, and the results of its
operations  and its cash  flows for the years then  ended,  in  conformity  with
accounting practices prescribed or permitted by the Iowa Insurance Division.

As discussed in Note 3 to the financial statements,  in 2001 the Company changed
various accounting policies to be in accordance with the revised NAIC Accounting
Practices and Procedures Manual, as adopted by the Iowa Insurance Division.


                                                           /s/ Ernst & Young LLP



March 21, 2003


                                        2



                    Equitable Life Insurance Company of Iowa
                        Balance Sheets - Statutory Basis
- --------------------------------------------------------------------------------



                                                                                              December 31
                                                                                        2002                2001
                                                                                  ---------------     ---------------
                                                                                             (In Thousands)

                                                                                               

Admitted assets
Cash and invested assets:
     Bonds                                                                        $    2,925,958      $    2,628,098
     Preferred stocks                                                                        441                 490
     Common stocks                                                                       120,285                 306
     Subsidiaries                                                                        811,079             761,039
     Mortgage loans                                                                      859,953             842,253
     Real estate, less accumulated depreciation
       (2002 - $339; 2001- $531)                                                           3,651               5,254
     Policy loans                                                                        130,790             139,826
     Other invested assets                                                               180,117             266,358
     Cash and short-term investments                                                      25,102              67,592
                                                                                  ---------------     ---------------
Total cash and invested assets                                                         5,057,376           4,711,216

Deferred and uncollected premiums, less loading
   (2002 - $785, 2001 - $751)                                                             64,607               5,736
Accrued investment income                                                                 43,330              40,604
Reinsurance balances recoverable                                                             785               1,020
Data processing equipment, less accumulated
   depreciation (2002-$5,459; 2001-$3,243)                                                   186                 373
Indebtedness from related parties                                                        107,057              29,687
Federal income tax recoverable                                                            50,531              34,688
Separate account assets                                                                  959,377           1,406,693
Other assets                                                                             303,168             273,482
                                                                                  ---------------     ---------------
Total admitted assets                                                             $    6,586,417      $    6,503,499
                                                                                  ===============     ===============



See accompanying notes - statutory basis.

                                        3


                    Equitable Life Insurance Company of Iowa
                  Balance Sheets - Statutory Basis (continued)
- --------------------------------------------------------------------------------



                                                                                              December 31
                                                                                        2002                2001
                                                                                  ---------------     ---------------
                                                                                              (In Thousands,
                                                                                          except share amounts)

                                                                                               

Liabilities and capital and surplus
Liabilities:
     Policy and contract liabilities:
         Life and annuity reserves                                                $    4,015,244      $    3,580,706
         Deposit type contracts                                                          189,296             152,193
         Policyholders' funds                                                                310                 282
         Dividends payable                                                                23,795              24,385
         Unpaid claims                                                                     2,227               8,122
                                                                                  ---------------     ---------------
     Total policy and contract liabilities                                             4,230,872           3,765,688

     Accounts payable and accrued expenses                                                26,439              26,012
     Indebtedness to related parties                                                      66,200              21,091
     Asset valuation reserve                                                              25,738              26,060
     Interest maintenance reserve                                                         13,573              17,123
     Borrowed money                                                                      148,996             135,948
     Other liabilities                                                                   (14,220)             66,062
     Separate account liabilities                                                        959,377           1,406,693
                                                                                  ---------------     ---------------
Total liabilities                                                                      5,456,975           5,464,677

Capital and surplus:
     Common stock: $1.00 par value; authorized 7,500,000
       shares, issued and outstanding 5,000,300 shares                                     5,000               5,000
     Additional paid-in capital                                                        1,215,324             700,324
     Unassigned (deficit) surplus                                                        (90,882)            333,498
                                                                                  ---------------     ---------------
Total capital and surplus                                                              1,129,442           1,038,822
                                                                                  ---------------     ---------------
Total liabilities and capital and surplus                                         $    6,586,417      $    6,503,499
                                                                                  ===============     ===============



See accompanying notes - statutory basis.


                                        4


                    Equitable Life Insurance Company of Iowa
                   Statements of Operations - Statutory Basis
- --------------------------------------------------------------------------------




                                                                                          Year ended December 31
                                                                                         2002                2001
                                                                                  ---------------     ---------------
                                                                                             (In Thousands)

                                                                                                
Premiums and other revenues:
     Life, annuity, and accident and health premiums                              $    1,832,175       $    2,645,375
     Policy proceeds and dividends left on deposit                                         1,840                1,263
     Net investment income                                                               228,150              232,779
     Amortization of interest maintenance reserve                                         (2,570)               2,299
     Commissions, expense allowances and reserve adjustments on
       reinsurance ceded                                                                     (80)                  91
     Other income                                                                         23,058               41,581
                                                                                  ---------------      ---------------
Total premiums and other revenues                                                      2,082,573            2,923,388

Benefits paid or provided:
     Death benefits                                                                       44,630               41,922
     Annuity benefits                                                                    119,150              103,305
     Surrender benefits                                                                  638,053              464,583
     Interest on policy or contract funds                                                  6,192                7,043
     Other benefits                                                                        7,209                6,906
     Life contract withdrawals                                                            47,009               49,110
Increase in life, annuity, and accident and health reserves                            1,186,223            2,055,065
Net transfers from separate accounts                                                    (135,686)             (98,628)
                                                                                  ---------------      ---------------
Total benefits paid or provided                                                        1,912,780            2,629,306

Insurance expenses:
     Commissions                                                                         157,842              205,363
     General expenses                                                                     45,159               81,288
     Insurance taxes, licenses and fees, excluding federal income
       taxes                                                                               3,801                9,080
                                                                                  ---------------      ---------------
Total insurance expenses                                                                 206,802              295,731
                                                                                  ---------------      ---------------
Loss from operations before policyholder dividends,                                      (37,009)              (1,649)
   federal income taxes and net realized capital losses



                                        5


                     Equitable Life Insurance Company of Iowa
                   Statements of Operations - Statutory Basis (continued)
- --------------------------------------------------------------------------------




                                                                                          Year ended December 31
                                                                                         2002                2001
                                                                                  ---------------     ---------------
                                                                                             (In Thousands)

                                                                                                

Dividends to policyholders                                                                23,406              25,228
                                                                                  ---------------     ---------------
Loss from operations before federal income taxes and                                     (60,415)            (26,877)
   net realized capital losses
Federal income taxes                                                                      38,715              (1,605)
                                                                                  ---------------     ---------------
Loss from operations before net realized capital losses                                  (99,130)            (25,272)
Net realized capital losses net of income taxes 2002 - $(10,288);
   2001 - $(7,441) and excluding net transfers to the interest
   maintenance reserve 2002- $3,295; 2001- $3,720                                        (20,665)            (37,807)
                                                                                  ---------------     ---------------
Net loss                                                                          $     (119,795)     $      (63,079)
                                                                                  ===============     ===============




See accompanying notes - statutory basis.


                                        6


                    Equitable Life Insurance Company of Iowa
         Statements of Changes in Capital and Surplus - Statutory Basis
- --------------------------------------------------------------------------------




                                                                                          Year ended December 31
                                                                                         2002                2001
                                                                                  ---------------     ---------------
                                                                                             (In Thousands)

                                                                                                
Common stock:
   Balance at beginning and end of year                                           $        5,000      $         5,000
                                                                                  ===============     ================

Paid-in and contributed surplus:
   Balance at beginning of year                                                          700,324              248,743
   Capital contributions                                                                 515,000              451,581
                                                                                  ---------------     ----------------
   Balance at end of year                                                         $    1,215,324      $       700,324
                                                                                  ===============     ================

Unassigned deficit:
     Balance at beginning of year                                                        333,498              344,924
     Net loss                                                                           (119,795)             (63,079)
     Change in net unrealized capital gains or losses                                   (307,450)              35,976
     Change in nonadmitted assets                                                        (58,477)              65,659
     Change in asset valuation reserve                                                       322               12,378
     Change in net deferred income tax excluding tax effect
       of nonadmitted assets                                                              61,020               30,125
     Change in accounting principle, net of tax                                                -               (6,073)
     Transfer of prepaid pension assets                                                        -              (87,412)
     Cession of existing risks, net of tax                                                     -                1,000
                                                                                  ---------------     ----------------
     Balance at end of year                                                       $      (90,882)     $       333,498
                                                                                  ===============     ================
Total capital and surplus                                                         $    1,129,442      $     1,038,822
                                                                                  ===============     ================


See accompanying notes - statutory basis.


                                        7


                    Equitable Life Insurance Company of Iowa
                   Statements of Cash Flows - Statutory Basis
- --------------------------------------------------------------------------------




                                                                                          Year ended December 31
                                                                                         2002                2001
                                                                                  ---------------     ---------------
                                                                                             (In Thousands)

                                                                                                
Operations
Premiums, policy proceeds, and other considerations received,
   net of reinsurance paid                                                        $    1,775,113      $    2,647,810
Net investment income received                                                           274,233             243,697
Commission and expense allowances received on reinsurance ceded                              (54)                 91
Benefits paid                                                                           (862,628)           (673,320)
Net transfers to separate accounts                                                       148,848             111,689
Insurance expenses paid                                                                 (199,451)           (274,085)
Dividends paid to policyholders                                                          (23,568)            (25,413)
Federal income taxes (paid) received                                                     (45,836)             71,450
Net other (expenses) revenues                                                           (697,081)             41,873
                                                                                  ---------------     ---------------
Net cash provided by operations                                                          369,576           2,143,792

Investments
Proceeds from sales, maturities, or repayments of investments:
     Bonds                                                                             3,559,637           2,401,946
     Preferred stocks                                                                        357              11,844
     Common stocks                                                                       103,451              61,428
     Mortgage loans                                                                        2,241                   -
     Other invested assets                                                                51,647               6,951
     Miscellaneous proceeds                                                               84,561               1,989
     Net tax on capital gains                                                                  -              (7,441)
                                                                                  ---------------     ---------------
Net proceeds from sales, maturities, or repayments of investments                      3,801,894           2,476,717
Cost of investments acquired:
     Bonds                                                                             3,938,840           2,938,801
     Preferred stocks                                                                    556,492             451,581
     Mortgage loans                                                                      121,122             179,837
     Other invested assets                                                                   844               3,835
     Miscellaneous applications                                                          106,945                   -
                                                                                  ---------------     ---------------
Total cost of investments acquired                                                     4,724,243           3,574,054
Net (decrease) increase in policy loans                                                   (9,656)              1,185
                                                                                  ---------------     ---------------
Net cash used in investment activities                                                  (912,693)         (1,098,522)




                                        8


                    Equitable Life Insurance Company of Iowa
             Statements of Cash Flows - Statutory Basis (continued)
- --------------------------------------------------------------------------------




                                                                                          Year ended December 31
                                                                                         2002                2001
                                                                                  ---------------     ---------------
                                                                                             (In Thousands)

                                                                                                

Financing and miscellaneous activities
Cash provided:
     Capital and surplus paid-in                                                         506,300             446,508
     Borrowed money                                                                       13,008              13,660
     Premium and other deposit type funds                                                 20,799             (21,565)
     Other uses                                                                          (39,480)         (1,699,700)
                                                                                  ---------------     ---------------
Net cash provided by (used in) financing and
   miscellaneous activities                                                              500,627          (1,261,097)
                                                                                  ---------------     ---------------
Net decrease in cash and short-term investments                                          (42,490)           (215,827)
Cash and short-term investments:
     Beginning of year                                                                    67,592             283,419
                                                                                  ---------------     ---------------
     End of year                                                                  $       25,102      $       67,592
                                                                                  ===============     ===============


See accompanying notes - statutory basis.


