As filed with the Securities and Exchange              Registration No.
Commission on January 3, 2006
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                     ING Life Insurance and Annuity Company

                                   Connecticut

                                   71-0294708

                                      6311

               151 Farmington Avenue, Hartford, Connecticut 06156
                                 (860) 723-2239

                             James A. Shuchart, Esq.
                                       ING
                               1475 Dunwoody Drive
                           West Chester, PA 19380-1478
                                 (610) 425-3563

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

Approximate date of Commencement of proposed sale to the public: It is proposed
that the public offering will commence as soon as practicable after
effectiveness of the registration statement.

If any of the securities being registered to this Form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act, check
the following box. [XX]

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering. [ ]

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [ ]

If this Form is a post-effective amendment filed pursuant to Rule 462(d) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [ ]

Pursuant to Rule 429 under the Securities Act of 1933, the prospectus contained
herein also relates to Registration Statement Nos. 333-49581, as filed with the
Securities and Exchange Commission ("SEC") on April 29, 2005.

                         CALCULATION OF REGISTRATION FEE



                                                                                             

                                                            Proposed           Proposed
                                                            maximum            maximum
Title of each class of securities to     Amount to       offering price       aggregate             Amount of
be registered                          be registered        per unit        offering price      registration fee

Interests in a Guaranteed Account            *                 *                 $N/A**               $0.00**





*    The proposed maximum aggregate offering price is estimated solely for the
purposes of determining the registration fee. The amount to be registered and
the proposed maximum offering price per unit are not applicable since these
securities are not issued in predetermined amounts or units.

**   The amount previously registered in connection with File No. 333-49581 was
$163,153,000.  Pursuant to Rule 429 under the 1933 Act, unsold securities
previously registered under Registration Statement No. 333-49581 are being
carried forward to this Registration Statement.  As of January 3, 2006, the
amount of such unsold securities was $47,186.

     The registrant hereby amends this registration statement on such date or
dates as may be necessary to delay its effective date until the registrant shall
file a further amendment which specifically states that this registration
statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the registration statement shall become
effective on such date as the Commission acting pursuant to said Section 8(a),
may determine.






                                     PART I

- --------------------------------------------------------------------------------
ING LIFE INSURANCE AND ANNUITY COMPANY

                            GUARANTEED ACCOUNT (IICA)

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

                                                                 JANUARY 3, 2006

INTRODUCTION
The ILIAC Guaranteed Account (the "Guaranteed Account") (formerly the IICA
Guaranteed Account) is a fixed interest option available during the accumulation
phase of certain variable annuity contracts (the "contracts") issued by ING Life
Insurance and Annuity Company (the "Company," "we," "us," "our"). Prior to
January 1, 2006, contracts offering the Guaranteed Account were issued by ING
Insurance Company of America ("IICA"). On December 31, 2005, IICA merged with
and into ING Life Insurance and Annuity Company, and ING Life Insurance and
Annuity Company assumed responsibility for all of IICA's obligations under the
contracts, including Guaranteed Account obligations. See "Other Topics - The
Company" for information about the merger of IICA with and into the Company.
Read this prospectus carefully before investing in the Guaranteed Account and
save it for future reference.

GENERAL DESCRIPTION
The Guaranteed Account offers investors an opportunity to earn specified
guaranteed rates of interest for specified periods of time, called guaranteed
terms. We generally offer several guaranteed terms at any one time for those
considering investing in the Guaranteed Account. The number of guaranteed terms
offered may vary by state, we may not offer all guaranteed terms on all
contracts, and the rates for a given guaranteed term may vary among contracts.
Each guaranteed term offers a guaranteed interest rate for investments that
remain in the Guaranteed Account for the duration of the specific guaranteed
term. The guaranteed term establishes both the length of time for which we agree
to credit a guaranteed interest rate and how long your investment must remain in
the Guaranteed Account in order to receive the guaranteed interest rate.

We guarantee both principal and interest if, and only if, your investment
remains invested for the full guaranteed term. Charges related to the contract,
such as a maintenance fee or early withdrawal charge, may still apply even if
you do not withdraw until the end of a guaranteed term. INVESTMENTS TAKEN OUT OF
THE GUARANTEED ACCOUNT PRIOR TO THE END OF A GUARANTEED TERM MAY BE SUBJECT TO A
MARKET VALUE ADJUSTMENT WHICH MAY RESULT IN AN INVESTMENT GAIN OR LOSS. SEE
"MARKET VALUE ADJUSTMENT (MVA)."

This prospectus will explain:

     o    Guaranteed interest rates and guaranteed terms;
     o    Contributions to the Guaranteed Account;
     o    Types of investments available;
     o    How rates are offered;
     o    How there can be an investment risk and how we calculate gain or loss;
     o    Contract charges that can affect your account value in the Guaranteed
          Account;
     o    Taking investments out of the Guaranteed Account; and
     o    How to reinvest or withdraw at maturity.


IICA/ILIAC Guaranteed Account - 137342



ADDITIONAL DISCLOSURE INFORMATION
Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or passed on the
accuracy or adequacy of this prospectus. Any representation to the contrary is a
criminal offense. We do not intend for this prospectus to be an offer to sell or
a solicitation of an offer to buy these securities in any state or jurisdiction
that does not permit their sale. We have not authorized anyone to provide you
with information that is different than that contained in this prospectus. The
Guaranteed Account is not a deposit with, obligation of or guaranteed or
endorsed by any bank, nor is it insured by the FDIC. These contracts are not
offered for sale in the State of New York.

              Our Home Office:                     Our Customer Service Center:
   ING Life Insurance and Annuity Company                       ING
           151 Farmington Avenue                           P.O. Box 9271
             Hartford, CT 06156                      Des Moines, IA 50306-9271
               (866) 723-4646                             (800) 531-4547


IICA/ILIAC Guaranteed Account - 137342




- --------------------------------------------------------------------------------
TABLE OF CONTENTS
- --------------------------------------------------------------------------------

                                                                            PAGE

SUMMARY ...................................................................... 1

DESCRIPTION OF THE GUARANTEED ACCOUNT ........................................ 4
General -- Contributions to the Guaranteed Account -- Deposit Period --
Guaranteed Terms -- Guaranteed Interest Rates --
Maturity Value Transfer Provision

TRANSFERS .................................................................... 7

WITHDRAWALS .................................................................. 7
Deferral of Payments -- Reinstatement Privilege

MARKET VALUE ADJUSTMENT (MVA) ................................................ 8
Calculation of the MVA -- Deposit Period Yield -- Current Yield -- MVA Formula

CONTRACT CHARGES ............................................................ 10

OTHER TOPICS ................................................................ 10
The Company -- Income Phase -- Investments -- Distribution of Contracts --
Taxation -- Experts -- Legal Matters -- Further Information --
Incorporation of Certain Documents by Reference -- Inquiries

APPENDIX I - EXAMPLES OF MARKET VALUE ADJUSTMENT CALCULATIONS .............. I-1

APPENDIX II - EXAMPLES OF MARKET VALUE ADJUSTMENT YIELDS .................. II-1


IICA/ILIAC Guaranteed Account - 137342           i




- --------------------------------------------------------------------------------
 SUMMARY
- --------------------------------------------------------------------------------

The Guaranteed Account is a fixed interest option that may be available during
the accumulation phase of your variable annuity contract. The following is a
summary of certain facts about the Guaranteed Account.

IN GENERAL. Amounts that you invest in the Guaranteed Account will earn a
guaranteed interest rate if left in the Guaranteed Account for a specified
period of time (the guaranteed term). You must invest amounts in the Guaranteed
Account for the full guaranteed term in order to receive the quoted guaranteed
interest rate. If you withdraw or transfer those amounts before the end of the
guaranteed term, we may apply a "market value adjustment," which may be positive
or negative.

QUESTIONS: CONTACTING THE COMPANY. To answer your questions, contact your sales
representatives or write or call our Customer Service Center at:

                                       ING
                                  P.O. Box 9271
                            Des Moines, IA 50306-9271

DEPOSIT PERIODS. A deposit period is the time during which we offer a specific
guaranteed interest rate if you deposit dollars for a specific guaranteed term.
For a particular guaranteed interest rate and guaranteed term to apply to your
account dollars, you must invest them during the deposit period in which that
rate and term are offered.

GUARANTEED TERMS. A guaranteed term is the period of time account dollars must
be left in the Guaranteed Account in order to earn the guaranteed interest rate
specified for that guaranteed term. We offer different guaranteed terms at
different times. We may also offer more than one guaranteed term of the same
duration with different guaranteed interest rates. Check with your sales
representative or the Company to learn the details about the guaranteed term(s)
currently offered. We reserve the right to limit the number of guaranteed terms
or the availability of certain guaranteed terms. The number of guaranteed terms
offered may vary by state, we may not offer all guaranteed terms on all
contracts, and the rates for a given guaranteed term may vary among contracts.

GUARANTEED INTEREST RATES. We guarantee different interest rates, depending upon
when account dollars are invested in the Guaranteed Account. For guaranteed
terms one year or longer, we may offer different rates for specified time
periods within a guaranteed term. The interest rate we guarantee is an annual
effective yield; that means that the rate reflects a full year's interest. We
credit interest at a rate that will provide the guaranteed annual effective
yield over one year. The guaranteed interest rate(s) is guaranteed for that
deposit period and for the length of the guaranteed term.

The guaranteed interest rates we offer will always meet or exceed the minimum
interest rates agreed to in the contract. Apart from meeting the contractual
minimum interest rates, we cannot guarantee any aspect of future offerings.

FEES AND OTHER DEDUCTIONS. We do not make deductions from amounts in the
Guaranteed Account to cover mortality and expense risks. We consider these risks
when determining the credited rate. The following other types of charges may be
deducted from amounts held in, withdrawn or transferred from the Guaranteed
Account:

     o    Market Value Adjustment (MVA). An MVA may be applied to amounts
          transferred or withdrawn prior to the end of a guaranteed term, which
          reflects changes in interest rates


IICA/ILIAC Guaranteed Account - 137342           1




          since the deposit period. The MVA may be positive or negative and
          therefore may increase or decrease the amount withdrawn to satisfy a
          transfer or withdrawal request. See "Market Value Adjustment (MVA)."
     o    Tax Penalties and/or Tax Withholding. Amounts withdrawn may be subject
          to withholding for federal income taxes, as well as a 10% penalty tax
          for amounts withdrawn prior to your having attained age 59 1/2. See
          "Taxation;" see also the "Taxation" section of the contract
          prospectus.
     o    Early Withdrawal Charge. An early withdrawal charge, which is a
          deferred sales charge, may apply to amounts withdrawn from the
          contract, in order to reimburse us for some of the sales and
          administrative expenses associated with the contract. See "Contract
          Charges;" see also the "Fees" section of the contract prospectus.
     o    Maintenance Fee. A maintenance fee of up to $30 may be deducted, on an
          annual basis, pro-rata from all funding options including the
          Guaranteed Account. See "Contract Charges;" see also the "Fees"
          section of the contract prospectus.
     o    Transfer Fees. During the accumulation phase, transfer fees of up to
          $10 per transfer may be deducted from amounts held in or transferred
          from the Guaranteed Account. See "Contract Charges;" see also the
          "Fees" section of the contract prospectus.
     o    Premium Taxes. We may deduct a charge for premium taxes of up to 4%
          from amounts in the Guaranteed Account. See "Contract Charges;" see
          also the "Fees" section of the contract prospectus.

MARKET VALUE ADJUSTMENT (MVA). If you withdraw or transfer your account value
from the Guaranteed Account before a guaranteed term is complete, an MVA may
apply. The MVA reflects the change in the value of the investment due to changes
in interest rates since the date of deposit. The MVA may be positive or negative
depending upon interest rate activity at the time of withdrawal or transfer.

An MVA will not apply to:

     o    Amounts transferred or withdrawn at the end of a guaranteed term;
     o    Transactions made under the maturity value transfer provision;
     o    Transfers due to participation in the dollar cost averaging program
          (see "Market Value Adjustment" for certain restrictions);
     o    Amounts distributed under a systematic distribution option (see
          "Systematic Distribution Options" in the contract prospectus);
     o    Withdrawals for minimum distributions required by the Internal Revenue
          Code of 1986, as amended (Tax Code), and for which the early
          withdrawal charge is waived; and
     o    Withdrawals due to your exercise of the right to cancel your contract.
          See the "Right to Cancel" section of the contract prospectus.

MVAs applied to withdrawals or transfers from the Guaranteed Account will be
calculated as an "aggregate MVA," which is the sum of all MVAs applicable due to
the withdrawal (see sidebar in "Market Value Adjustment (MVA)" section of this
prospectus for an example of the calculation of the aggregate MVA). The
following withdrawals will be subject to an aggregate MVA only if it is
positive:

     o    Withdrawals due to the election of a lifetime income option; and
     o    Unless otherwise noted, payment of a guaranteed death benefit (if paid
          within the first six months following death).


IICA/ILIAC Guaranteed Account - 137342           2




All other withdrawals will be subject to an aggregate MVA, regardless of whether
it is positive or negative, including:

     o    Withdrawals due to the election of a nonlifetime income option;
     o    Payment of a guaranteed death benefit due to the death of a spousal
          beneficiary or a joint contract holder who continued the account in
          his or her name after the death of the other joint contract holder;
     o    Payment of a guaranteed death benefit more than six months after the
          date of death; and
     o    Full or partial withdrawals during the accumulation phase (an MVA may
          not apply in certain situations, as noted above).

See "Description of the Guaranteed Account" and "Market Value Adjustment (MVA)."

MATURITY OF A GUARANTEED TERM. On or before the end of a guaranteed term, you
may instruct us to:

     o    Transfer the matured amount to one or more new guaranteed terms
          available under the current deposit period; o Transfer the matured
          amount to other available investment options; or o Withdraw the
          matured amount.

Amounts withdrawn may be subject to an early withdrawal charge, a maintenance
fee, tax withholding and, if you are under age 59 1/2, tax penalties. See
"Contract Charges;" see also the "Fees" and "Taxation" sections of the contract
prospectus.

When a guaranteed term ends, if we have not received instructions from you, we
will automatically reinvest the maturing investment into a new guaranteed term
of similar length (see "Maturity of a Guaranteed Term" and "Maturity Value
Transfer Provision"). If the same guaranteed term is no longer available, the
next shortest guaranteed term available in the current deposit period will be
used. If no shorter guaranteed term is available, the next longest guaranteed
term will be used.

If you do not provide instructions concerning the maturing amount on or before
the end of a guaranteed term, and this amount is automatically reinvested as
noted above, the maturity value transfer provision will apply.

MATURITY VALUE TRANSFER PROVISION. This provision allows transfers or
withdrawals of amounts automatically reinvested at the end of a guaranteed term
without an MVA, if the transfer or withdrawal occurs during the calendar month
immediately following a guaranteed term maturity date. As described in "Fees and
Other Deductions" above, other fees, including an early withdrawal charge and a
maintenance fee, may be assessed on amounts withdrawn. See "Maturity Value
Transfer Provision."

TRANSFER OF ACCOUNT DOLLARS. Generally, account dollars invested in the
Guaranteed Account may be transferred among guaranteed terms offered through the
Guaranteed Account and/or to other investment options offered through the
contract. However:

     o    Transfers may not be made during the deposit period in which your
          account dollars are invested in the Guaranteed Account or for 90 days
          after the close of that deposit period; and
     o    We may apply an MVA to transfers made before the end of a guaranteed
          term.

INVESTMENTS. Guaranteed interest rates credited during any guaranteed term do
not necessarily relate to investment performance. Deposits received into the
Guaranteed Account will generally be invested in federal, state and municipal
obligations, corporate bonds, preferred stocks, real estate mortgages, real
estate, certain other fixed income investments and cash or cash equivalents. All
of our general assets are available to meet guarantees under the Guaranteed
Account.


IICA/ILIAC Guaranteed Account - 137342           3




Amounts allocated to the Guaranteed Account are held in a nonunitized separate
account originally established under Florida law. Prior to January 1, 2006,
these amounts were held in a nonunitized separate account of ING Insurance
Company of America ("IICA"), a wholly-owned subsidiary of ours. In connection
with the merger of IICA with and into the Company, this nonunitized separate
account was transferred to the Company on December 31, 2005. The nonunitized
separate account now operates pursuant to Connecticut law. To the extent
provided for in the contract, assets of the separate account are not chargeable
with liabilities arising out of any other business that we conduct. See
"Investments."

NOTIFICATION OF MATURITY. We will notify you at least 18 calendar days prior to
the maturity of a guaranteed term. We will include information relating to the
current deposit period's guaranteed interest rates and the available guaranteed
terms. You may obtain information concerning available deposit periods,
guaranteed interest rates and guaranteed terms by telephone (1-800-531-4547).
See "Description of the ILIAC Guaranteed Account--General" and "Maturity of a
Guaranteed Term."

- --------------------------------------------------------------------------------
 DESCRIPTION OF THE GUARANTEED ACCOUNT
- --------------------------------------------------------------------------------

GENERAL
The Guaranteed Account offers guaranteed interest rates for specific guaranteed
terms. For a particular guaranteed interest rate and guaranteed term to apply to
your account dollars, you must invest them during the deposit period in which
that rate and term are offered. For guaranteed terms of one year or longer, we
may offer different interest rates for specified time periods within a
guaranteed term. We may also offer more than one guaranteed term of the same
duration with different guaranteed interest rates.

An MVA may be applied to any values withdrawn or transferred from a guaranteed
term prior to the end of that guaranteed term, except for amounts transferred
under the maturity value transfer provision, amounts transferred under the
dollar cost averaging program, amounts withdrawn under a systematic distribution
option, amounts withdrawn for minimum distributions required by the Tax Code and
withdrawals due to your exercise of the right to cancel your contract.

MVAs applied to withdrawals or transfers from the Guaranteed Account will be
calculated as an "aggregate MVA," which is the sum of all MVAs applicable due to
the withdrawal (see sidebar in "Market Value Adjustment (MVA)" section of this
prospectus for an example of the calculation of the aggregate MVA). The
following withdrawals will be subject to an aggregate MVA only if it is
positive:

     o    Withdrawals due to the election of a lifetime income option; and
     o    Unless otherwise noted, payment of a guaranteed death benefit (if paid
          within the first six months following death).

All other withdrawals will be subject to an aggregate MVA, regardless of whether
it is positive or negative, including:

     o    Withdrawals due to the election of a nonlifetime income option;
     o    Payment of a guaranteed death benefit due to the death of a spousal
          beneficiary or a joint contract holder who continued the account in
          his or her name after the death of the other joint contract holder;
     o    Payment of a guaranteed death benefit more than six months after the
          date of death; and
     o    Full or partial withdrawals during the accumulation phase (an MVA may
          not apply in certain situations, see "Market Value Adjustment (MVA)").


IICA/ILIAC Guaranteed Account - 137342           4




We maintain a toll-free telephone number for those wishing to obtain information
concerning available deposit periods, guaranteed interest rates and guaranteed
terms. The telephone number is (800) 531-4547. At least 18 calendar days before
a guaranteed term matures we will notify you of the upcoming deposit period
dates and information on the current guaranteed interest rates, guaranteed terms
and projected matured guaranteed term values.

CONTRIBUTIONS TO THE GUARANTEED ACCOUNT
You may invest in the guaranteed terms available in the current deposit period
by allocating new payments to the Guaranteed Account or by transferring a sum
from other funding options available under the contract or from other guaranteed
terms of the Guaranteed Account, subject to the transfer limitations described
in the contract. We may limit the number of guaranteed terms you may select.
Currently, if the dollar cost averaging program is in effect in a guaranteed
term and you wish to add an additional deposit to be dollar cost averaged, all
amounts to be dollar cost averaged will be combined and the dollar cost
averaging amount will be recalculated. This will affect the duration of amounts
in the guaranteed term.

Although there is currently no limit, we reserve the right to limit the total
number of investment options you may select at any one time during the life of
the contract. For purposes of determining any limit, each guaranteed term counts
as one investment option. Although we may require a minimum payment(s) to a
contract, we do not require a minimum investment for a guaranteed term. Refer to
the contract prospectus. There is a $500 minimum for transfers from other
funding options.

Investments may not be transferred from a guaranteed term during the deposit
period in which the investment is applied or during the first 90 days after the
close of the deposit period. This restriction does not apply to amounts
transferred or withdrawn under the maturity value transfer provision, to amounts
transferred under the dollar cost averaging program or, in some situations,
withdrawn because you discontinued the dollar cost averaging program or to
amounts distributed under a systematic distribution option. See "Maturity Value
Transfer Provision" and "Transfers."

DEPOSIT PERIOD
The deposit period is the period of time during which you may direct investments
to a particular guaranteed term(s) and receive a stipulated guaranteed interest
rate(s). Each deposit period may be a month, a calendar quarter or any other
period of time we specify.

GUARANTEED TERMS
A guaranteed term is the time we specify during which we credit the guaranteed
interest rate. We offer guaranteed terms at our discretion for various periods
ranging up to and including ten years. We may limit the number of guaranteed
terms you may select and may require enrollment in the dollar cost averaging
program.

GUARANTEED INTEREST RATES
Guaranteed interest rates are the rates that we guarantee will be credited on
amounts applied during a deposit period for a specific guaranteed term. We may
offer different guaranteed interest rates on guaranteed terms of the same
duration. Guaranteed interest rates are annual effective yields, reflecting a
full year's interest. We credit interest at a rate that will provide the
guaranteed annual effective yield over one year. Guaranteed interest rates are
credited according to the length of the guaranteed term as follows:

GUARANTEED TERMS OF ONE YEAR OR LESS. The guaranteed interest rate is credited
from the date of deposit to the last day of the guaranteed term.