                                        9


                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies

     Equitable Life Insurance Company of Iowa (the Company) is domiciled in Iowa
     and is a wholly owned subsidiary of ING America  Insurance  Holdings,  Inc.
     ("ING  AIH").  The Company  offers  various  insurance  products  including
     deferred  and  immediate  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.  The  Company is  presently  licensed  in 49 states,  the
     District of Columbia and Puerto Rico.

     The  preparation of financial  statements of insurance  companies  requires
     management to make estimates and assumptions  that affect amounts  reported
     in the financial  statements  and  accompanying  notes.  Such estimates and
     assumptions  could change in the future as more information  becomes known,
     which could impact the amounts reported and disclosed herein.

     Basis of Presentation

     The accompanying  financial statements of the Company have been prepared in
     conformity with accounting  practices  prescribed or permitted by the State
     of Iowa (Iowa Insurance  Division),  which practices differ from accounting
     principles  generally  accepted  in the United  States  ("GAAP").  The most
     significant variances from GAAP are as follows:

     Investments:  Investments  in bonds and  mandatorily  redeemable  preferred
     stocks are reported at amortized cost or market value based on the National
     Association of Insurance  Commissioners  ("NAIC")  rating;  for GAAP,  such
     fixed maturity  investments are designated at purchase as held-to-maturity,
     trading or available-for-sale. Held-to-maturity investments are reported at
     amortized cost, and the remaining  fixed maturity  investments are reported
     at fair  value  with  unrealized  capital  gains  and  losses  reported  in
     operations for those  designated as trading and as a separate  component of
     other comprehensive  income in stockholder's equity for those designated as
     available-for-sale.

     For structured securities, when a negative yield results from a revaluation
     based on new prepayment assumptions (i.e., undiscounted cash flows are less
     than current book value), an other than temporary  impairment is considered
     to have  occurred  and the  asset  is  written  down  to the  value  of the
     undiscounted  cash flows. For GAAP,  assets are  re-evaluated  based on the
     discounted  cash  flows  using  a  current  market  rate.  Impairments  are
     recognized when there has been an adverse change in cash flows and the fair
     value is less than book. The asset is then written down to fair value.

                                       10



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies (continued)

     Basis of Presentation (continued)

     Investments in real estate are reported net of related  obligations  rather
     than on a gross  basis.  Real estate  owned and  occupied by the Company is
     included in investments rather than reported as an operating asset as under
     GAAP, and  investment  income and operating  expenses  include rent for the
     Company's  occupancy of those properties.  Changes between depreciated cost
     and admitted asset  investment  amounts are credited or charged directly to
     unassigned surplus rather than income as would be required under GAAP.

     Derivative  instruments  that meet the criteria of an  effective  hedge are
     valued and reported in a manner that is consistent with the hedged asset or
     liability.  Embedded  derivatives are not accounted for separately from the
     host  contract.  Under GAAP,  the effective and  ineffective  portions of a
     single hedge are accounted for separately,  an embedded derivative within a
     contract  that  is  not  clearly  and  closely   related  to  the  economic
     characteristics  and risk of the host contract is accounted for  separately
     from the host  contract  and valued and  reported  at fair  value,  and the
     change in fair value for cash flow hedges is  credited or charged  directly
     to a separate  component of  shareholders'  equity rather than to income as
     required for fair value hedges.

     In  addition,  the  Company  invests  in  structured  securities  including
     mortgage-backed     securities/collateralized     mortgage     obligations,
     asset-backed  securities,  collateralized debt obligations,  and commercial
     mortgage-backed  securities.  For these structured  securities,  management
     compares the  undiscounted  cash flows to the carrying value. An other than
     temporary  impairment is considered to have occurred when the  undiscounted
     cash flows are less than the carrying value.

     Valuation Reserves: The asset valuation reserve ("AVR") is determined by an
     NAIC-prescribed  formula and is  reported  as a liability  rather than as a
     valuation  allowance or an appropriation  of surplus.  The change in AVR is
     reported directly to unassigned surplus.

     Under a formula  prescribed by the NAIC,  the Company defers the portion of
     realized gains and losses on sales of fixed-income investments, principally
     bonds and mortgage  loans,  attributable to changes in the general level of
     interest rates and amortizes those  deferrals over the remaining  period to
     maturity  based on groupings  of  individual  securities  sold in five-year
     bands.  The net  deferral is reported as the interest  maintenance  reserve
     (IMR) in the accompanying balance sheets.

                                       11



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies (continued)

     Basis of Presentation (continued)

     Realized gains and losses on investments  are reported in operations net of
     federal income tax and transfers to the IMR. Under GAAP,  realized  capital
     gains and losses are reported in the  statements  of operations on a pretax
     basis in the period that the asset  giving rise to the gain or loss is sold
     and  valuation  allowances  are  provided  when there has been a decline in
     value deemed other than  temporary,  in which case the  provision  for such
     declines is charged to income.

     Valuation  allowances,  if necessary,  are  established  for mortgage loans
     based on the difference between the net value of the collateral, determined
     as the fair  value of the  collateral  less  estimated  costs to obtain and
     sell, and the recorded  investment in the mortgage loan.  Under GAAP,  such
     allowances  are based on the present  value of  expected  future cash flows
     discounted  at the loan's  effective  interest rate or, if  foreclosure  is
     probable, on the estimated fair value of the collateral.

     The initial valuation allowance and subsequent changes in the allowance for
     mortgage  loans  as a result  of a  temporary  impairment  are  charged  or
     credited  directly to unassigned  surplus,  rather than being included as a
     component of earnings as would be required under GAAP.

     Policy  Acquisition Costs: The costs of acquiring and renewing business are
     expensed  when  incurred.   Under  GAAP,   acquisition   costs  related  to
     traditional  life insurance,  to the extent  recoverable from future policy
     revenues,  are deferred and amortized over the premium-paying period of the
     related policies using assumptions  consistent with those used in computing
     policy  benefit  reserves.  For universal  life  insurance  and  investment
     products, to the extent recoverable from future gross profits,  acquisition
     costs  are  amortized  generally  in  proportion  to the  present  value of
     expected gross margins from surrender  charges and  investment,  mortality,
     and expense margins.

     Premiums:  Life premiums are  recognized as revenue when due.  Premiums for
     annuity  policies with mortality and morbidity risk,  except for guaranteed
     interest and group annuity  contracts,  are also recognized as revenue when
     due.  Premiums received for annuity policies without mortality or morbidity
     risk and for guaranteed  interest and group annuity  contracts are recorded
     using deposit accounting.


                                       12



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies (continued)

     Basis of Presentation (continued)

     Under GAAP, premiums for traditional life insurance products, which include
     those products with fixed and guaranteed  premiums and benefits and consist
     primarily of whole life insurance policies,  are recognized as revenue when
     due. Group  insurance  premiums are recognized as premium  revenue over the
     time period to which the  premiums  relate.  Revenues for  universal  life,
     annuities and guaranteed  interest  contracts consist of policy charges for
     the cost of  insurance,  policy  administration  charges,  amortization  of
     policy initiation fees and surrender charges assessed during the period.

     Benefit and  Contract  Reserves:  Life policy and contract  reserves  under
     statutory accounting practices are calculated based upon both the net level
     premium and Commissioners'  Reserve Valuation methods using statutory rates
     for  mortality  and  interest.  GAAP  requires  that  policy  reserves  for
     traditional  products be based upon the net level premium method  utilizing
     reasonably  conservative estimates of mortality,  interest, and withdrawals
     prevailing  when the policies were sold. For  interest-sensitive  products,
     the GAAP  policy  reserve  is  equal to the  policy  fund  balance  plus an
     unearned  revenue reserve which reflects the  unamortized  balance of early
     year policy loads over renewal year policy loads.

     Reinsurance:  For  business  ceded to  unauthorized  reinsurers,  statutory
     accounting  practices  require that  reinsurance  credits  permitted by the
     treaty  be  recorded  as  an  offsetting   liability  and  charged  against
     unassigned   surplus.   Under  GAAP,  an  allowance   for  amounts   deemed
     uncollectible would be established through a charge to earnings.  Statutory
     income recognized on certain reinsurance  treaties  representing  financing
     arrangements is not recognized on a GAAP basis.

     Policy and contract  liabilities  ceded to reinsurers have been reported as
     reductions of the related  reserves rather than as assets as required under
     GAAP.

     Commissions  allowed by reinsurers on business ceded are reported as income
     when received rather than being deferred and amortized with deferred policy
     acquisition costs as required under GAAP.

     Subsidiaries: The accounts and operations of the Company's subsidiaries are
     not  consolidated  with the accounts and operations of the Company as would
     be required under GAAP.


                                       13



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies (continued)

     Basis of Presentation (continued)

     Nonadmitted Assets: Certain assets designated as "nonadmitted," principally
     deferred  federal  income  tax  assets,   disallowed  interest  maintenance
     reserves,  non-operating software, past-due agents' balances, furniture and
     equipment,  intangible assets, and other assets not specifically identified
     as an admitted asset within the Accounting  Practices and Procedures Manual
     are excluded from the accompanying  balance sheets and are charged directly
     to unassigned surplus.  Under GAAP, such assets are included in the balance
     sheet.

     Employee Benefits: For purposes of calculating the Company's postretirement
     benefit  obligation,  only vested  participants  and current  retirees  are
     included in the valuation.  Under GAAP,  active  participants not currently
     vested are also included.

     Universal  Life and  Annuity  Policies:  Revenues  for  universal  life and
     annuity  policies  consist  of the entire  premium  received  and  benefits
     incurred  represent  the  total of death  benefits  paid and the  change in
     policy reserves.  Under GAAP, premiums received in excess of policy charges
     would not be recognized as premium revenue and benefits would represent the
     excess of benefits paid over the policy account value and interest credited
     to the account values.

     Policyholder Dividends: Policyholder dividends are recognized when declared
     rather than over the term of the related policies.