IICA/ILIAC Guaranteed Account - 137342           5




GUARANTEED TERMS OF GREATER THAN ONE YEAR. Several different guaranteed interest
rates may be applicable during a guaranteed term of more than one year. The
initial guaranteed interest rate is credited from the date of deposit to the end
of a specified period within the guaranteed term. We may credit several
different guaranteed interest rates for subsequent specific periods of time
within the guaranteed term. For example, for a five-year guaranteed term we may
guarantee 7% for the first year, 6.75% for the next two years and 6.5% for the
remaining two years. We reserve the right, however, to apply one guaranteed
interest rate for an entire guaranteed term.

We will not guarantee or credit a guaranteed interest rate below the minimum
rate specified in the contract, nor will we credit interest at a rate above the
guaranteed interest rate we announce prior to the start of a deposit period. Our
guaranteed interest rates are influenced by, but do not necessarily correspond
to, interest rates available on fixed income investments we may buy using
deposits directed to the Guaranteed Account (see "Investments"). We consider
other factors when determining guaranteed interest rates including regulatory
and tax requirements, sales commissions and administrative expenses borne by the
Company, general economic trends and competitive factors. WE MAKE THE FINAL
DETERMINATION REGARDING GUARANTEED INTEREST RATES. WE CANNOT PREDICT THE LEVEL
OF FUTURE GUARANTEED INTEREST RATES.

MATURITY OF A GUARANTEED TERM. At least 18 calendar days prior to the maturity
of a guaranteed term we will notify you of the upcoming deposit period, the
projected value of the amount maturing at the end of the guaranteed term and the
guaranteed interest rate(s) and guaranteed term(s) available for the current
deposit period.

When a guaranteed term matures, the amounts in any maturing guaranteed term may
be:

     o    Transferred to a new guaranteed term(s), if available under the
          contract;
     o    Transferred to any of the allowable investment options available under
          the contract; or
     o    Withdrawn from the contract.

We do not apply an MVA to amounts transferred or withdrawn from a guaranteed
term on the date the guaranteed term matures. Amounts withdrawn, however, may be
subject to an early withdrawal charge, a maintenance fee, taxation and, if the
contract holder is under age 59 1/2, tax penalties.

If we have not received direction from you by the maturity date of a guaranteed
term, we will automatically transfer the matured term value to a new guaranteed
term of similar length. If the same guaranteed term is no longer available, the
next shortest guaranteed term available in the current deposit period will be
used. If no shorter guaranteed term is available, the next longest guaranteed
term will be used.

Under the Guaranteed Account, each guaranteed term is counted as one funding
option. If a guaranteed term matures, and is renewed for the same term, it will
not count as an additional investment option for purposes of any limitation on
the number of investment options.

You will receive a confirmation statement, plus information on the new
guaranteed rate(s) and guaranteed term.

MATURITY VALUE TRANSFER PROVISION
If we automatically reinvest the proceeds from a matured guaranteed term, you
may transfer or withdraw from the Guaranteed Account the amount that was
reinvested without an MVA. An early withdrawal charge and maintenance fee may
apply to withdrawals. If the full amount reinvested is transferred or withdrawn,
we will include interest credited to the date of the transfer or withdrawal.
This provision is only available until the last business day of the month
following the maturity date of the prior guaranteed term. This provision only
applies to the first transfer or withdrawal request


IICA/ILIAC Guaranteed Account - 137342           6




- --------------------------------------------------------------------------------
 TRANSFERS
- --------------------------------------------------------------------------------

received from the contract holder with respect to a particular matured
guaranteed term value, regardless of the amount involved in the transaction.

We allow you to transfer all or a portion of your account value to the
Guaranteed Account or to other investment options under the contract. We do not
allow transfers from any guaranteed term to any other guaranteed term or
investment option during the deposit period for that guaranteed term or for 90
days following the close of that deposit period. The 90-day wait does not apply
to:

     o    Amounts transferred on the maturity date or under the maturity value
          transfer provision;
     o    Amounts transferred from the Guaranteed Account before the maturity
          date due to the election of an income phase payment option;
     o    Amounts distributed under a systematic distribution option; or
     o    Amounts transferred from an available guaranteed term in connection
          with the dollar cost averaging program.

Transfers after the 90-day period are permitted from a guaranteed term(s) to
another guaranteed term(s) available during a deposit period or to other
available investment options. W e will apply an MVA to transfers made before the
end of a guaranteed term. Transfers within one calendar month of a term's
maturity date are not counted as one of the 12 free transfers of accumulated
values in the account.

When the contract holder requests the transfer of a specific dollar amount, we
account for any applicable MVA in determining the amount to be withdrawn from a
guaranteed term(s) to fulfill the request. Therefore, the amount we actually
withdraw from the guaranteed term(s) may be more or less than the requested
dollar amount (see "Appendix I" for an example). For more information on
transfers, see the contract prospectus.

- --------------------------------------------------------------------------------
 WITHDRAWALS
- --------------------------------------------------------------------------------

The contract allows for full or partial withdrawals from the Guaranteed Account
at any time during the accumulation phase. To make a full or partial withdrawal,
a request form (available from us) must be properly completed and submitted to
our Service Center (or other designated office as provided in the contract).

Partial withdrawals are made pro-rata from each guaranteed term group. From each
guaranteed term group, we will first withdraw funds from the oldest deposit
period, then from the next oldest and so on.

We may apply an MVA to withdrawals made prior to the end of a guaranteed term,
except for withdrawals made under the maturity value transfer provision (see
"Market Value Adjustment"). We may deduct an early withdrawal charge and
maintenance fee. The early withdrawal charge is a deferred sales charge which
may be deducted upon withdrawal to reimburse us for some of the sales and
administrative expenses associated with the contract. A maintenance fee, up to
$30, may be deducted pro-rata from each of the funding options, including the
Guaranteed Account. Refer to the contract prospectus for a description of these
charges. When a request for a partial withdrawal of a specific dollar amount is
made, we will include the MVA in determining the amount to be withdrawn from the


IICA/ILIAC Guaranteed Account - 137342           7




guaranteed term(s) to fulfill the request. Therefore, the amount we actually
take from the guaranteed term(s) may be more or less than the dollar amount
requested. See "Appendix I" for an example.

DEFERRAL OF PAYMENTS
Under certain emergency conditions, we may defer payment of a Guaranteed Account
withdrawal for up to six months. Refer to the contract prospectus for more
details.

REINSTATEMENT PRIVILEGE
You may elect to reinstate all or a portion of a full withdrawal during the 30
days following such a withdrawal. We must receive amounts for reinstatement
within 60 days of the withdrawal.

We will apply reinstated amounts to the current deposit period. This means that
the guaranteed annual interest rate and guaranteed terms available on the date
of reinstatement will apply. Amounts are reinstated in the same proportion as
prior to the full withdrawal. We will not credit your account for market value
adjustments that we deducted at the time of withdrawal or refund any taxes that
were withheld. Refer to the contract prospectus for further details.

- --------------------------------------------------------------------------------
 MARKET VALUE ADJUSTMENT (MVA)
- --------------------------------------------------------------------------------

We apply an MVA to amounts transferred or withdrawn from the Guaranteed Account
prior to the end of a guaranteed term. To accommodate early withdrawals or
transfers, we may need to liquidate certain assets or use cash that could
otherwise be invested at current interest rates. When we sell assets prematurely
we could realize a profit or loss depending upon market conditions.

The MVA reflects changes in interest rates since the deposit period. When
interest rates increase after the deposit period, the value of the investment
decreases and the MVA amount may be negative. Conversely, when interest rates
decrease after the deposit period, the value of the investment increases and the
MVA amount may be positive. Therefore, the application of an MVA may increase or
decrease the amount withdrawn from a guaranteed term to satisfy a withdrawal or
transfer request.

An MVA will not apply to:

     o    Amounts transferred or withdrawn at the end of a guaranteed term;
     o    Transactions made under the maturity value transfer provision;
     o    Transfers due to participation in the dollar cost averaging program*;
     o    Amounts distributed under a systematic distribution option--see
          "Systematic Distribution Options" in the contract prospectus;
     o    Withdrawals for minimum distributions required by the Tax Code and for
          which the early withdrawal charge is waived; and
     o    Withdrawals due to your exercise of the right to cancel your contract.
          See the "Right to Cancel" section of the contract prospectus.

Aggregate MVA - The total of all MVAs applied due to a transfer or withdrawal.

Calculation of the Aggregate MVA - In order to satisfy a transfer or withdrawal,
amounts may be withdrawn from more than one guaranteed term, with more than one
guaranteed interest rate. In order to determine the MVA applicable to such a
transfer or withdrawal, the MVAs applicable to each guaranteed term will be
added together, in order to determine the "aggregate MVA."

Example: $1,000 withdrawal, two guaranteed terms, MVA1=$10, MVA2= $-30
$10 + $-30 = $-20. Agregate MVA = $-20

Example: $1,000 withdrawal, two guaranteed terms, MVA1=$30, MVA2= $-10
$30 + $-10 = $20. Agregate MVA = $20


IICA/ILIAC Guaranteed Account - 137342           8




* If you discontinue the dollar cost averaging program and transfer the amounts
in it, subject to the Company's terms and conditions governing guaranteed terms,
to another guaranteed term, an MVA will apply. MVAs applied to withdrawals or
transfers from the Guaranteed Account will be calculated as an "aggregate MVA,"
which is the sum of all MVAs applicable due to the withdrawal (see sidebar on
previous page for an example of the calculation of the aggregate MVA). The
following withdrawals will be subject to an aggregate MVA only if it is
positive:

     o    Withdrawals due to the election of a lifetime income option; and
     o    Unless otherwise noted, payment of a guaranteed death benefit (if paid
          within the first six months following death).

All other withdrawals will be subject to an aggregate MVA, regardless of whether
it is positive or negative, including:

     o    Withdrawals due to the election of a nonlifetime income option;
     o    Payment of a guaranteed death benefit due to the death of a spousal
          beneficiary or a joint contract holder who continued the account in
          his or her name after the death of the other joint contract holder;
     o    Payment of a guaranteed death benefit more than six months after the
          date of death; and
     o    Full or partial withdrawals during the accumulation phase (an MVA may
          not apply in certain situations, as noted above).

CALCULATION OF THE MVA
The amount of the MVA depends upon the relationship between:

     o    The deposit period yield of U.S. Treasury Notes that will mature in
          the last quarter of the guaranteed term; and
     o    The current yield of such U. S. Treasury Notes at the time of
          withdrawal.

If the current yield is less than the deposit period yield, the MVA will
decrease the amount withdrawn from a guaranteed term to satisfy a transfer or
withdrawal request (the MVA will be positive). If the current yield is greater
than the deposit period yield, the MVA will increase the amount withdrawn from a
guaranteed term (the MVA will be negative or detrimental to the investor).

DEPOSIT PERIOD YIELD
We determine the deposit period yield used in the MVA calculation by considering
interest rates prevailing during the deposit period of the guaranteed term from
which the transfer or withdrawal will be made. First, we identify the Treasury
Notes that mature in the last three months of the guaranteed term. Then, we
determine their yield-to-maturity percentages for the last business day of each
week in the deposit period. We then average the resulting percentages to
determine the deposit period yield.

Treasury Note information may be found each business day in publications such as
the Wall Street Journal, which publishes the yield-to-maturity percentages for
all Treasury Notes as of the preceding business day.

CURRENT YIELD
We use the same Treasury Notes identified for the deposit period yield to
determine the current yield--Treasury Notes that mature in the last three months
of the guaranteed term. However, we use the yield-to-maturity percentages for
the last business day of the week preceding the withdrawal and average those
percentages to get the current yield.


IICA/ILIAC Guaranteed Account - 137342           9




MVA FORMULA
The mathematical formula used to determine the MVA is:

                                  { 1+i }X/365
                                    ---
                                  { 1+j }

where i is the deposit period yield; J is the current yield; and x is the number
of days remaining (computed from Wednesday of the week of withdrawal) in the
guaranteed term. (For examples of how we calculate MVA, refer to Appendix I.)

We make an adjustment in the formula of the MVA to reflect the period of time
remaining in the guaranteed term from the Wednesday of the week of a withdrawal.

- --------------------------------------------------------------------------------
 CONTRACT CHARGES
- --------------------------------------------------------------------------------

Certain charges may be deducted directly or indirectly from the funding options
available under the contract, including the Guaranteed Account.

The contract may have a maintenance fee of up to $30 that we will deduct, on an
annual basis, pro-rata from all funding options including the Guaranteed
Account. We may also deduct a maintenance fee upon full withdrawal of a
contract.

The contract may have an early withdrawal charge that we will deduct, if
applicable, upon a full or partial withdrawal from the contract. If the
withdrawal occurs prior to the maturity of a guaranteed term, both the early
withdrawal charge and an MVA may be assessed.

We do not deduct mortality and expense risk charges and other asset-based
charges that may apply to variable funding options from the Guaranteed Account.
These charges are only applicable to the variable funding options.

We may deduct a charge for premium taxes of up to 4% from amounts in the
Guaranteed Account.

During the accumulation phase, transfer fees of up to $10 per transfer may be
deducted from amounts held in or transferred from the Guaranteed Account.

Refer to the contract prospectus for details on contract deductions.

- --------------------------------------------------------------------------------
 OTHER TOPICS
- --------------------------------------------------------------------------------

THE COMPANY

ILIAC is a stock life insurance company organized under the insurance laws of
the State of Connecticut in 1976 and an indirect wholly-owned subsidiary of ING
Groep, N.V., a global financial institution active in the fields of insurance,
banking and asset management. Through a merger, ILIAC's operations include the
business of Aetna Variable Annuity Life Insurance Company (formerly known as
Participating Annuity Life Insurance Company, an Arkansas life insurance company
organized in 1954). Prior to May 1, 2002, ILIAC was known as Aetna Life
Insurance and Annuity Company.


IICA/ILIAC Guaranteed Account - 137342           10




Prior to January 1, 2006, Contracts offering the Guaranteed Account were issued
by ING Insurance Company of America ("IICA"), a wholly owned subsidiary. IICA
was a life insurance company organized under the insurance laws of the State of
Connecticut in 1990 and redomesticated under the insurance laws of the State of
Florida on January 5, 2000. Prior to May 1, 2002, IICA was known as Aetna
Insurance Company of America. Effective December 31, 2005, IICA merged with and
into ILIAC, and ILIAC assumed responsibility for IICA's obligations under the
contracts.

We are engaged in the business of selling life insurance and annuities. Our
principal executive offices are located at:

                              151 Farmington Avenue
                           Hartford, Connecticut 06156

INCOME PHASE
The Guaranteed Account may not be used as a funding option during the income
phase. Amounts invested in guaranteed terms must be transferred to one or more
of the options available to fund income payments before income payments can
begin.

An aggregate MVA, as previously described, may be applied to amounts transferred
to fund income payments before the end of a guaranteed term. Amounts used to
fund lifetime income payments will receive either a positive aggregate MVA or
none at all; however, amounts transferred to fund a nonlifetime income payment
option may receive either a positive or negative aggregate MVA.

Refer to the contract prospectus for a discussion of the income phase.

INVESTMENTS
Amounts applied to the Guaranteed Account will be deposited to a nonunitized
separate account operating pursuant to Connecticut law. A nonunitized separate
account is a separate account in which the contract holder does not participate
in the performance of the assets through unit values or any other interest.
Prior to January 1, 2006, amounts applied to the Guaranteed Account were held in
a nonunitized separate account of ING Insurance Company of America ("IICA"), a
wholly owned subsidiary of the Company. In connection with the merger of IICA
with and into the Company, this nonunitized separate account was transferred to
the Company on December 31, 2005.

Contract holders allocating funds to the nonunitized separate account do not
receive a unit value of ownership of assets accounted for in this separate
account. The risk of investment gain or loss is borne entirely by the Company.
All Company obligations due to allocations to the nonunitized separate account
are contractual guarantees of the Company and are accounted for in the separate
account. All of the general assets of the Company are available to meet our
contractual guarantees. To the extent provided for in the applicable contract,
the assets of the nonunitized separate account are not chargeable with
liabilities resulting from any other business of the Company. Income, gains and
losses of the separate account are credited to or charged against the separate
account without regard to other income, gains or losses of the Company.

TYPES OF INVESTMENTS. We intend to invest primarily in investment-grade fixed
income securities including:

     o    Securities issued by the United States Government;
     o    Issues of United States Government agencies or instrumentalities
          (these issues may or may not be guaranteed by the United States
          Government);


IICA/ILIAC Guaranteed Account - 137342           11




     o    Debt securities which have an investment grade, at the time of
          purchase, within the four highest grades assigned by Moody's Investors
          Services, Inc. (Aaa, Aa, A or Baa), Standard & Poor's Corporation
          (AAA, AA, A or BBB) or any other nationally-recognized rating service;
     o    Other debt instruments, including those issued or guaranteed by banks
          or bank holding companies, and of corporations, which although not
          rated by Moody's, Standard & Poor's or other nationally recognized
          rating services, are deemed by the Company's management to have an
          investment-quality comparable to securities which may be purchased as
          stated above; and
     o    Commercial paper, cash or cash equivalents and other short-term
          investments having a maturity of less than one year which are
          considered by the Company's management to have investment quality
          comparable to securities which may be purchased as stated above.

We may invest in futures and options. We purchase financial futures, related
options and options on securities solely for non-speculative hedging purposes.
Should securities prices be expected to decline, we may sell a futures contract
or purchase a put option on futures or securities to protect the value of
securities held in or to be sold for the nonunitized separate account.
Similarly, if securities prices are expected to rise, we may purchase a futures
contract or a call option against anticipated positive cash flow or may purchase
options on securities.

WE ARE NOT OBLIGATED TO INVEST THE ASSETS ATTRIBUTABLE TO THE CONTRACT ACCORDING
TO ANY PARTICULAR STRATEGY, EXCEPT AS REQUIRED BY STATE INSURANCE LAWS. THE
GUARANTEED INTEREST RATES ESTABLISHED BY THE COMPANY MAY NOT NECESSARILY RELATE
TO THE PERFORMANCE OF THE NONUNITIZED SEPARATE ACCOUNT.

DISTRIBUTION OF CONTRACTS
The Company's subsidiary, ING Financial Advisers, LLC, serves as the principal
underwriter for the contracts. ING Financial Advisers, LLC, a Delaware limited
liability Company, is registered as a broker-dealer with the SEC. ING Financial
Advisers, LLC is also a member of the National Association of Securities
Dealers, Inc. (NASD) and the Securities Investor Protection Corporation. ING
Financial Advisers, LLC's principal office is located at 151 Farmington Avenue,
Hartford, Connecticut 06156.

The contracts are offered to the public by individuals who are registered
representatives of ING Financial Advisers, LLC or of other broker-dealers which
have entered into a selling arrangement with ING Financial Advisers, LLC. We
refer to ING Financial Advisers, LLC and the other broker-dealers selling the
contracts as "distributors." All registered representatives selling the
contracts must also be licensed as insurance agents for the Company.

Broker-dealers which have or may enter into selling agreements with ING
Financial Advisers, LLC include the following broker-dealers which are
affiliated with the Company:

         Bancnorth Investment Group, Inc.
         Baring Investment Services, Inc.
         Directed Services, Inc.
         Financial Network Investment Corporation
         Guaranty Brokerage Services, Inc.
         ING America Equities, Inc.
         ING DIRECT Securities, Inc.
         ING Financial Markets, LLC
         ING Financial Partners, Inc.
         ING Funds Distributor, LLC
         ING Investment Management Services, LLC
         Multi-Financial Securities Corporation


IICA/ILIAC Guaranteed Account - 137342           12




         PrimeVest Financial Services, Inc.
         Systematized Benefits Administrators, Inc.

Registered representatives of distributors who solicit sales of the contracts
typically receive a portion of the compensation paid to the distributor in the
form of commissions or other compensation, depending upon the agreement between
the distributor and the registered representative. This compensation, as well as
other incentives or payments, is not paid directly by contract owners or the
separate account. We intend to recoup this compensation and other sales expenses
paid to distributors through fees and charges imposed under the contracts.

COMMISSION PAYMENTS. Persons who offer and sell the contracts may be paid a
commission. The maximum percentage amount that may be paid with respect to a
given purchase payment is the first-year percentage which ranges from 0% to a
maximum of 6% of the first year of payments to an account. Renewal commissions
paid on payments made after the first year and asset-based service fees may also
be paid. In addition, we may also pay ongoing annual compensation of up to 40%
of the commissions paid during the year in connection with certain premium
received during that year, if the registered representative attains a certain
threshold of sales of Company contracts. Individual registered representatives
may receive all or a portion of compensation paid to their distributor,
depending upon the firm's practices. Commissions and annual payments, when
combined, could exceed 6% of total premium payments. To the extent permitted by
SEC and NASD rules and other applicable laws and regulations, we may also pay or
allow other promotional incentives or payments in the form of cash payments or
other compensation to distributors, which may require the registered
representative to attain a certain threshold of sales of Company products.

We may also enter into special compensation arrangements with certain
distributors based on those firms' aggregate or anticipated sales of the
contracts or other criteria. These special compensation arrangements will not be
offered to all distributors, and the terms of such arrangements may differ among
distributors based on various factors. Any such compensation payable to a
distributor will not result in any additional direct charge to you by us.