     Deferred Income Taxes: Deferred tax assets are provided for and admitted to
     an amount determined under a standard  formula.  This formula considers the
     amount of differences  that will reverse in the subsequent year, taxes paid
     in prior years that could be recovered through  carrybacks,  surplus limits
     and the amount of  deferred  tax  liabilities  available  for  offset.  Any
     deferred  tax  assets  not  covered  under the  formula  are  non-admitted.
     Deferred  taxes do not include any amounts for state  taxes.  Under GAAP, a
     deferred tax asset is recorded for the amount of gross  deferred tax assets
     that are expected to be realized in future years and a valuation  allowance
     is established for the portion that is not realizable.

     Surplus Notes: Surplus notes are reported as a component of surplus.  Under
     statutory  accounting  practices,  no  interest  is recorded on the surplus
     notes until  payment has been  approved by the Iowa  Division of Insurance.
     Under  GAAP,  surplus  notes are  reported as  liabilities  and the related
     interest is reported as a charge to earnings over the term of the note.

     Statements of Cash Flows: Cash and short-term investments in the statements
     of  cash  flows  represent  cash  balances  and  investments  with  initial
     maturities of one year or less.




                                       14



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies (continued)

     Under GAAP, the corresponding  caption of cash and cash equivalents include
     cash balances and  investments  with initial  maturities of three months or
     less.

     Reconciliation to GAAP

     The  effects  of the  preceding  variances  from  GAAP on the  accompanying
     statutory basis  financial  statements  have not been  determined,  but are
     presumed to be material.

     Other significant accounting practices are as follows:

     Investments

     Bonds,   preferred  stocks,  common  stocks,   short-term  investments  and
     derivative  instruments  are stated at values  prescribed  by the NAIC,  as
     follows:

          Bonds not backed by other loans are  principally  stated at  amortized
          cost using the interest method.

          Single class and multi-class  mortgage-backed/asset-backed  securities
          are valued at  amortized  cost  using the  interest  method  including
          anticipated  prepayments.  Prepayment  assumptions  are obtained  from
          dealer  surveys or  internal  estimates  and are based on the  current
          interest rate and economic environment.  The retrospective  adjustment
          method is used to value all such  securities  except  for  higher-risk
          asset  backed  securities,  which are  valued  using  the  prospective
          method.

          Redeemable  preferred  stocks  rated as high  quality  or  better  are
          reported at cost or amortized  cost.  All other  redeemable  preferred
          stocks are reported at the lower of cost,  amortized  cost,  or market
          value.  Nonredeemable preferred stocks are reported at market value or
          the  lower of cost or market  value as  determined  by the  Securities
          Valuation Office of the NAIC ("SVO").

          Common  stocks are reported at market value as  determined  by the SVO
          and the related  unrealized  capital  gains/(losses)  are  reported in
          unassigned surplus along with adjustment for federal income taxes.

          The Company  analyzes  the general  account  investments  to determine
          whether there has been an other than  temporary  decline in fair value
          below the amortized cost basis. Management considers the length of the
          time and the extent to which the market value has been less than cost;
          the financial condition and near-term prospects of the issuer;  future
          economic conditions and market forecasts; and the Company's intent and
          ability  to retain the  investment  in the issuer for a period of time
          sufficient  to allow for recovery in market  value.  If it is probable
          that all  amounts due  according  to the  contractual  terms of a debt
          security will not be collected,  an other than temporary impairment is
          considered to have occurred.


                                       15



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies (continued)

     Investments (continued)

          The Company uses  interest  rate swaps,  caps and floors,  options and
          certain other  derivatives  as part of its overall  interest rate risk
          management  strategy for certain life insurance and annuity  products.
          As the Company only uses derivatives for hedging purposes, the Company
          values  all  derivative  instruments  on a  consistent  basis with the
          hedged item. Upon  termination,  gains and losses on those instruments
          are included in the carrying values of the underlying hedged items and
          are  amortized  over  the  remaining  lives  of the  hedged  items  as
          adjustments  to  investment  income or benefits from the hedged items.
          Any  unamortized  gains or losses are  recognized  when the underlying
          hedged items are sold.

          Interest  rate swap  contracts  are used to convert the interest  rate
          characteristics  (fixed or variable) of certain  investments  to match
          those of the related  insurance  liabilities  that the investments are
          supporting.  The net  interest  effect  of such swap  transactions  is
          reported as an adjustment of interest  income from the hedged items as
          incurred.

          Interest  rate  caps  and  floors  are used to limit  the  effects  of
          changing  interest  rates on yields  of  variable  rate or  short-term
          assets or  liabilities.  The  initial  cost of any such  agreement  is
          amortized  to net  investment  income over the life of the  agreement.
          Periodic  payments that are  receivable as a result of the  agreements
          are accrued as an adjustment  of interest  income or benefits from the
          hedged items.

          The  derivatives  are reported in a manner that is consistent with the
          hedged asset or liability.  All  derivatives are reported at amortized
          cost  with the  exception  of the S&P  Options.  The S&P  Options  are
          reported at fair value since the liabilities that are being hedged are
          reported at fair value.  The  unrealized  gains or losses from the S&P
          Options are  reported in  investment  income.  Upon  termination  of a
          derivative  that qualified for hedge  accounting,  the gain or loss is
          deferred in IMR or adjusts the basis of the hedged item.

          The Company's insurance  subsidiaries are reported at their underlying
          statutory  basis net assets  plus the  admitted  portion of  goodwill.
          Dividends from subsidiaries are included in net investment income. The
          remaining  net change in the  subsidiaries'  equity is included in the
          change in net unrealized capital gains or losses.

          Mortgage  loans are reported at amortized  cost,  less  allowance  for
          impairments.

          Policy loans are reported at unpaid principal balances.


                                       16



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies (continued)

     Investments (continued)

          Land is  reported  at cost.  Real  estate  occupied  by the company is
          reported  at  depreciated  cost;  other real estate is reported at the
          lower of depreciated cost or fair value. Depreciation is calculated on
          a  straight-line   basis  over  the  estimated  useful  lives  of  the
          properties.

          For reverse repurchase agreements,  Company policies require a minimum
          of 102% of the  fair  value  of  securities  purchased  under  reverse
          repurchase agreements to be maintained as collateral.  Cash collateral
          received is  invested in  short-term  investments  and the  offsetting
          collateral liability is included in miscellaneous liabilities.

          Rollover dollar repurchase  agreements are accounted for as collateral
          borrowings,  where the amount  borrowed is equal to the sales price of
          the underlying securities.

          Short-term  investments  are  reported at amortized  cost.  Short-term
          investments  include investments with maturities of less than one year
          at the date of acquisition.

          Other  invested  assets  are  reported  at  amortized  cost  using the
          effective interest method.  Other invested assets primarily consist of
          residual   collateralized   mortgage   obligations   and   partnership
          interests.

          Realized  capital gains and losses are  determined  using the specific
          identification basis.

     Aggregate Reserve for Life Policies and Contracts

     Life, annuity,  and accident and health reserves are developed by actuarial
     methods and are  determined  based on published  tables  using  statutorily
     specified  interest rates and valuation  methods that will provide,  in the
     aggregate,  reserves  that are  greater  than or equal  to the  minimum  or
     guaranteed policy cash value or the amounts required by law. Interest rates
     range from 2.25% to 10%.

     The Company waives the deduction of deferred  fractional  premiums upon the
     death of the  insured.  It is the  Company's  practice to return a pro rata
     portion of any premium paid beyond the policy  month of death,  although it
     is not contractually required to do so for certain issues.


                                       17



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies (continued)

     Aggregate Reserve for Life Policies and Contracts (continued)

     The methods used in valuation of substandard policies are as follows:

          For life, endowment and term policies issued substandard, the standard
          reserve  during the  premium-paying  period is increased by 50% of the
          gross  annual  extra  premium.  Standard  reserves are held on Paid-Up
          Limited Pay contracts.

          For reinsurance accepted with table rating, the reserve established is
          a multiple of the standard reserve  corresponding to the table rating.
          For  reinsurance  with flat extra  premiums,  the standard  reserve is
          increased by 50% of the flat extra.

     The amount of insurance in force for which the gross premiums are less than
     the net  premiums,  according to the standard of valuation  required by the
     State of Iowa is  $246,911,000 at December 31, 2002. The amount of reserves
     for  policies  on  which  gross  premiums  are less  than the net  premiums
     deficiency reserves is $1,617,000 at December 31, 2002.

     The  tabular  interest  has been  determined  from the  basic  data for the
     calculation of policy  reserves for all direct  ordinary life insurance and
     for the portion of group life insurance classified as group Section 79. The
     tabular interest of funds not involving life contingencies is calculated as
     the current year reserves,  plus payments,  less prior year reserves,  less
     funds added.

     Guaranteed Minimum Death Benefits

     Guaranteed  minimum  death  benefits  ("GMDB") are features  offered with a
     variable  annuity  contract  that  provide  a  minimum  level of  proceeds,
     regardless of account balance,  in the event of the  policyholder's  death.
     The  GMDB  can  either  remain  constant  or  increase,  depending  on  the
     underlying guarantee. The GMDB features of many companies' variable annuity
     contracts  contain  a  "dollar-for-dollar"   withdrawal  provision,   which
     provides  for a reduction in the GMDB on a  dollar-for-dollar  basis when a
     partial withdrawal occurs.


                                       18



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies (continued)

     Guaranteed Minimum Death Benefits (continued)

     As a result of the equity market performance over the past several years, a
     number of variable annuity policies could have account values that are less
     than the GMDB. A policy holder with a sizeable  minimum death benefit and a
     policy with a dollar-for-dollar withdrawal provision could withdraw all but
     a required  minimal  account value or transfer a portion of their  variable
     annuity contract to another carrier, while maintaining a significant GMDB.

     For Statutory reserves, Actuarial Guideline 33, "Determining CARVM Reserves
     for  Annuity  Contract  with  Elective   Benefits"  (AG  33),  defines  the
     methodology  and  assumptions  that are to be used to determine the minimum
     statutory  reserves  for  annuity  contracts.   The  purpose  of  Actuarial
     Guideline 34, "Variable Annuity Minimum  Guaranteed Death Benefit Reserves"
     (AG 34) is "to  interpret  the  standards for the valuation of reserves for
     Minimum Guaranteed Death Benefits included in variable annuity contracts."

     There  is  currently  discussion  whether  AG  34  supersedes  AG  33  when
     calculating  the GMDB reserves or whether AG 33 and AG 34 should be applied
     jointly.  Given the inherent  ambiguity and controversy as to whether AG 34
     supersedes AG 33 or whether AG 33 and AG 34 both apply in  determining  the
     appropriate reserves,  and given the heightened interest of rating agencies
     regarding  this issue,  the Company has performed an initial  assessment of
     its  potential  exposure  related  to GMDB's  under  the  dollar-for-dollar
     features of its variable annuity products. The difference in interpretation
     as to the appropriate integration of AG 33 and AG 34 computational guidance
     could  result  in  higher  statutory   reserve  balances  of  approximately
     $35,000,000  as of  December  31,  2002.  The  company  has a wholly  owned
     insurance subsidiary in which the difference in interpretation could result
     in higher reserve balances of approximately  $85,000,000 as of December 31,
     2002.