Some sales personnel may receive various types of non-cash compensation as
special sales incentives, including trips, and we may also pay for some sales
personnel to attend educational and/or business seminars. Any such compensation
will be paid in accordance with SEC and NASD rules. Management personnel of the
Company, and of its affiliated broker-dealers, may receive additional
compensation if the overall amount of investments in funds advised by the
Company or its affiliates meets certain target levels or increases over time.
Compensation for certain management personnel, including sales management
personnel, may be enhanced if the overall amount of investments in the contracts
and other products issued or advised by the Company or its affiliates increases
over time. Certain sales management personnel may also receive compensation that
is a specific percentage of the commissions paid to distributors or of purchase
payments received under the contracts.

In addition to direct cash compensation for sales of contracts described above,
distributors may also be paid additional compensation or reimbursement of
expenses for their efforts in selling contracts to you and other customers.
These amounts may include:

     o    Wholesaling fees calculated as a percentage of the commissions paid to
          distributors or of purchase payments received under the contracts;

     o    Marketing allowances;

     o    Education and training allowances to facilitate our attendance at
          certain educational and training meetings to provide information and
          training about our products, including holding training programs at
          our expense;


IICA/ILIAC Guaranteed Account - 137342           13




     o    Sponsorship payments to support attendance at meetings by registered
          representatives who sell our products;

     o    Reimbursement for the cost of attendance by registered representatives
          at conventions that we sponsor;

     o    Loans or advances of commissions in anticipation of future receipt of
          premiums (a form of lending to registered representatives). These
          loans may have advantageous terms, such as reduction or elimination of
          the interest charged on the loan and/or forgiveness of the principal
          amount of the loan, which may be conditioned on contract sales.

We pay dealer concessions, wholesaling fees, overrides, bonuses, other
allowances and benefits and the costs of all other incentives or training
programs from our resources, which include the fees and charges imposed under
the contracts.

The following is a list of the top 25 selling firms that, during 2004, received
the most compensation, in the aggregate, from us in connection with the sale of
registered variable annuity contracts issued by the Company, ranked by total
dollars received.

1. Lincoln Investment Planning Inc.         14.Proequities, Inc.
2. Symetra Investment Services, Inc.        15.Investment Professionals, Inc.
3. SunAmerica Securities, Inc.              16.Jefferson Pilot Securities
                                                Corporation
4. Securities America, Inc.                 17.McGinn, Smith & Co., Inc.
5. ING Financial Partners, Inc.             18.Linsco/Private Ledger
                                                Corporation
6. Financial Network Investment Corporation 19.Queens Road Securities
7. Investacorp Inc.                         20.A.G. Edwards & Sons
8. Huckin Financial Group                   21.Horan Securities, Inc.
9. National Planning Corporation            22.Lincoln Financial Advisors
                                                Corporation
10.Walnut Street Securities, Inc.           23.Securities Service Network, Inc.
11.NIA Securities, L.L.C.                   24.Woodbury Financial Services, Inc.
12.MML Investors Services, Inc.             25.M Holdings Securities, Inc.
13.Cadaret, Grant & Co., Inc.

If the amounts paid to ING Financial Advisers, LLC, were included in the table
above, the amounts paid to ING Financial Advisers, LLC would be at the top of
the list.

This is a general discussion of the types and levels of compensation paid by us
for the sale of our variable annuity contracts. It is important for you to know
that the payment of volume or sales-based compensation to a distributor or
registered representative may provide that registered representative a financial
incentive to promote our contracts over those of another Company, and may also
provide a financial incentive to promote one of our contracts over another.

The names of the distributor and the registered representative responsible for
your account are stated in your enrollment materials.

THIRD PARTY COMPENSATION ARRANGEMENTS. Occasionally:

     o    Commissions and fees may be paid to distributors affiliated or
          associated with the contract holder, you and/or other contract
          participants; and/or


IICA/ILIAC Guaranteed Account - 137342           14




     o    The Company may enter into agreements with entities associated with
          the contract holder, you and/or other participants. Through such
          agreements, we may pay the entities for certain services in connection
          with administering the contract.

In both these circumstances there may be an understanding that the distributor
or entities would endorse us as a provider of the contract. You will be notified
if you are purchasing a contract that is subject to these arrangements.

TAXATION
You should seek advice from your tax adviser as to the application of federal
(and where applicable, state and local) tax laws to amounts paid to or
distributed under the contract. Refer to the contract prospectus for a
discussion of tax considerations.

TAXATION OF THE COMPANY. We are taxed as a life insurance company under Part I
of Subchapter L of the Internal Revenue Code. We do not intend to make any
provision or impose a charge under the contracts with respect to any tax
liability of the Company other than state premium taxes.

TAXATION OF PAYMENTS AND DISTRIBUTIONS. For information concerning the tax
treatment of payments to and distributions from the contract, please refer to
the contract prospectus.

EXPERTS
The financial statements and schedules of the Company as of December 31, 2004
and 2003, and for each of the three years in the period ended December 31, 2004
appearing in the Company's Annual Report on Form 10-K for the year ended
December 31, 2004, have been audited by Ernst & Young LLP, independent
registered public accounting firm, as set forth in their reports thereon
incorporated herein by reference. Such financial statements and schedules
referred to above are incorporated herein by reference in reliance upon such
reports given on the authority of such firm as experts in accounting and
auditing.

LEGAL MATTERS
We are, or may be in the future, a defendant in various legal proceedings in
connection with the normal conduct of our insurance operations. Some of these
cases may seek class action status and may include a demand for punitive damages
as well as for compensatory damages. In the opinion of management, the ultimate
resolution of any existing legal proceeding is not likely to have a material
adverse effect on our ability to meet our obligations under the contract.

ING Financial Advisers, LLC, the principal underwriter and distributor of the
contract, (the "distributor"), is a party to threatened or pending
lawsuits/arbitration that generally arise from the normal conduct of business.
Suits against the distributor sometimes include claims for substantial
compensatory, consequential or punitive damages and other types of relief. In a
number of pending cases, claims have been made that a former registered
representative of the distributor converted client funds to the representative's
personal use. ING Financial Advisers, LLC is not involved in any legal
proceeding which, in the opinion of management, is likely to have material
adverse effect on its ability to distribute the contract.

FURTHER INFORMATION
This prospectus does not contain all of the information contained in the
registration statement of which this prospectus is a part. Portions of the
registration statement have been omitted from this prospectus as allowed by the
Securities and Exchange Commission ("SEC"). You may obtain the omitted
information from the offices of the SEC, as described below.

We are required by the Securities Exchange Act of 1934 to file periodic reports
and other information with the SEC. You may inspect or copy information
concerning the Company at the Public Reference


IICA/ILIAC Guaranteed Account - 137342           15




Room of the SEC at:

                       Securities and Exchange Commission
                               100 F Street, N.E.
                              Washington, DC 20549

You may also obtain copies of these materials at prescribed rates from the
Public Reference Room of the above office. You may obtain information on the
operation of the Public Reference Room by calling the SEC at either (800)
SEC-0330 or (202) 942-8090. You may also find more information about the Company
by visiting the Company's homepage on the internet at
www.ingretirementplans.com.

A copy of the Company's annual report on Form 10-K for the year ended December
31, 2004 and a copy of the Company's Quarterly Report on Form 10-Q for the
period ended September 30, 2005 accompany this prospectus. We refer to Form 10-K
and the Form 10-Q for a description of the Company and its business, including
financial statements. We intend to send contract holders annual account
statements and other such legally-required reports. We do not anticipate such
reports will include periodic financial statements or information concerning the
Company.

You can find this prospectus and other information the Company files
electronically with the SEC on the SEC's web site at http://www.sec.gov.

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

We have incorporated by reference the Company's latest Annual and Quarterly
Reports on Form 10-K and 10-Q, respectively, as filed with the SEC and in
accordance with the Securities and Exchange Act of 1934. Forms 10-K and 10-Q
contains additional information about the Company including financial statements
for the latest fiscal year and third quarter. We were not required to file any
other reports pursuant to Sections 13(a) or 15(d) of the Securities and Exchange
Act since the end of the third quarter covered by that Form 10-Q.

The registration statement for this prospectus incorporates some documents by
reference. We will provide a free copy of any such documents upon the written or
oral request of anyone who has received this prospectus. We will not include
exhibits to those documents unless they are specifically incorporated by
reference into the document. Direct requests to:

                                       ING
                             Customer Service Center
                                  P.O. Box 9271
                            Des Moines, IA 50306-9271
                                 (800) 531-4547

You also may access these documents, including the Company's latest Annual and
Quarterly Reports on Form 10-K and 10-Q, respectively, through the SEC's Public
Reference Room or web site (http:/www.sec.gov).

INQUIRIES
You may contact us directly by writing or calling us at the address or phone
number shown above.


IICA/ILIAC Guaranteed Account - 137342           16




- --------------------------------------------------------------------------------
 APPENDIX I
- --------------------------------------------------------------------------------

                EXAMPLES OF MARKET VALUE ADJUSTMENT CALCULATIONS

The following are examples of market value adjustment (MVA) calculations using
several hypothetical deposit period yields and current yields. These examples do
not include the effect of any early withdrawal charge or other fees or
deductions that may be assessed under the contract upon withdrawal.

EXAMPLE I
Assumptions:                                                   Assumptions:

                                                          

i, the deposit period yield, is 4%                             i, the deposit period yield, is 5%

j, the current yield, is 6%                                    j, the current yield, is 6%

x, the number of days remaining (computed from                 x, the number of days remaining (computed from Wednesday
Wednesday of the week of withdrawal) in the                    of the week of withdrawal) in the guaranteed term, is 927.
guaranteed term, is 927.

MVA = {  (1+i)   }   x                                         MVA = { (1+i)  }    x
        --------   -------                                             -------  ------
      {  (1+j)   }  365                                              { (1+j)  }  365

    = {  (1.04)  }  927                                            = { (1.05) }  927
        --------   -------                                             -------- ------
      {  (1.06)  }  365                                              { (1.06) }  365

                 = .9528                                                      = .9762


In this example, the deposit period yield of 4%             In this example, the deposit period yield of 5% is less the current
is less than the current yield of 6%; therefore,            yield of 6%; therefore, the MVA is less than one. The amount withdraw
the MVA is less than one. The amount withdrawn from         from the guaranteed term is multiplied by this MVA.
the guaranteed term is muiltiplied by this MVA.

If a withdrawal or transfer of a specific dollar            If a withdrawal or transfer of a specific dollar amount requested, the
amount is requested, the amount withdrawn from a            amount withdrawn from a guaranteed term will be increased to compensate
guaranteed term will be increased to compensate             for the negative MVA amount.  For example, a withdrawal request to
for the negative MVA amount. For example,                   receive a check for $2,000 would result in a $2,048.76 withdrawal from
a withdrawal request to receive a check for $2,000          the guaranteed term.
would result in a $2,099.08 withdrawal from the
guaranteed term.




IICA/ILIAC Guaranteed Account - 137342           I-1




EXAMPLE II
Assumptions:                                                   Assumptions:

                                                            

i, the deposit period yield, is 6%                             i, the deposit period yield, is 5%

j, the current yield, is 4%                                    j, the current yield, is 4%

x, the number of days remaining (computed from Wednesday of    x, the number of days remaining (computed from Wednesday
the week of withdrawal) in the guaranteed term, is 927.        of the week of withdrawal) in the guaranteed term, is 927.

MVA = {  (1+i)   }   x                                         MVA = { (1+i)  }    x
        --------   -------                                             -------  ------
      {  (1+j)   }  365                                              { (1+j)  }  365

    = {  (1.06)  }  927                                            = { (1.05) }  927
        --------   -------                                             -------- ------
      {  (1.04)  }  365                                              { (1.04) }  365

                  =1.0496                                                     =1.0246

In this example, the deposit period yield of 6%             In this example, the deposit period yield of 5% is greater the current
is greater than the current yield of 4%; therefore,         yield of 4%; therefore, the MVA is greater than one. The amount
the MVA is greater than one. The amount withdrawn from      withdrawn from the guaranteed term is multiplied by this MVA.
the guaranteed term is muiltiplied by this MVA.

If a withdrawal or transfer of a specific dollar            If a withdrawal or transfer of a specific dollar amount requested, the
amount is requested, the amount withdrawn from a            amount withdrawn from a guaranteed term will be decreased to compensate
guaranteed term will be decreased to compensate             for the positive MVA amount.  For example, a withdrawal request to
for the positive MVA amount. For example,                   receive a check for $2,000 would result in a $1,951.98 withdrawal from
a withdrawal request to receive a check for $2,000          the guaranteed term.
would result in a $1,905.49 withdrawal from the
guaranteed term.




IICA/ILIAC Guaranteed Account - 137342           I-2




- --------------------------------------------------------------------------------
 APPENDIX II
- --------------------------------------------------------------------------------

                   EXAMPLES OF MARKET VALUE ADJUSTMENT YIELDS

The following hypothetical examples show the MVA based upon a given current
yield at various times remaining in the guaranteed term. Table A illustrates the
application of the MVA based upon a deposit period yield of 6%; Table B
illustrates the application of the MVA based upon a deposit period yield of 5%.
The MVA will have either a positive or negative influence on the amount
withdrawn from or remaining in a guaranteed term. Also, the amount of the MVA
generally decreases as the end of the guaranteed term approaches.

TABLE A: DEPOSIT PERIOD YIELD OF 6%



                CHANGE IN
   CURRENT        DEPOSIT                                          TIME REMAINING TO
    YIELD      PERIOD YIELD                                   MATURITY OF GUARANTEED TERM
                                                                                           
- -------------- -------------- --------------------------------------------------------------------------------------------
                                 8 YEARS        6 YEARS         4 YEARS         2 YEARS         1 YEAR        3 MONTHS
                              -------------- --------------- --------------- -------------- --------------- --------------
     9%              3%           -20.0%         -15.4%          -10.6%           -5.4%          -2.8%           -0.7%
     8%              2%           -13.9          -10.6            -7.2            -3.7           -1.9            -0.5
     7%              1%            -7.2           -5.5            -3.7            -1.9           -0.9            -0.2
     6%              0%             0.0            0.0             0.0             0.0            0.0             0.0
     4%             -2%            16.5           12.1             7.9             3.9            1.9             0.5
     3%             -3%            25.8           18.8            12.2             5.9            2.9             0.7
     2%             -4%            36.0           26.0            16.6             8.0            3.9             1.0
     1%             -5%            47.2           33.6            21.3            10.1            5.0             1.2




TABLE B: DEPOSIT PERIOD YIELD OF 5%

                CHANGE IN
   CURRENT        DEPOSIT                                          TIME REMAINING TO
    YIELD      PERIOD YIELD                                   MATURITY OF GUARANTEED TERM
                                                                                           
- -------------- -------------- --------------------------------------------------------------------------------------------
                                 8 YEARS        6 YEARS         4 YEARS         2 YEARS         1 YEAR        3 MONTHS
                              -------------- --------------- --------------- -------------- --------------- --------------
     9%             +4%           -25.9%         -20.1%         -13.9%           -7.2%           -3.7%          -0.9%
     8%             +3%           -20.2          -15.6          -10.7            -5.5            -2.8           -0.7
     7%             +2%           -14.0          -10.7           -7.3            -3.7            -1.9           -0.5
     6%             +1%            -7.3           -5.5           -3.7            -1.9            -0.9           -0.2
     4%             -1%             8.0            5.9            3.9             1.9             1.0            0.2
     3%             -2%            16.6           12.2            8.0             3.9             1.9            0.5
     2%             -3%            26.1           19.0           12.3             6.0             2.9            0.7
     1%             -4%            36.4           26.2           16.8             8.1             4.0            1.0




IICA/ILIAC Guaranteed Account - 137342           II-1









<Page>

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    Form 10-K

              Annual Report Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

<Table>
                                               
For the fiscal year ended December 31, 2004       Commission file number: 333-86276, 333-86278, 333-104456
                          -----------------                               --------------------------------
</Table>

                     ING LIFE INSURANCE AND ANNUITY COMPANY
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         Connecticut                                    71-0294708
- --------------------------------------------------------------------------------
    (State or other jurisdiction of                   (IRS employer
     incorporation or organization                  identification no.)

 151 Farmington Avenue, Hartford, Connecticut             06156
- --------------------------------------------------------------------------------
  (Address of principal executive offices)              (Zip Code)

Registrant's telephone number, including area code (866) 723-4646
                                                   --------------


- --------------------------------------------------------------------------------
Former name, former address and former fiscal year, if changed since last report

Securities registered pursuant to Section 12(b) of Act: None
Securities registered pursuant to Section 12(g) of Act: None

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                              Yes    /X/    No   / /

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this form 10-K or any amendment to this
Form 10-K.

                              Yes    /X/    No   / /

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

                              Yes    / /    No   /X/

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date: 55,000 shares of Common Stock
as of March 28, 2005, all of which were directly owned by Lion Connecticut
Holdings Inc.

NOTE: WHEREAS ING LIFE INSURANCE AND ANNUITY COMPANY MEETS THE CONDITIONS SET
FORTH IN GENERAL INSTRUCTION I(1)(a) AND (b) OF FORM 10-K, THIS FORM IS BEING
FILED WITH THE REDUCED DISCLOSURE FORMAT PURSUANT TO GENERAL INSTRUCTION I(2).

<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
                           Annual Report on Form 10-K
                      For the Year Ended December 31, 2004

                                TABLE OF CONTENTS

<Table>
<Caption>
FORM 10-K
 ITEM NO.                                                                                     PAGE
- ---------                                                                                     ----
                                                                                            
                                     PART I

Item 1.     Business*                                                                           3
Item 2.     Properties*                                                                        10
Item 3.     Legal Proceedings                                                                  11
Item 4.     Submission of Matters to a Vote of Security Holders**                              11

                                     PART II

Item 5.     Market for Registrant's Common Equity and Related Stockholder Matters              12
Item 6.     Selected Financial Data***                                                         12
Item 7.     Management's Narrative Analysis of the Results of Operations and
               Financial Condition*                                                            13
Item 7A.    Quantitative and Qualitative Disclosures About Market Risk                         30
Item 8.     Financial Statements and Supplementary Data                                        32
Item 9.     Changes in and Disagreements with Accountants on Accounting and
               Financial Disclosure                                                            72
Item 9A.    Controls and Procedures                                                            72
Item 9B.    Other Information                                                                  72

                                    PART III

Item 10.    Directors and Executive Officers of the Registrant**                               73
Item 11.    Executive Compensation**                                                           73
Item 12.    Security Ownership of Certain Beneficial Owners and Management**                   73
Item 13.    Certain Relationships and Related Transactions**                                   73
Item 14.    Principal Accountant Fees and Services                                             73

                                     PART IV

Item 15.    Exhibits, Consolidated Financial Statement Schedules                               76
            Index to Consolidated Financial Statement Schedules                                81
            Signatures                                                                         85
</Table>

  *  Item prepared in accordance with General Instruction I(2) of Form 10-K.
 **  Item omitted pursuant to General Instruction I(2) of Form 10-K, except as
     to Part III, Item 10 with respect to compliance with Sections 406 and 407
     of the Sarbanes-Oxley Act of 2002.
***  Although item may be omitted pursuant to General Instruction I(2) of Form
     10-K, the Company has provided certain disclosures under this item.

                                        2
<Page>

                                     PART I

ITEM 1.   BUSINESS
          (Dollar amounts in millions, unless otherwise stated)

ORGANIZATION OF BUSINESS

ING Life Insurance and Annuity Company ("ILIAC"), a stock life insurance company
domiciled in the state of Connecticut, and its wholly-owned subsidiaries
(collectively, the "Company") are providers of financial products and services
in the United States. The consolidated financial statements found in Part II,
Item 8 of this Annual Report include ILIAC and its wholly-owned subsidiaries,
ING Insurance Company of America ("IICA"), ING Financial Advisers, LLC ("IFA"),
and, through February 28, 2002, ING Investment Adviser Holding, Inc. ("IA
Holdco"). Until March 30, 2003, ILIAC was a wholly-owned subsidiary of ING
Retirement Holdings, Inc. ("HOLDCO"), which was a wholly-owned subsidiary of ING
Retirement Services, Inc. ("IRSI"). Until March 30, 2003, IRSI was a
wholly-owned subsidiary of Lion Connecticut Holdings Inc. ("Lion"), which in
turn was ultimately owned by ING Groep N.V. ("ING"). On March 30, 2003, a series
of mergers occurred in the following order: IRSI merged into Lion and HOLDCO
merged into Lion. As a result, ILIAC is now a direct wholly-owned subsidiary of
Lion, which in turn, is an indirect, wholly-owned subsidiary of ING. ING is a
global financial services company based in The Netherlands, with American
Depository Shares listed on the New York Stock Exchange under the symbol "ING."

DESCRIPTION OF BUSINESS

The Company offers qualified and nonqualified annuity contracts that include a
variety of funding and payout options for individuals and employer-sponsored
retirement plans qualified under Internal Revenue Code Sections 401, 403, 408,
and 457, as well as nonqualified deferred compensation plans.

The Company has one operating segment, ING U.S. Financial Services ("USFS"),
which offers the products described below.

PRODUCTS AND SERVICES

Annuity contracts may be deferred or immediate (payout annuities). These
products also include programs offered to qualified plans and nonqualified
deferred compensation plans that package administrative and record-keeping
services along with a variety of investment options, including affiliated and
non-affiliated mutual funds and variable and fixed investment options. In
addition, the Company also offers wrapper agreements entered into with
retirement plans which contain certain benefit responsive guarantees (i.e.,
liquidity guarantees of principal and previously accrued interest for benefits
paid under the terms of the plan) with respect to portfolios of plan-owned
assets not invested with the Company. The Company also offers investment
advisory services and pension plan administrative services.