     Reinsurance

     Reinsurance premiums,  commissions,  expense  reimbursements,  and reserves
     related to reinsured  business are accounted for on bases  consistent  with
     those used in accounting for the original  policies issued and the terms of
     the  reinsurance  contracts.  Reserves  are  based  on  the  terms  of  the
     reinsurance  contract and are consistent  with the risks assumed.  Premiums
     and benefits ceded to other  companies have been reported as a reduction of
     premium  revenue and benefits  expense.  Amounts  applicable to reinsurance
     ceded for  reserves  and unpaid  claim  liabilities  have been  reported as
     reductions of these items,  and expense  allowances  received in connection
     with reinsurance ceded have been reflected in operations.


                                       19



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies (continued)

     Electronic Data Processing Equipment

     Electronic  data processing  equipment is carried at cost less  accumulated
     depreciation.  Depreciation  for major classes of assets is calculated on a
     straight-line basis over the estimated useful lives of the assets.

     Participating Insurance

     Participating business approximates less than 11% of the Company's ordinary
     life insurance in force and 2% of premium  income.  The amount of dividends
     to be paid is  determined  annually  by the  Board  of  Directors.  Amounts
     allocable to participating  policyholders  are based on published  dividend
     projections  or expected  dividend  scales.  Dividends of  $23,406,000  and
     $25,228,000 were incurred 2002 and 2001, respectively.

     Pension Plans

     The Company provides noncontributory retirement plans for substantially all
     employees  and certain  agents.  Pension costs are charged to operations as
     contributions   are  made  to  the  plan.   The  Company  also  provides  a
     contributory retirement plan for substantially all employees.

     Nonadmitted Assets

     Nonadmitted assets are summarized as follows:

     
     
                                                                                              December 31
                                                                                        2002                2001
                                                                                  ---------------     ---------------
                                                                                              (In Thousands)

                                                                                                 

     Deferred federal income taxes                                                $      157,392       $      94,807
     Agents' debit balances                                                                  253                 705
     Furniture and equipment                                                               4,337               6,411
     Leasehold improvements                                                                1,033                   -
     Deferred and uncollected premium                                                        426                 372
     Commuted commission                                                                   1,108                   -
     Suspense debts                                                                        3,586               5,135
     Other                                                                                   231               2,459
                                                                                  ---------------      --------------
     Total nonadmitted assets                                                     $      168,366       $     109,889
                                                                                  ===============      ==============
     


     Changes in nonadmitted assets are generally reported directly in surplus as
     an increase or decrease in nonadmitted assets. Certain changes are reported
     directly in surplus as a change in unrealized capital gains or losses.


                                       20



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies (continued)

     Cash Flow Information

     Cash and short-term  investments  include cash on hand, demand deposits and
     short-term  fixed  maturity  instruments  (with a maturity of less than one
     year at date of acquisition).

     The Company borrowed  $1,253,710,000 and repaid $1,253,710,000 in 2002, and
     borrowed   $784,500,000  and  repaid  $784,500,000   during,   2001.  These
     borrowings   were  on  a  short-term   basis,  at  an  interest  rate  that
     approximated current money market rates and exclude borrowings from reverse
     dollar  repurchase  transactions.  Interest  paid  on  borrowed  money  was
     $204,000 and $1,646,000 during 2002 and 2001, respectively.

     Separate Accounts

     Separate account assets and liabilities held by the Company represent funds
     held for the benefit of the Company's  variable life and annuity policy and
     contract  holders who bear all of the investment  risk  associated with the
     policies.  Such policies are of a non-guaranteed nature. All net investment
     experience,  positive or negative, is attributed to the policy and contract
     holders'  account values.  The assets and liabilities of these accounts are
     carried at fair value.

     Reserves  related to the Company's  mortality  risk  associated  with these
     policies are included in life and annuity  reserves.  The operations of the
     separate  accounts  are not  included  in the  accompanying  statements  of
     operations.

     Reclassifications

     Certain  prior year  amounts in the  Company's  statutory  basis  financial
     statements  have  been  reclassified  to  conform  to  the  2002  financial
     statement presentation.



                                       21



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

2.   Permitted Statutory Basis Accounting Practices

     The  financial  statements  of the  Company are  presented  on the basis of
     accounting practices prescribed or permitted by the State of Iowa. The Iowa
     State Insurance  Division  recognizes only statutory  accounting  practices
     prescribed or permitted by the State of Iowa for  determining and reporting
     the financial  condition and results of operations of an insurance company,
     for determining its solvency in under the Iowa Insurance Laws. The National
     Association of Insurance  Commissioners'  (NAIC)  Accounting  Practices and
     Procedures  Manual  has  been  adopted  as a  component  of  prescribed  or
     permitted practices by the state of Iowa. The Commissioner of Insurance has
     the right to permit other specific  practices that deviate from  prescribed
     practices.

     The Company is required to identify those significant  accounting practices
     that are permitted,  and obtain written  approval of the practices from the
     Iowa Division of Insurance.  As of December 31, 2002 and 2001,  the Company
     had no such permitted accounting practices.


3.   Accounting Changes

     The Company prepares its statutory financial  statements in conformity with
     accounting  practices  prescribed  or  permitted  by  the  State  of  Iowa.
     Effective  January  1,  2001,  the State of Iowa  required  that  insurance
     companies  domiciled in the State of Iowa  prepare  their  statutory  basis
     financial  statements in accordance with the NAIC Accounting  Practices and
     Procedures Manual subject to any deviations  prescribed or permitted by the
     State of Iowa insurance commissioner.

     Accounting  changes  adopted  to  conform  to the  provisions  of the  NAIC
     Accounting  Practices  and  Procedures  Manual are  reported  as changes in
     accounting  principles.  The  cumulative  effect of changes  in  accounting
     principles is reported as an adjustment to unassigned surplus in the period
     of the  change  in  accounting  principle.  The  cumulative  effect  is the
     difference  between the amount of capital and surplus at the  beginning  of
     the year and the  amount  of  capital  and  surplus  that  would  have been
     reported at that date if the new  accounting  principles  had been  applied
     retroactively for all prior periods.

     As a result of these changes,  the Company  reported a change of accounting
     principle,  as an adjustment that decreased  unassigned  funds surplus,  by
     $6,073,000  as of January 1, 2001.  Included in this total  adjustment is a
     reduction  in  unassigned  funds of  approximately  $12,670,000  related to
     guaranty  funds,  post  retirement  benefits and other  assessments  and an
     increase  in  unassigned  funds  of  approximately  $6,597,000  related  to
     mortgage loans and bonds.



                                       22



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

4.   Investments

     The amortized cost and fair value of bonds and equity securities are as
     follows:

     
     

                                                                                                          

                                                                                  Gross                Gross
                                                               Amortized        Unrealized           Unrealized           Fair
                                                                  Cost             Gains               Losses             Value
                                                            ---------------    ---------------    ---------------    ---------------
                                                                                         (In Thousands)

     At December 31, 2002:
     U.S. Treasury securities and obligations of
       U.S. government corporations and agencies            $        6,605     $          643     $            -     $        7,248
     States, municipalities, and political
       subdivisions                                                    248                 11                  -                259
     Foreign government                                            172,130             12,466              4,538            180,058
     Public utilities securities                                   185,449              8,495              3,681            190,263
     Corporate securities                                        1,324,320             85,202             12,026          1,397,496
     Mortgage-backed securities                                    874,791             38,253             20,820            892,224
     Other structured securities                                   363,055             22,346             19,667            365,734
                                                            ---------------    ---------------    ---------------    ---------------
     Total fixed maturities                                      2,926,598            167,416             60,732          3,033,282

     Preferred stocks                                                  441                  -                  -                441
     Common stocks                                                 120,051                234                  -            120,285
                                                            ---------------    ---------------    ---------------    ---------------
     Total equity securities                                      120,492                234                  -             120,726
                                                            ---------------    ---------------    ---------------    ---------------
     Total                                                  $    3,047,090     $      167,650     $       60,732     $    3,154,008
                                                            ===============    ===============    ===============    ===============

     At December 31, 2001:
     U.S. Treasury securities and obligations of
       U.S. government corporations and agencies            $       35,463     $          306     $          730     $       35,039
     States, municipalities, and political
       subdivisions                                                    248                  -                  1                247
     Foreign government                                            111,157              3,952              3,077            112,032
     Public utilities securities                                   103,304              1,839              4,541            100,602
     Corporate securities                                        1,130,256             37,173             22,792          1,144,637
     Mortgage-backed securities                                    873,372             27,484             17,543            883,313
     Other structured securities                                   374,298             13,007             20,626            366,679
                                                            ---------------   ----------------    ---------------   ----------------
     Total fixed maturities                                      2,628,098             83,761             69,310          2,642,549

     Preferred stocks                                                  490                  -                  -                490
     Common stocks                                                     306                  -                  -                306
                                                            ---------------   ----------------    ---------------   ----------------
     Total equity securities                                           796                  -                  -                796
                                                            ---------------   ----------------    ---------------   ----------------
     Total                                                  $    2,628,894    $        83,761     $       69,310    $     2,643,345
                                                            ===============   ================    ===============   ================
     


                                       23



                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

4.   Investments (continued)

     The amortized  cost and fair value of  investments in bonds at December 31,
     2002, by contractual  maturity,  are shown below.  Expected  maturities may
     differ from contractual  maturities because borrowers may have the right to
     call or prepay obligations with or without call or prepayment penalties.

     
     


                                                                                     Amortized              Fair
                                                                                        Cost                Value
                                                                                  ---------------      ---------------
                                                                                              (In Thousands)

                                                                                                 

     December 31, 2002
     Maturity:
        Due in 1 year or less                                                     $       16,683       $       16,833
        Due after 1 year through 5 years                                                 499,720              530,636
        Due after 5 years through 10 years                                               863,485              909,340
        Due after 10 years                                                               308,864              318,514
                                                                                  ---------------      ---------------
                                                                                       1,688,752            1,775,323
     Mortgage-backed securities                                                          874,791              892,225
     Other structured securities                                                         363,055              365,734
                                                                                  ---------------      ---------------
     Total                                                                        $    2,926,598       $    3,033,282
                                                                                  ===============      ===============

     

     At December 31, 2002,  investments  in  certificates  of deposit and bonds,
     with an admitted  asset  value of  $3,809,000,  were on deposit  with state
     insurance departments to satisfy regulatory requirements.

     Reconciliation  of  bonds  from  amortized  cost to  carrying  value  as of
     December 31, 2002 and 2001 is as follows:

     
     
                                                                                              December 31
                                                                                        2002                2001
                                                                                  ---------------     ---------------
                                                                                              (In Thousands)

                                                                                                

     Amortized cost                                                               $    2,926,598       $   2,628,098
     Less nonadmitted bonds                                                                 (640)                  -
                                                                                  ---------------      --------------
     Carrying value                                                               $    2,925,958       $   2,628,098
                                                                                  ===============      ==============
     


     Proceeds from the sales of  investments  in bonds and other fixed  maturity
     interest  securities were $1,740,357,000 and $797,331,000 in 2002 and 2001,
     respectively.  Gross gains of $37,919,000  and $22,517,000 and gross losses
     of $36,614,000 and  $10,345,000  during 2002 and 2001,  respectively,  were
     realized on those sales.  A portion of the gains  realized in 2002 and 2001
     has been deferred to future periods in the interest maintenance reserve.


                                       24

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

4. Investments (continued)

     Major categories of net investment income are summarized as follows:

     
     
                                                                                              December 31
                                                                                        2002                2001
                                                                                  ---------------     ---------------
                                                                                              (In Thousands)

                                                                                                

     Equity securities - affiliated                                               $           35       $         351
     Equity securities - unaffiliated                                                          -              26,000
     Bonds                                                                               230,384             205,052
     Mortgage loans                                                                       65,648              62,637
     Contract loans                                                                        7,840               7,844
     Real estate                                                                             757                 362
     Other                                                                               (58,410)            (51,849)
                                                                                  ---------------      --------------
     Total investment income                                                             246,254             250,397

     Investment expenses                                                                 (18,104)            (17,618)
                                                                                  ---------------      --------------
     Net investment income                                                        $      228,150       $     232,779
                                                                                  ===============      ==============
     

     As part of its overall  investment  strategy,  the Company has entered into
     agreements to purchase securities as follows:

     
     
                                                                                              December 31
                                                                                        2002                2001
                                                                                  ---------------     ---------------
                                                                                              (In Thousands)

                                                                                                

     Investment purchase commitments                                              $       47,317       $      14,909

     

     The Company entered into reverse dollar repurchase transactions to increase
     its return on investments and improve liquidity. Reverse dollar repurchases
     involve a sale of securities  and an agreement to repurchase  substantially
     the same  securities  as those sold.  The reverse  dollar  repurchases  are
     accounted for as short term  collateralized  financing  and the  repurchase
     obligation is reported in borrowed money. The repurchase obligation totaled
     $95,801,000  at  December  31,  2002.  The  securities   underlying   these
     agreements are mortgage-backed  securities with a book value and fair value
     of $95,936,000 at December 31, 2002. The securities have a weighted average
     coupon of 5.6% and have  maturities  ranging  from  December  2017  through
     December 2032. The primary risk associated  with short-term  collateralized
     borrowings  is that the  counterparty  may be unable to  perform  under the
     terms of the contract.  The Company's  exposure is limited to the excess of
     the net replacement cost of the securities over the value of the short-term
     investments,  which was not  material at  December  31,  2002.  The Company
     believes the counterparties to the reverse dollar repurchase agreements are
     financially responsible and that the counterparty risk is minimal.


                                       25

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

4.   Investments (continued)

     The  Company   participates  in  reverse  repurchase   transactions.   Such
     transactions include the sale of corporate securities to a major securities
     dealer and a simultaneous  agreement to repurchase the same security in the
     near term.  The  proceeds are invested in new  securities  of  intermediate
     durations.  The terms of the reverse repurchase agreements call for payment
     of interest at a rate of 1.4%.  The  agreements  mature prior to the end of
     January  2003.  At  December  31,  2002 the amount due on these  agreements
     included in borrowed money is $3,000,000.  The securities  underlying these
     agreements are mortgage-backed  securities with a book value and fair value
     of $3,176,000.  The securities  have a weighted  average coupon of 6.0% and
     have a maturity of November 2032.

     The maximum and minimum  lending rates for long-term  mortgage loans during
     2002 were 7.7% and 3.0%.  Fire  insurance  is  required  on all  properties
     covered by  mortgage  loans and must at least  equal the excess of the loan
     over the maximum  loan which would be  permitted by law on the land without
     the buildings.

     The maximum  percentage  of any loan to the value of collateral at the time
     of  the  loan,  exclusive  of  insured  or  guaranteed  or  purchase  money
     mortgages, was 81.9% on commercial properties. As of December 31, 2002, the
     Company held no mortgages  with interest more than 180 days overdue.  Total
     interest due on mortgages as of December 31, 2002 is $23,000.


5.   Derivative Financial Instruments Held for Purposes Other than Trading

     The Company  enters into  interest rate and currency  contracts,  including
     swaps, caps, floors, and options, to reduce and manage risks, which include
     the risk of a change in the value, yield, price, cash flows, exchange rates
     or  quantity  of,  or  a  degree  of  exposure  with  respect  to,  assets,
     liabilities,  or future  cash  flows,  which the  Company  has  acquired or
     incurred.  Hedge accounting  practices are supported by cash flow matching,
     scenario testing and duration matching.

     The Company uses interest rate swaps to reduce market risks from changes in
     interest rates and to alter interest rate exposure  arising from mismatches
     between assets and  liabilities.  Interest rate swap  agreements  generally
     involve the exchange of fixed and floating  interest payments over the life
     of the agreement  without an exchange of the underlying  principal  amount.
     Currency  swap  agreements  generally  involve  the  exchange  of local and
     foreign  currency  payments  over the  life of the  agreements  without  an
     exchange of the underlying principal amount. Interest rate cap and interest
     rate floor  agreements owned entitle the Company to receive payments to the
     extent  reference  interest rates exceed or fall below strike levels in the
     contracts based on the notional amounts.


                                       26

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

5.   Derivative  Financial  Instruments  Held for  Purposes  Other than  Trading
     (continued)

     Premiums paid for the purchase of interest  rate  contracts are included in
     other invested assets and are being amortized to interest  expense over the
     remaining  terms  of the  contracts  or in a  manner  consistent  with  the
     financial instruments being hedged.

     Amounts  paid or  received,  if any,  from such  contracts  are included in
     interest  expense or income.  Accrued amounts payable to or receivable from
     counterparties are included in other liabilities or other invested assets.

     Gains or losses realized as a result of early terminations of interest rate
     contracts are amortized to investment income over the remaining term of the
     items being hedged to the extent the hedge is  considered  to be effective;
     otherwise, they are recognized upon termination.

     Interest  rate  contracts  that are matched or otherwise  designated  to be
     associated with other  financial  instruments are recorded at fair value if
     the  related  financial  instruments  mature,  are sold,  or are  otherwise
     terminated or if the interest rate contracts cease to be effective  hedges.
     Changes in the fair value of derivatives are recorded as investment income.
     The Company  manages the  potential  credit  exposure  from  interest  rate
     contracts  through  careful  evaluation  of  the   counterparties'   credit
     standing, collateral agreements, and master netting agreements.

     The  Company is exposed to credit  loss in the event of  nonperformance  by
     counterparties  on interest rate contracts;  however,  the Company does not
     anticipate  nonperformance  by any of these  counterparties.  The amount of
     such exposure is generally the unrealized gains in such contracts.

     The table below summarizes the Company's  interest rate contracts  included
     in other invested assets at December 31, 2002 and 2001:

     
     

                                                                                                  December 31, 2002
                                                                                  -------------------------------------------------
                                                                                    Notional            Carrying            Fair
                                                                                     Amount               Value             Value
                                                                                  ---------------     -------------    ------------
                                                                                                    (In Thousands)

                                                                                                              

     Interest rate contracts:
          Swaps                                                                   $      266,098       $         -     $    (4,428)
          Caps owned                                                                     743,000             2,508             908
          Options owned                                                                  856,438            30,325          30,325
                                                                                  ---------------      ------------    ------------
     Total derivatives                                                            $    1,865,536       $    32,833     $    26,805
                                                                                  ===============      ============    ============
     


                                       27

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

5.   Derivative  Financial  Instruments  Held for  Purposes  Other than  Trading
     (continued)

     
     

                                                                                                  December 31, 2001
                                                                                  -------------------------------------------------
                                                                                    Notional            Carrying           Fair
                                                                                     Amount               Value            Value
                                                                                  ---------------     -------------    ------------
                                                                                                    (In Thousands)

                                                                                                              

     Interest rate contracts:
          Swaps                                                                   $       50,000      $        69      $         2
          Caps owned                                                                   1,115,000            2,547            2,256
          Options owned                                                                  762,920           60,495           45,720
                                                                                  ---------------     ------------     ------------
     Total derivatives                                                            $    1,927,920      $    63,111      $    47,978
                                                                                  ===============     ============     ============
     


6.   Concentrations of Credit Risk

     The  Company  held  less-than-investment-grade   corporate  bonds  with  an
     aggregate book value of $215,727,000 and $251,252,000 and with an aggregate
     market  value of  $200,968,000  and  $236,887,000  at December 31, 2002 and
     2001,  respectively.  Those  holdings  amounted  to 7.4%  of the  Company's
     investments  in bonds and 3.37% of total  admitted  assets at December  31,
     2002.   The  holdings  of   less-than-investment-grade   bonds  are  widely
     diversified and of satisfactory  quality based on the Company's  investment
     policies and credit standards.

     The Company held unrated  bonds of  $68,548,000  and  $196,630,000  with an
     aggregate NAIC market value of $73,861,000 and $199,043,000 at December 31,
     2002 and 2001, respectively.  The carrying value of these holdings amounted
     to 2.3% of the  Company's  investment  in bonds  and 1.0% of the  Company's
     total admitted assets at December 31, 2002.

     At  December  31,  2002,  the  Company's  commercial  mortgages  involved a
     concentration of properties  located in California  (17.7%) and Texas (8%).
     The remaining commercial mortgages relate to properties located in 38 other
     states. The portfolio is well diversified; covering many different types of
     income-producing  properties on which the Company has first mortgage liens.
     The maximum mortgage outstanding on any individual property is $17,353,000.