Annuity contracts offered by the Company contain variable and/or fixed
investment options. Variable options generally provide for full assumption (and,
in limited cases, provide for partial assumption) by the customer of investment
risks. Assets supporting variable annuity options are held in Separate Accounts
that invest in mutual funds managed and/or distributed by ILIAC or its
affiliates, or managed and/or distributed by unaffiliated entities. Variable
Separate Account investment income and realized capital gains and losses are not
reflected in the Consolidated Statements of Operations.

                                        3
<Page>

ITEM 1.   BUSINESS (continued)

Fixed options are either "fully-guaranteed" or "experience-rated".
Fully-guaranteed fixed options provide guarantees on investment returns,
maturity values and, if applicable, benefit payments. Experience-rated fixed
options require the customer to assume investment risks (including realized
capital gains and losses on the sale of invested assets) and other risks subject
to, among other things, principal and interest guarantees.

FEES AND MARGINS

Insurance and expense charges, investment management fees, and other fees earned
by the Company vary by product and depend on, among other factors, the funding
option selected by the customer under the product. For annuity products where
assets are allocated to variable funding options, the Company may charge the
Separate Account asset-based insurance and expense fees.

In addition, where the customer selects a variable funding option, ILIAC may
receive compensation from the fund's adviser, administrator, or other
affiliated entity for the performance of certain shareholder services. ILIAC
and/or IFA may also receive administrative service, distribution (12b-1),
and/or service plan fees from the funds in which customers invest, in addition
to compensation from the fund's adviser, administrator, or other affiliated
entity for the performance of certain shareholder services. For variable
option mutual funds managed by ILIAC, ILIAC receives an investment advisory
fee, from which it pays a subadvisory fee to an affiliated or unaffiliated
investment manager.

In connection with programs offered to qualified plans and nonqualified deferred
compensation plans that package administrative and recordkeeping services along
with a menu of investment options, ILIAC and/or IFA may receive 12b-1 and
service plan fees, as well as compensation, from the affiliated or unaffiliated
fund's adviser, administrator, or other affiliated entity for the performance of
certain shareholder services. For fixed funding options, ILIAC earns a margin,
which is based on the difference between income earned on the investments
supporting the liability and interest credited to customers. The Company may
also receive other fees or charges depending on the nature of the products.

PRINCIPAL MARKETS AND METHOD OF DISTRIBUTION

The Company's products are offered primarily to individuals, pension plans,
small businesses, and employer-sponsored groups in the health care, government,
education (collectively "not-for-profit" organizations), and corporate markets.
The Company's products generally are sold through pension professionals,
independent agents and brokers, third party administrators, banks, dedicated
career agents, and financial planners.

The Company is not dependent upon any single customer and no single customer
accounted for more than 10% of consolidated revenue in 2004. In addition, the
loss of business from any one, or a few, independent brokers or agents would not
have a material adverse effect on the earnings of the Company.

ASSETS UNDER MANAGEMENT AND ADMINISTRATION

A substantial portion of the Company's fees or other charges and margins are
based on assets under management. Assets under management are principally
affected by net deposits (i.e., new deposits less surrenders), investment
performance (i.e., interest credited to customer accounts for fixed options
or market performance for variable options), and customer retention. A
portion of the Company's fee income is also based

                                        4
<Page>

ITEM 1.   BUSINESS (continued)

on assets under administration which are assets that are not on the Company's
Balance Sheets and for which the Company provides administrative services
only. The Company's customer assets under management and administration and
deposits were as follows at December 31:

<Table>
<Caption>
                                                                                    2004                 2003
- -------------------------------------------------------------------------------------------------------------
                                                                                      
New deposits
  Annuities--variable options                                          $         4,471.6    $         4,051.7
  Annuities--fixed options                                                       1,646.2              1,704.8
- -------------------------------------------------------------------------------------------------------------
Total deposits                                                         $         6,117.8    $         5,756.5
=============================================================================================================
Customer assets under management
  Annuities--variable options                                          $        32,003.5    $        28,657.3
  Annuities--fixed options                                                      16,903.5             16,044.4
      Subtotal--annuities                                                       48,907.0             44,701.7
  Plan sponsored and other                                                       5,577.4              7,049.8
- -------------------------------------------------------------------------------------------------------------
Total customer assets under management                                          54,484.4             51,751.5

Assets under administration                                                     24,419.8             21,102.5
- -------------------------------------------------------------------------------------------------------------
Total customer assets under management and administration              $        78,904.2    $        72,854.0
=============================================================================================================
</Table>

Assets under management are generally available for contractowners withdrawal
and are generally subject to market value adjustments and/or deferred
surrender charges. To encourage customer retention and recover acquisition
expenses, contracts typically impose a surrender charge on contractowner
balances withdrawn within a period of time after the contract's inception.
The period of time and level of the charge vary by product. In addition, an
approach incorporated into certain recent variable annuity contracts with
fixed funding options allows contractholders to receive an incremental
interest rate if withdrawals from the fixed account are spread over a period
of five years. Further, more favorable credited rates may be offered after
policies have been in force for a period of time. Existing tax penalties on
annuity and certain custodial account distributions prior to age 59-1/2
provide further disincentive to customers for premature surrenders of account
balances, but generally do not impede transfers of those balances to products
of competitors.

COMPETITION

Increasing competition within the retirement savings business from traditional
insurance carriers, as well as banks, mutual fund companies, and other
investment managers, offers consumers many choices. Principal competitive
factors are reputation for investment performance, product features, service,
cost, and the perceived financial strength of the investment manager or sponsor.
Competition may affect, among other matters, both business growth and the
pricing of the Company's products and services.

INVESTMENT OVERVIEW AND STRATEGY

The Company's investment strategy involves diversification by asset class,
and seeks to add economic diversification and to reduce the risks of credit,
liquidity, and embedded options within certain investment products, such as
convexity risk on collateralized mortgage obligations and call options. The
investment management function is centralized under ING Investment Management
LLC ("IIM"), an affiliate of the Company, pursuant to an investment advisory
agreement. Separate portfolios are established for each general type of
product within the Company.

                                        5
<Page>

ITEM 1.   BUSINESS (continued)

The Company's General Account invests primarily in fixed maturity investments,
including publicly issued bonds (including government bonds), privately placed
notes and bonds, mortgage-backed securities, and asset-backed securities. The
primary investment strategy is to optimize the risk-adjusted return through
superior asset selection predicated on a developed relative value approach,
credit research and monitoring, superior management of interest rate risk,
and active exploration into new investment product opportunities. Investments
are purchased when market returns, adjusted for risk and expenses, are
sufficient to profitably support growth of the liability block of business. In
addition, assets and liabilities are analyzed and reported for internal
management purposes on an option-adjusted basis. The level of required capital
of given transactions is a primary factor in determining relative value among
different investment and liability alternatives, within the scope of each
product type's objective. An active review of existing holdings identifies
specific assets that could be effectively traded in order to enhance the
risk-adjusted returns of the portfolio, while minimizing adverse tax and
accounting impacts. The Company strives to maintain a portfolio average asset
quality rating of A, excluding mortgage loans, but including mortgage-backed
securities, which are reported with bonds, based on Standard & Poor's ("S&P")
ratings classifications.

The Company's use of derivatives is limited mainly to hedging purposes to reduce
the Company's exposure to cash flow variability of assets and liabilities,
interest rate risk, and market risk.

RATINGS

On December 15, 2004, S&P reaffirmed its AA (Very Strong) counterparty credit
and financial strength rating of ING's primary U.S. insurance operating
companies ("ING U.S."), including the Company. S&P also on this date revised the
outlook on the core insurance operating companies from negative to stable,
reflecting ING's commercial position and diversification, financial flexibility,
reduced capital leverage, and improved profitability. The outlook revisions
recognize ING's progress in setting a more focused and decisive strategic
direction and implementing more integrated financial management across banking
and insurance.

On December 17, 2004, Moody's Investor's Service, Inc. ("Moody's") issued a
credit opinion affirming the financial strength rating of ING U.S., including
the Company, of Aa3 (Excellent) with a stable outlook. The rating is based on
the strong implicit support and financial strength of the parent company, ING.
Furthermore, Moody's noted that ING U.S. has built a leading market share in the
domestic individual life insurance, annuity, and retirement plan businesses. ING
U.S. enjoys product diversity, further enhancing its credit profile through the
use of these multiple distribution channels.

On December 22, 2004, A.M. Best Company, Inc. ("A.M. Best") reaffirmed the
financial strength rating of A+ (Superior) of ING U.S., including the
Company, while maintaining its negative outlook for ING U.S. These rating
actions follow ING's announcement of its intention to sell Life Insurance
Company of Georgia ("LOG"), as well as the conclusion of A.M. Best's review
of ING's plan to exit the U.S. individual reinsurance business. ING closed
the transaction to exit the U.S. individual life reinsurance business on
December 31, 2004, and the sale of LOG is expected to be completed during the
second quarter of 2005, subject to regulatory approval. Neither of these
transactions directly impact the Company.

                                        6
<Page>

ITEM 1.   BUSINESS (continued)

REGULATION

The Company's operations are subject to comprehensive regulation throughout the
United States. The laws of the various jurisdictions establish supervisory
agencies, including the state insurance departments, with broad authority to
grant licenses to transact business and regulate many aspects of the products
and services offered by the Company, as well as solvency and reserve adequacy.
Many agencies also regulate the investment activities of insurance companies on
the basis of quality, diversification, and other quantitative criteria. The
Company's operations and accounts are subject to examination at regular
intervals by certain of these regulators.

ILIAC is subject to the insurance laws of the State of Connecticut, where it is
domiciled, and other jurisdictions in which it transacts business. The primary
regulators of the Company's insurance operations are the insurance departments
of Connecticut, Florida, and New York. Among other matters, these agencies may
regulate premium rates, trade practices, agent licensing, policy forms,
underwriting and claims practices, minimum interest rates to be credited to
fixed annuity customer accounts, and the maximum interest rates that can be
charged on policy loans.

The Securities and Exchange Commission ("SEC"), the National Association of
Securities Dealers ("NASD") and, to a lesser extent, the states regulate the
sales and investment management activities and operations of the Company.
Generally, the Company's variable annuity products and certain of its fixed
annuities are registered as securities with the SEC. Regulations of the SEC,
Department of Labor ("DOL"), and Internal Revenue Service ("IRS") also impact
certain of the Company's annuity, life insurance and other investment and
retirement products. These products may involve Separate Accounts and mutual
funds registered under the Investment Company Act of 1940. The Company also
provides a variety of products and services to employee benefit plans that are
covered by the Employee Retirement Income Security Act of 1974 ("ERISA").

INSURANCE HOLDING COMPANY LAWS

A number of states regulate affiliated groups of insurers such as the Company
under holding company statutes. These laws, among other things, place certain
restrictions on transactions between affiliates such as dividends and other
distributions that may be paid to the Company's parent corporation.