                                       28

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

7.   Annuity Reserves

     At December 31, 2002 and 2001, the Company's  annuity  reserves,  including
     those held in separate  accounts  and  deposit  fund  liabilities  that are
     subject  to   discretionary   withdrawal   with   adjustment,   subject  to
     discretionary   withdrawal   without   adjustment,   and  not   subject  to
     discretionary withdrawal provisions are summarized as follows:

     
     
                                                                                           December 31, 2002
                                                                                      Amount               Percent
                                                                                  ---------------      ---------------
                                                                                             (In Thousands)

                                                                                                 

     Subject to discretionary withdrawal (with adjustment):
        With market value adjustment                                              $    1,538,465              34%
        At book value less surrender charge                                              846,121              18
        At fair value                                                                  1,079,649              23
                                                                                  ---------------      ---------------
     Subtotal                                                                          3,464,235              75
     Subject to discretionary withdrawal (without adjustment)
        at book value with minimal or no charge or adjustment                            447,961              10
     Not subject to discretionary withdrawal                                             664,896              15
                                                                                  ---------------      ---------------
     Total annuity reserves and deposit fund liabilities before reinsurance            4,577,092             100%
                                                                                                       ===============
     Less reinsurance ceded                                                              559,044
                                                                                  ---------------
     Net annuity reserves and deposit fund liabilities                            $    4,018,048
                                                                                  ===============
     


     
     

                                                                                           December 31, 2001
                                                                                      Amount               Percent
                                                                                  ---------------      ---------------
                                                                                             (In Thousands)

                                                                                                 

     Subject to discretionary withdrawal (with adjustment):
        With market value adjustment                                              $    1,329,562              30%
        At book value less surrender charge                                              718,764              16
        At fair value                                                                  1,365,750              30
                                                                                  ---------------      ---------------
     Subtotal                                                                          3,414,076              76
     Subject to discretionary withdrawal (without adjustment)
        at book value with minimal or no charge or adjustment                            452,336              10
     Not subject to discretionary withdrawal                                             653,795              14
                                                                                  ---------------      ---------------
     Total annuity reserves and deposit fund liabilities before reinsurance            4,520,207             100%
                                                                                                       ===============
     Less reinsurance ceded                                                              542,676
                                                                                  ---------------
     Net annuity reserves and deposit fund liabilities                            $    3,977,531
                                                                                  ===============

     

                                       29

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

8.   Employee Benefit Plans

     Pension Plan and Postretirement Benefits

     Effective December 31, 2001, the qualified  noncontributory defined benefit
     retirement  plans of the Company,  along with certain other US subsidiaries
     of ING AIH,  were  merged  into one plan which is  recognized  in ING AIH's
     financial  statements.  As a  result  of  this  plan  merger,  the  Company
     transferred  its qualified  pension  asset to ING North  America  Insurance
     Corporation,   an  affiliate.   In  addition,   the  Company   maintains  a
     nonqualified unfunded Supplemental Employees Retirement Plan ("SERP").

     The Company also provides  certain health care and life insurance  benefits
     for retired employees.

     
     

                                                                                       Pension Benefits         Other Benefits
                                                                                     2002         2001        2002         2001
                                                                                  ----------   ----------  ----------   ----------
                                                                                                   (In Thousands)

                                                                                                            

     Change in plan assets
     Fair value of plan assets at beginning of year                               $       -    $ 151,069   $       -    $       -
     Actual return on plan assets                                                         -       (7,383)          -            -
     Employer contribution                                                              301          199         471          383
     Plan participants' contributions                                                     -            -         376          234
     Benefits paid                                                                     (301)      (5,086)       (847)        (617)
     Business combinations, divestitures and
        settlements                                                                       -     (138,799)          -            -
                                                                                  ----------   ----------  ----------   ----------
     Fair value of plan assets at end of year                                     $       -    $       -   $       -    $       -
                                                                                  ==========   ==========  ==========   ==========

     Funded status
     Unamortized prior service credit                                             $     318    $     346   $     746    $     844
     Unrecognized net (gain) or loss                                                  3,715       (2,539)     (2,566)         885
     Remaining net obligation at initial date of
        application                                                                     (31)         (33)          -       (3,341)
     Accrued liabilities                                                            (12,117)     (10,789)     (4,874)      (3,771)
                                                                                  ----------   ----------  ----------   ----------
     Net liability recorded                                                       $  (8,115)   $ (13,015)  $  (6,694)   $  (5,383)
                                                                                  ==========   ==========  ==========   ==========
     


                                       30

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------
8.   Employee Benefit Plans (continued)

     Pension Plan and Postretirement Benefits (continued)

     A summary of assets,  obligations  and assumptions of the Pension and Other
     Postretirement Benefits Plans are as follows:

     
     


                                                                                       Pension Benefits         Other Benefits
                                                                                     2002         2001        2002         2001
                                                                                  ----------  ----------  ----------   ----------
                                                                                                   (In Thousands)

                                                                                                           

     Change in benefit obligation
     Benefit obligation at beginning of year                                       $  13,015  $  73,510   $   5,383    $   7,452
     Service cost                                                                        546      1,820         210          211
     Interest cost                                                                     1,008      5,643         400          564
     Contribution by plan participants                                                     -          -         376          234
     Actuarial gain (loss)                                                            (6,153)     5,767         373       (2,811)
     Benefits paid                                                                      (301)    (5,085)       (847)        (618)
     Plan amendments                                                                       -       (114)        799            -
     Business combinations, divestitures,
       curtailments, settlements and special
       termination benefits                                                                -    (68,526)          -          351
                                                                                  ----------  ----------  ----------   ----------
     Benefit obligation at end of year                                            $    8,115  $  13,015   $   6,694    $   5,383
                                                                                  ==========  ==========  ==========   ==========

     Components of net periodic benefit cost
     Service cost                                                                 $      546    $  1,820  $     210    $     212
     Interest cost                                                                     1,008       5,643        400          565
     Expected return on plan assets                                                        -     (13,750)         -            -
     Amortization of recognized transition obligation
       or transition asset                                                                 2      (2,452)       304          304
     Amount of recognized gains and losses                                               100           -        (42)         109
     Amount of prior service cost recognized                                             (28)          -        701          (98)
     Amount of gain or loss recognized due to a
       settlement or curtailment                                                          -            -          -          351
                                                                                  ----------  ----------  ----------  ----------
     Total net periodic benefit cost                                               $   1,628  $  (8,739)  $   1,573   $   1,443
                                                                                  ==========  ==========  ==========  ==========
     


                                       31

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

8.   Employee Benefit Plans (continued)

     Pension Plan and Postretirement Benefits (continued)

     In  addition,  the Company  has a pension  benefit  obligation  and another
     benefits  obligation for  non-vested  employees as of December 31, 2002 and
     2001 in the amount of $682,000 and $842,000,  and $2,633,000 and $1,708,000
     (OPEB obligation), respectively.

     Assumptions  used in determining  the  accounting  for the defined  benefit
     plans and other  post-retirement  benefit plans as of December 31, 2002 and
     2001 were as follows:

     
     
                                                                                       2002                  2001
                                                                                  ---------------      ---------------

                                                                                                      

     Weighted-average discount rate                                                     6.75%               7.50%
     Rate of increase in compensation level                                             3.75%               4.50%
     Expected long-term rate of return on assets                                        9.00%               9.25%

     

     The annual  assumed  rate of  increase  in the per  capita  cost of covered
     benefits  (i.e.,  health care cost trend rate) for the medical  plan is 10%
     graded to 5.0% thereafter. The health care cost trend rate assumption has a
     significant  effect on the amounts  reported.  For example,  increasing the
     assumed health care cost trend rates by one  percentage  point in each year
     would increase the accumulated  postretirement  benefit  obligation for the
     medical plan as of December 31, 2002 by $1,159,000.  Decreasing the assumed
     health  care cost trend  rates by one  percentage  point in each year would
     decrease the accumulated  postretirement benefit obligation for the medical
     plan as of December 31, 2002 by $1,139,000.

     401(k) Plan

     The Savings  Plan is a defined  contribution  plan,  which is  available to
     substantially  all employees.  Participants  may make  contributions to the
     plan  through  salary  reductions  up to a maximum of $11,000  for 2002 and
     $10,500  for 2001.  Such  contributions  are not  currently  taxable to the
     participants. The Company matches up to 6% of pre-tax eligible pay at 100%.
     Company  matching  contributions  were  $681,000  and $522,000 for 2002 and
     2001, respectively.


                                       32

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

9.   Separate Accounts

     Separate  account assets and liabilities  represent funds segregated by the
     Company for the benefit of certain policy and contract holders who bear the
     investment  risk. All such policies are of a  nonguaranteed  return nature.
     Revenues  and  expenses  on  the  separate   account   assets  and  related
     liabilities  equal the  benefits  paid to the separate  account  policy and
     contract holders.

     A  reconciliation  of the  amounts  transferred  to and from  the  separate
     accounts is presented below:

     
     
                                                                                              December 31,
                                                                                        2002                 2001
                                                                                  ---------------      ---------------
                                                                                             (In Thousands)

                                                                                                 

     Transfers as reported in the summary of operations of the Separate Accounts
        Statement:
          Transfers to separate accounts                                          $       33,970        $      52,388
          Transfers from separate accounts                                                169,689             151,018
                                                                                  ---------------       ---------------
     Net transfers from separate accounts                                               (135,719)              (98,630)

     Reconciling adjustments:
        Miscellaneous transfers                                                               33                     2
                                                                                  ---------------       ---------------
     Transfers as reported in the Statement of Operations                         $     (135,686)       $      (98,628)
                                                                                  ===============       ===============


                                                                                              December 31,
                                                                                        2002                 2001
                                                                                  ---------------       ---------------
                                                                                             (In Thousands)

      Reserves for separate accounts by withdrawal characteristics:
      Subject to discretionary withdrawal:
           With market value adjustment                                           $            -       $            -
           At book value without market value adjustment less current
             surrender charge
             of 5% or more                                                               931,533            1,365,751
           At market value                                                                     -                    -
           At book value without market value adjustment less current
             surrender charge
             of less than 5%                                                                   -                    -
     Subtotal                                                                                  -                    -
     Not subject to discretionary withdrawal                                                   -                    -
                                                                                  ---------------       --------------
     Total separate account reserves                                              $      931,533        $   1,365,751
                                                                                  ===============       ==============
     


                                       33

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

10.  Reinsurance

     The Company is involved  in both ceded and assumed  reinsurance  with other
     companies  for the purpose of  diversifying  risk and limiting  exposure on
     larger risks.  As of December 31, 2002, the Company's  retention  limit for
     acceptance  of risk on life  insurance  policies  had been  set at  various
     levels up to $500,000.

     To the  extent  that the  assuming  companies  become  unable to meet their
     obligations under these treaties,  the Company remains  contingently liable
     to its policyholders for the portion reinsured. To minimize its exposure to
     significant  losses  from   retrocessionaire   insolvencies,   the  Company
     evaluates  the  financial  condition of the  retrocessionaire  and monitors
     concentrations of credit risk.

     Assumed premiums  amounted to  $1,299,151,000  and  $2,113,275,000  for the
     years ended December 31, 2002 and 2001, respectively.

     The Company's ceded reinsurance  arrangements  reduced certain items in the
     accompanying financial statements by the following amounts:

     
     
                                                                                              December 31,
                                                                                        2002                 2001
                                                                                  ---------------      ---------------
                                                                                             (In Thousands)

                                                                                                 

     Premiums                                                                     $        4,833        $       4,080
     Benefits paid or provided                                                             7,821                8,023
     Policy and contract liabilities at year end                                         586,918              592,643

     

     During  2002 and 2001,  the  Company had ceded  blocks of  insurance  under
     reinsurance  treaties to provide funds for  financing  and other  purposes.
     These reinsurance transactions, generally known as "financial reinsurance,"
     represent financing  arrangements.  Financial reinsurance has the effect of
     increasing  current  statutory  surplus  while  reducing  future  statutory
     surplus as the reinsurers recapture amounts.


                                       34

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

11.  Federal Income Taxes

     The  Company  files a  consolidated  federal  income  tax  return  with its
     subsidiaries.  The method of tax  allocation  is  governed by a written tax
     sharing  agreement.  The tax sharing agreement provides that each member of
     the  consolidated  return shall  reimburse  the Company for its  respective
     share of the consolidated  federal income tax liability and shall receive a
     benefit for its losses at the statutory rate.

     The components of the net deferred tax asset/(liability) at December 31 are
     as follows:

     
     
                                                                                              December 31,
                                                                                        2002                 2001
                                                                                  ---------------      ---------------
                                                                                             (In Thousands)

                                                                                                 

     Total gross deferred tax assets                                              $      162,399       $      102,914
     Total deferred tax liabilities                                                       (5,007)              (6,542)
                                                                                  ---------------      ---------------
     Net deferred tax asset                                                              157,392               96,372
     Deferred tax asset nonadmitted                                                     (157,392)             (94,807)
                                                                                  ---------------      ---------------
     Net admitted deferred tax asset                                                           -                1,565
                                                                                  ===============      ===============
     (Increase) in nonadmitted asset                                              $      (62,585)      $      (28,560)
                                                                                  ===============      ===============
     

     Current income taxes incurred consist of the following major components:

     
     
                                                                                              December 31,
                                                                                        2002                 2001
                                                                                  ---------------      ---------------
                                                                                             (In Thousands)

                                                                                                 

     Federal taxes on stand alone operations                                      $      (17,296)      $       (1,605)
     Federal taxes paid to affiliates under tax sharing agreement                         67,278                    -
     Consolidated operations loss carryback utilized                                     (11,267)                   -
                                                                                  ---------------      ---------------
     Total taxes on operations                                                            38,715               (1,605)
     Federal taxes on capital gains                                                       (1,559)                7,441
     Federal taxes paid to affiliates under tax sharing agreement                          3,896                     -
     Consolidated capital loss carrybacks utilized                                       (12,625)                    -
                                                                                  ---------------      ----------------
     Total current taxes incurred                                                 $        28,427      $         5,836
                                                                                  ================     ================
     


                                       35

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

11.  Federal Income Taxes (continued)

     The main components of deferred tax assets and deferred tax liabilities are
     as follows:

     
     
                                                                                              December 31,
                                                                                        2002                 2001
                                                                                  ---------------      ---------------
                                                                                             (In Thousands)

                                                                                                 

     Deferred tax assets resulting from book/tax differences in:
        Operations loss carryforwards                                             $       72,725       $            -
        Deferred acquisition costs                                                        30,319               23,779
        Investments                                                                       19,753               24,545
        Insurance reserves                                                                19,428              36,376
        Policyholder dividends                                                             8,328               8,535
        Nonadmitted assets                                                                 3,709               4,886
        Unrealized loss on investments                                                       704                 288
        Other                                                                              7,433               4,505
                                                                                  ---------------      --------------
     Total deferred tax assets                                                           162,399             102,914
     Deferred tax assets nonadmitted                                                    (157,392)            (94,807)
                                                                                  ---------------      --------------
     Admitted deferred tax assets                                                 $        5,007       $       8,107
                                                                                  ===============      ==============

     Deferred tax liabilities resulting from book/tax differences in:
        Due & deferred premiums                                                   $        2,488       $       2,410
        Fixed assets                                                                       2,164               3,516
        Other                                                                                355                 616
                                                                                  ---------------      --------------
     Total deferred tax liabilities                                                        5,007               6,542
                                                                                  ---------------      --------------
     Net admitted deferred tax asset                                              $            -       $       1,565
                                                                                  ===============      ==============
     

     The change in net deferred income taxes is comprised of the following:

     
     
                                                                                              December 31,
                                                                                        2002                 2001          Change
                                                                                  ---------------      ---------------   ----------
                                                                                                    (In Thousands)

                                                                                                                 

     Total deferred tax assets                                                    $      162,399       $      102,914     $ 59,485
     Total deferred tax liabilities                                                        5,007                6,542       (1,535)
                                                                                  ---------------      ---------------    ---------
     Net deferred tax asset                                                       $      157,392       $       96,372       61,020
                                                                                  ===============      ===============
     Tax effect of items in surplus:
        Unrealized gains (losses)                                                                                             (416)
     Change in non-admitted assets                                                                                           1,191
                                                                                                                          ---------
     Change in net deferred income tax                                                                                    $  61,795
                                                                                                                          =========

     

                                       36

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

11.  Federal Income Taxes (continued)

     The provision for federal  income tax expense and change in deferred  taxes
     differs from the amount obtained  applying the statutory Federal income tax
     rate to income  (including  capital  losses)  before  income  taxes for the
     following reasons:

     
     
                                                                                    Year Ended
                                                                                    December 31,
                                                                                        2002
                                                                                  ---------------
                                                                                   (In Thousands)

                                                                               

     Ordinary income                                                              $      (60,415)
     Capital gains (losses)                                                              (37,073)
                                                                                  ---------------
     Total pre-tax book income                                                    $      (97,488)
                                                                                  ===============

     Provision computed at statutory rate                                         $      (34,121)
     Interest maintenance reserve                                                            900
     Other                                                                                  (147)
                                                                                  ---------------
     Total                                                                        $      (33,368)
                                                                                  ===============

     Federal income taxes incurred                                                $       28,427
     Change in net deferred income taxes                                                 (61,795)
                                                                                  ---------------
     Total statutory income taxes                                                 $      (33,368)
                                                                                  ===============

     

     The amount of federal  income taxes  incurred  that will be  available  for
     recoupment in event of future net losses is $12,514,000 from 2001.

     The Company has operations loss carryforwards of $207,784,000, which expire
     in 2017.

     The Company has a receivable from United States Treasury of $52,531,000 and
     $34,688,000  for federal  income  taxes as of  December  31, 2002 and 2001,
     respectively.

     Prior to 1984,  the Company  was allowed  certain  special  deductions  for
     federal income tax reporting  purposes that were required to be accumulated
     in a "policyholders' surplus account" (PSA). In the event those amounts are
     distributed to shareholders,  or the balance of the account exceeds certain
     limitations  prescribed by the Internal  Revenue Code,  the excess  amounts
     would be subject to income tax at current rates. Income taxes also would be
     payable  at  current  rates if the  Company  ceases  to  qualify  as a life
     insurance company for tax reporting purposes, or if the income tax deferral
     status of the PSA is modified by future tax  legislation.  Management  does
     not intend to take any  actions  nor does  management  expect any events to
     occur that would cause income  taxes to become  payable on the PSA balance.
     Accordingly, the Company has not accrued income taxes on the PSA balance of
     $14,388,000 at December 31, 2002. However, if such taxes were assessed, the
     amount  of  the  taxes  payable  would  be  $5,036,000.   No  deferred  tax
     liabilities are recognized related to the PSA.


                                       37

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

12.  Investment in and Advances to Subsidiaries

     Amounts  invested  in  and  advanced  to  the  Company's  subsidiaries  are
     summarized as follows:

     
     
                                                                                              December 31,
                                                                                        2002                 2001
                                                                                  ---------------      ---------------
                                                                                             (In Thousands)

                                                                                                 

     Common stock                                                                 $      811,079       $      761,038
     (Payable) receivable from subsidiaries                                                2,102                2,445

     
     Summarized financial information for these subsidiaries is as follows:

     
     
                                                                                              December 31,
                                                                                        2002                 2001
                                                                                  ---------------      ---------------
                                                                                             (In Thousands)

                                                                                                 

     Revenue  s                                                                   $    7,929,991       $    5,911,580
     Income before net realized gains on investments                                    (235,729)             (75,842)
     Net loss                                                                           (277,136)            (126,933)
     Admitted assets                                                                  24,301,380           20,556,877
     Liabilities                                                                      23,490,301           19,795,838

     

13.  Capital and Surplus

     Under Iowa  insurance  regulations,  the  Company is required to maintain a
     minimum  total capital and surplus which is the lower of $5,000,000 or risk
     based capital.  Additionally,  the amount of dividends which can be paid by
     the Company to its stockholder  without prior approval of the Iowa Division
     of Insurance  is limited to the greater of 10% of statutory  surplus or the
     statutory net gain from operations.


                                       38

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

14.  Fair Values of Financial Instruments

     Life insurance liabilities that contain mortality risk and all nonfinancial
     instruments have been excluded from the disclosure  requirements.  However,
     the fair values of liabilities under all insurance contracts are taken into
     consideration  in the Company's  overall  management of interest rate risk,
     such that the Company's  exposure to changing  interest  rates is minimized
     through  the  matching  of  investment  maturities  with  amounts due under
     insurance contracts.  The carrying amounts and fair values of the Company's
     financial instruments are summarized as follows:




                                                                                         December 31
                                                                            2002                                  2001
                                                          ------------------------------------ -------------------------------------
                                                          ------------------ ----------------- ------------------ ------------------
                                                                Carrying             Fair            Carrying             Fair
                                                                 Amount              Value            Amount              Value
                                                          ------------------ ----------------- ------------------ ------------------
                                                                                           (In Thousands)

                                                                                                     

     Assets:
       Bonds                                              $       2,925,958  $      3,033,282  $       2,628,098  $       2,642,549
       Preferred stocks                                                 441               441                490                490
       Unaffiliated common stocks                                       285               285                306                306
       Mortgage loans                                               859,953           943,421            842,243            875,493
       Policy loans                                                 130,790           130,790            139,826            139,826
       Derivative securities                                         32,833            26,805             63,111             47,978
       Short-term investments                                        19,971            19,971             53,000             53,000
       Cash                                                           5,131             5,131             14,592             14,592
       Investment in surplus notes                                  135,000           191,228            185,000            268,149
       Indebtedness from related
         parties                                                    107,057           107,056             29,867             29,867
       Separate account assets                                      959,377           959,377          1,406,693          1,406,693
       Receivable for securities                                        207               207              3,950              3,950

     Liabilities:
       Individual and group annuities                             2,852,482         2,794,933          2,611,782          2,439,374
       Deposit type contract                                        189,296           190,706            152,194            152,194
       Policyholder funds                                            26,333            26,333             26,893             26,893
       Indebtedness to related parties                               66,200            66,200             21,091             21,091
       Separate account liabilities                                 959,377           959,377          1,406,693          1,406,693
       Payable for securities                                             -                 -             56,485             56,485

     

                                       39

     

                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

14.  Fair Values of Financial Instruments (continued)

     The  following  methods  and  assumptions  were  used  by  the  Company  in
     estimating  the fair value  disclosures  for financial  instruments  in the
     accompanying financial statements and notes thereto:

          Cash and short-term investments:  The carrying amounts reported in the
          accompanying   balance   sheets   for  these   financial   instruments
          approximate their fair values.

          Fixed  maturities  and equity  securities:  The fair values for bonds,
          preferred  stocks and common  stocks,  reported  herein,  are based on
          quoted market  prices,  where  available.  For securities not actively
          traded,   fair  values  are  estimated   using  values  obtained  from
          independent  pricing  services or, in the case of private  placements,
          collateralized  mortgage  obligations  and other  mortgage  derivative
          investments,  are estimated by  discounting  the expected  future cash
          flows.  The discount  rates used vary as a function of factors such as
          yield, credit quality, and maturity, which fall within a range between
          2% and 15% over the total  portfolio.  Fair values  determined on this
          basis  can  differ  from  values  published  by  the  NAIC  Securities
          Valuation Office.  Fair value as determined by the NAIC as of December
          31, 2002 and 2001 is $3,945,966,000 and $3,402,211,000 respectively.

          Mortgage loans: Estimated fair values for commercial real estate loans
          were generated  using a discounted  cash flow approach.  Loans in good
          standing  are  discounted  using  interest  rates  determined  by U.S.
          Treasury  yields on December 31 and spreads  applied on new loans with
          similar  characteristics.  The  amortizing  features  of all loans are
          incorporated  in the  valuation.  Where  data on  option  features  is
          available,  option values are  determined  using a binomial  valuation
          method, and are incorporated into the mortgage valuation. Restructured
          loans  are  valued  in the same  manner;  however,  these  loans  were
          discounted  at  a  greater  spread  to  reflect  increased  risk.  All
          residential loans are valued at their outstanding  principal balances,
          which approximate their fair values.

          Derivative  financial  instruments:  Fair values for  on-balance-sheet
          derivative  financial  instruments  (caps,  options  and  floors)  and
          off-balance-sheet  derivative financial  instruments (swaps) are based
          on  broker/dealer  valuations  or on  internal  discounted  cash  flow
          pricing models taking into account  current cash flow  assumptions and
          the counterparties' credit standing.

          Investment in surplus  notes:  Estimated fair values for investment in
          surplus notes are  generated  using a discounted  cash flow  approach.
          Cash flows were  discounted  using interest  rates  determined by U.S.
          Treasury  yields on December 31 and spreads  applied on surplus  notes
          with similar characteristics.


                                       40


                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

14.  Fair Values of Financial Instruments (continued)

          Guaranteed  investment  contracts:  The fair  values of the  Company's
          guaranteed  investment  contracts are estimated using  discounted cash
          flow calculations, based on interest rates currently being offered for
          similar contracts with maturities  consistent with those remaining for
          the contracts being valued.

          Other  investment-type  insurance  contracts:  The fair  values of the
          Company's  deferred annuity  contracts are estimated based on the cash
          surrender   values.   The  carrying   values  of  other   policyholder
          liabilities,  including immediate annuities,  dividend  accumulations,
          supplementary  contracts  without  life  contingencies,   and  premium
          deposits, approximate their fair values.

          The carrying  value of all other  financial  instruments  approximates
          their fair value.


15.  Commitments and Contingencies

     The Company leases its home office space and certain other  equipment under
     operating leases that expire through 2017.  During the years ended December
     31,  2002  and  2001,  rent  expense  totaled  $4,951,000  and  $3,254,000,
     respectively.  At December 31, 2002 minimum  rental  payments due under all
     non-cancelable  operating leases are: 2003- $5,268,000,  2004 - $5,324,000,
     2005 - $5,324,000,  2006 - $5,324,000,  2007 - $5,135,000  and  $47,414,000
     thereafter.

     Litigation

     The Company is a party to threatened or pending  lawsuits  arising from the
     normal  conduct of business.  Due to the climate in insurance  and business
     litigation,   suits  against  the  Company  sometimes  include  claims  for
     substantial compensatory, consequential or punitive damages and other types
     of  relief.  Moreover,  certain  claims  are  asserted  as  class  actions,
     purporting to represent a group of similarly situated individuals. While it
     is not  possible to forecast the outcome of pending  lawsuits,  in light of
     existing insurance, reinsurance and established reserves, it is the opinion
     of  management  that  the  disposition  of such  lawsuits  will  not have a
     materially  adverse  effect  on  the  Company's   operations  or  financial
     position.


                                       41


                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

16.  Financing Agreements

     The Company  maintains a  revolving  loan  agreement  with  SunTrust  Bank,
     Atlanta (the "Bank").  Under this  agreement,  which expires July 31, 2003,
     the Company can borrow up to  $100,000,000  from the Bank.  Interest on any
     borrowing accrues at an annual rate equal to the cost of funds for the Bank
     for the period  applicable  for the advance plus 0.225% or a rate quoted by
     the Bank to the  Company  for the  borrowing.  Under  this  agreement,  the
     Company  incurred  interest expense of $171,000 for the year ended December
     31, 2002. At December 31, 2002, the Company had $0 payable to the Bank.

     The Company  also  maintains a revolving  loan  agreement  with Bank of New
     York, New York (the "Bank").  Under this agreement,  the Company can borrow
     up to $100,000,000 from the Bank.  Interest on any of the Company borrowing
     accrues  at an annual  rate equal to the cost of funds for the Bank for the
     period  applicable for the advance plus 0.225% or a rate quoted by the Bank
     to the  Company  for the  borrowing.  Under  this  agreement,  the  Company
     incurred  interest expense of $16,000 for the year ended December 31, 2002.
     At December 31, 2002, the Company had $0 payable to the Bank.


17.  Related Party Transactions

     Affiliates

     Management  and service  contracts and all cost sharing  arrangements  with
     other  affiliated  ING US life  insurance  companies  are  allocated  among
     companies in accordance with normal,  generally  accepted  expense and cost
     allocation methods.

     Investment Management:  The Company has entered into an investment advisory
     agreement and an  administrative  services  agreement  with ING  Investment
     Management,   LLC  ("IIM")  under  which  IIM  provides  the  Company  with
     investment  management and asset liability management services.  Total fees
     under the agreement were  approximately  $10,395,000 and $9,730,000 for the
     year ended December 31, 2002 and 2001, respectfully.

     Inter-insurer  Services Agreement:  The Company has entered into a services
     agreement with certain of its affiliated  insurance companies in the United
     States  ("affiliated  insurers")  whereby the affiliated  insurers  provide
     certain administrative,  management, professional, advisory, consulting and
     other  services to each  other.  Net amounts  received  (paid)  under these
     agreements  were $3,292,000 and $16,610,000 for the year ended December 31,
     2002 and 2001, respectfully.


                                       42


                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

17.  Related Party Transactions (continued)

     Affiliates (continued)

     Reciprocal  Loan  Agreement:  The Company has entered into a reciprocal  or
     revolving  loan  agreement  with ING AIH,  to  facilitate  the  handling of
     unusual  and/or  unanticipated  short-term  cash  requirements.  Under this
     agreement,  which  expires  December 31, 2007,  the Company and ING AIH can
     borrow up to  $104,000,000  from one another.  Interest on any borrowing is
     charged at the rate of ING AIH's cost of funds for the interest period plus
     0.15%. Interest on any ING AIH borrowings is charged at a rate based on the
     prevailing  interest rate of U.S.  commercial  paper available for purchase
     with a  similar  duration.  Under  this  agreement,  the  Company  incurred
     interest  expense of $170,000 and interest  income of $615,000 for the year
     ended  December 31, 2002. At December 31, 2002,  the Company had $0 payable
     to ING AIH and $0 receivable from ING AIH.

     Tax Sharing  Agreements:  The Company has entered  into federal tax sharing
     agreements  with members of an affiliated  group as defined in Section 1504
     of the Internal  Revenue Code of 1986, as amended.  The agreement  provides
     for the  manner  of  calculation  and the  amounts/timing  of the  payments
     between the parties as well as other related matters in connection with the
     filing of  consolidated  federal  income tax returns.  The Company has also
     entered  into a state tax  sharing  agreement  with ING AIH and each of the
     specific  subsidiaries  that are  parties to the  agreement.  The state tax
     agreement  applies  to  situations  in which ING AIH and all or some of the
     subsidiaries  join in the filing of a state or local franchise,  income tax
     or other tax return on a consolidated, combined or unitary basis.

     Service Agreement with ING Financial Adviser,  LLC: The Company has entered
     into a services  agreement with ING Financial  Advisors,  LLC ("ING FA") to
     provide  certain   administrative,   management,   professional   advisory,
     consulting  and  other  services  to the  Company  for the  benefit  of its
     customers.  Charges for these  services are to be  determined in accordance
     with fair and reasonable  standards  with neither party  realizing a profit
     nor  incurring a loss as a result of the services  provided to the Company.
     The Company will reimburse ING FA for direct and indirect costs incurred on
     behalf of the Company.

     Subsidiaries

     The Company owns, as of December 31, 2002,  the capital stock of, valued on
     the equity  basis,  USG Annuity  and Life  Insurance  Company (an  Oklahoma
     domestic  insurer) and Golden  American Life Insurance  Company (a Delaware
     domestic insurer).


                                       43


                    Equitable Life Insurance Company of Iowa
                 Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

18.  Guaranty Fund Assessments

     Insurance  companies are assessed the costs of funding the  insolvencies of
     other  insurance  companies  by the various  state  guaranty  associations,
     generally based on the amount of premiums companies collect in that state.

     The Company accrues the cost of future guaranty fund  assessments  based on
     estimates  of  insurance  company  insolvencies  provided  by the  National
     Organization of Life and Health Insurance  Guaranty  Associations  (NOLHGA)
     and the amount of premiums  written in each state.  The Company reduces the
     accrual by credits allowed in some states to reduce future premium taxes by
     a portion of  assessments  in that state.  The Company has  estimated  this
     liability to be $3,465,000 and $3,759,000 as of December 31, 2002 and 2001,
     respectively  and has recorded a reserve.  The Company has also recorded an
     asset  of  $473,000  and  $771,000  as  of  December  31,  2002  and  2001,
     respectively,  for future credits to premium taxes for assessments  already
     paid.


19.  Regulatory Risk-Based Capital

     Life and health  insurance  companies  are  subject  to certain  Risk-Based
     Capital  ("RBC")  requirements  as  specified  by  the  NAIC.  Under  those
     requirements,  the amount of capital and surplus  maintained  by a life and
     health  insurance  company is to be  determined  based on the various  risk
     factors  related to it. At  December  31,  2002,  the  Company  met the RBC
     requirements.




                                       44