INSURANCE COMPANY 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 has estimated this
liability to be $8.5 and $9.3 as of December 31, 2004 and 2003, respectively,
and has recorded a reserve. The Company has also recorded an asset of $5.5 and
$2.5 as of December 31, 2004 and 2003, respectively, for future credits to
premium taxes for assessments already paid.

                                        7
<Page>

ITEM 1.   BUSINESS (continued)

For information regarding certain other potential regulatory changes relating to
the Company's businesses, see "Risk Factors" in Part 1, Item 1 "Business."

EMPLOYEES

ILIAC had 1,954 employees as of December 31, 2004, primarily focused on managing
the product distribution, marketing, customer service, and product and financial
management of the Company. The Company also utilizes services provided by ING
North America Insurance Corporation, Inc. and other affiliates. These services
include new business processing, actuarial, risk management, human resources,
investment management, finance, information technology, and legal and compliance
services. The affiliated companies are reimbursed for the Company's use of
various services and facilities under a variety of intercompany agreements.

RISK FACTORS

In addition to the normal risks of business, the Company is subject to
significant risks and uncertainties, including those which are described below.

     EQUITY MARKET VOLATILITY COULD NEGATIVELY IMPACT THE COMPANY'S
     PROFITABILITY AND FINANCIAL CONDITION

The sales and profitability of the Company's variable annuity products could be
impacted by declines in the equity markets. Generally, sales of variable
annuities decrease when equity markets decline over an extended period of time.
The amount of fees the Company receives on its variable annuity products is
based on the account values of the Separate Accounts which support such variable
earnings. A decline in the equity markets will likely result in a decrease in
such account values and therefore a decrease in the fees the Company receives on
its variable annuities. To the extent that the actual performance of the equity
markets and the Company's expectations of future performance decrease its future
profit expectations, the Company may be required to accelerate the amount of
deferred acquisition cost amortization in a given period, potentially negatively
impacting its net income in a period.

     THE COMPANY'S EFFORTS TO REDUCE THE IMPACT OF INTEREST RATE CHANGES ON ITS
     PROFITABILITY AND FINANCIAL CONDITION MAY NOT BE EFFECTIVE

The Company attempts to reduce the impact of changes in interest rates on the
profitability and financial condition of its fixed annuity operations. The
Company accomplishes this reduction primarily by managing the duration of its
assets relative to the duration of its liabilities. During a period of rising
interest rates, annuity contract surrenders and withdrawals may increase as
customers seek to achieve higher returns. Despite its efforts to reduce the
impact of rising interest rates, the Company may be required to sell assets to
raise the cash necessary to respond to such surrenders and withdrawals, thereby
realizing capital losses on the assets sold. An increase in policy surrenders
and withdrawals may also require the Company to accelerate amortization of
policy acquisition costs relating to these contracts, which would further reduce
its net income.

During periods of declining interest rates, borrowers may prepay or redeem
mortgages and bonds that the Company owns, which would force it to reinvest the
proceeds at lower interest rates. The Company's General Account products
generally contain minimum interest rate guarantees. These minimum guarantees may

                                        8
<Page>

ITEM 1.   BUSINESS (continued)

constrain the Company's ability to lower credited rates in response to lower
investment returns. Therefore, it may be more difficult for the Company to
maintain its desired spread between the investment income it earns and the
interest it credits to its customers, thereby reducing its profitability.

     A DOWNGRADE IN ANY OF THE RATINGS FOR THE COMPANY MAY, AMONG OTHER THINGS,
     INCREASE POLICY SURRENDERS AND WITHDRAWALS, REDUCE NEW SALES, AND TERMINATE
     RELATIONSHIPS WITH DISTRIBUTORS, ANY OF WHICH COULD ADVERSELY AFFECT ITS
     PROFITABILITY AND FINANCIAL CONDITION

Ratings are important factors in establishing the competitive position of
insurance companies. A downgrade, or the potential for such a downgrade, of any
of the ratings for the Company could, among other things:

- -  Materially increase the number of annuity contract surrenders and
   withdrawals;

- -  Result in the termination of relationships with broker-dealers, banks,
   agents, wholesalers, and other distributors of the Company's products and
   services; and

- -  Reduce new sales of annuity contracts.

Any of these consequences could adversely affect the Company's profitability and
financial condition.

Rating organizations assign ratings based upon several factors. While most of
the factors relate to the rated company, some of the factors relate to the views
of the rating organization, general economic conditions, and circumstances
outside the rated company's control. In addition, rating organizations may
employ different models and formulas to assess financial strength of a rated
company, and from time to time rating organizations have, in their discretion,
altered the models. Changes to the models, general economic conditions, or
circumstances outside the Company's control could impact a rating organization's
judgment of its rating and the subsequent rating it assigns the Company. The
Company cannot predict what actions rating organizations may take, or what
actions it may be required to take in response to the actions of rating
organizations, which could adversely affect the Company.

     THE COMPANY'S ABILITY TO GROW DEPENDS IN PART UPON THE CONTINUED
     AVAILABILITY OF CAPITAL.

The Company has, in the past, required capital as it increased its reserves
associated with its growth from sales of products although no capital
contributions were needed in 2004. Although the Company believes it has
sufficient capital to fund its immediate growth and capital needs, the amount of
capital required and the amount of capital available can vary from period to
period due to a variety of circumstances, some of which are neither predictable
nor foreseeable, nor necessarily within its control. A lack of sufficient
capital could hinder the Company's ability to grow.

     THE COMPANY'S INVESTMENT PORTFOLIO IS SUBJECT TO SEVERAL RISKS THAT MAY
     DIMINISH THE VALUE OF ITS INVESTED ASSETS AND ADVERSELY AFFECT ITS SALES,
     PROFITABILITY AND THE INVESTMENT RETURNS CREDITED TO CERTAIN OF ITS
     CUSTOMERS

The Company's investment portfolio is subject to several risks, including, among
other things:

- -  The Company may experience an increase in defaults or delinquency in the
   investment portfolios, including the commercial mortgage loan portfolio.

                                        9
<Page>

ITEM 1.   BUSINESS (continued)

- -  The Company may have greater difficulty selling privately placed fixed
   maturity securities and commercial mortgage loans at attractive prices, in a
   timely manner, or both, because they are less liquid than its publicly traded
   fixed maturity securities.

- -  During periods of declining interest rates, borrowers may prepay or redeem
   prior to maturity (i) mortgages that back certain mortgage-backed securities
   and (ii) bonds with embedded call options that the Company owns which would
   force it to reinvest the proceeds received at lower interest rates.

- -  Environmental liability exposure may result from the Company's commercial
   mortgage loan portfolio.

- -  The Company may experience losses in its commercial mortgage loan portfolio
   as a result of economic downturns or losses attributable to natural disasters
   in certain regions.

Any of these consequences may diminish the value of the Company's invested
assets and adversely affect its sales, profitability, or the investment returns
credited to its customers.

     CHANGES IN REGULATION IN THE UNITED STATES MAY REDUCE THE COMPANY'S
     PROFITABILITY

The Company's insurance business is subject to comprehensive regulation and
supervision throughout the United States by both state and federal regulators.
The primary purpose of state regulation of the insurance business is to protect
contractowners, and not necessarily to protect other constituencies such as
creditors or investors. State insurance regulators, state attorneys general, the
National Association of Insurance Commissioners, the SEC, and the NASD
continually reexamine existing laws and regulations and may impose changes in
the future. Changes in federal legislation and administrative policies in areas
such as employee benefit plan regulation, financial services regulation, and
federal taxation could lessen the advantages of certain of the Company's
products as compared to competing products, or possibly result in the surrender
of some existing contracts and policies or reduced sales of new products and,
therefore, could reduce the Company's profitability.

The insurance industry has recently become the focus of greater regulatory
scrutiny due to questionable business practices relating to trading and pricing
within the mutual fund and variable annuity industries, allegations related to
improper special payments, price-fixing, conflicts of interest and improper
accounting practices, and other misconduct alleged by and initiatives of the New
York Attorney General, state insurance departments, and in related litigation.
As a result, a large number of insurance companies, including certain ING
affiliates, have been requested to provide information to regulatory
authorities. In some cases, this regulatory scrutiny has led to new proposed
legislation regulating insurance companies, regulatory penalties and related
litigation. At this time, the Company does not believe that any such regulatory
scrutiny will materially impact it; however, the Company cannot guarantee that
new laws, regulations, or other regulatory action aimed at the business
practices under scrutiny would not adversely affect its business. The adoption
of new laws or regulations, enforcement action or litigation, whether or not
involving the Company, could influence the manner in which it distributes its
insurance products, which could adversely impact the Company.

ITEM 2.   PROPERTIES

The Company's home office is located at 151 Farmington Avenue, Hartford,
Connecticut, 06156. All Company office space is leased or subleased by the
Company or its other affiliates. The Company pays substantially all

                                       10
<Page>

ITEM 2.   PROPERTIES (continued)

expenses associated with its leased and subleased office properties. Affiliates
within ING's U.S. operations provide the Company with various management,
finance, investment management and other administrative services, from
facilities located at 5780 Powers Ferry Road, N.W., Atlanta, Georgia 30327-4390.
The affiliated companies are reimbursed for the Company's use of these services
and facilities under a variety of intercompany agreements.

ITEM 3.   LEGAL PROCEEDINGS

The Company is a party to threatened or pending lawsuits/arbitrations arising
from the normal conduct of business. Due to the climate in insurance and
business litigation/arbitration, 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 such lawsuits/arbitrations, in light of
existing insurance, reinsurance and established reserves, it is the opinion of
management that the disposition of such lawsuits/arbitrations will not have a
materially adverse effect on the Company's operations or financial position.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Omitted pursuant to General Instruction I(2)(c) of Form 10-K.

                                       11
<Page>

                                     PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

There is no public trading market for ILIAC common stock. All of ILIAC's
outstanding common stock is owned by Lion, a Connecticut holding and management
company which is ultimately owned by ING.

The Company's ability to pay dividends to its parent is subject to the prior
approval of insurance regulatory authorities of the State of Connecticut for
payment of any dividend, which, when combined with other dividends paid within
the preceding 12 months, exceeds the greater of (1) 10% of statutory surplus at
the prior year end or (2) ILIAC's prior year statutory net gain from operations.

ILIAC paid a cash dividend of $70.0 to Lion in 2004 and did not pay cash
dividends to Lion in 2003 or 2002. However, on February 28, 2002, ILIAC
contributed 100% of the stock of IA Holdco to HOLDCO in the form of a $60.1
dividend distribution.

ILIAC did not receive capital contributions from its parent in 2004 and received
$230.0 and $164.3 in capital contributions from its parent during 2003 and 2002,
respectively.

ITEM 6.   SELECTED FINANCIAL DATA
          (Dollar amounts in millions, unless otherwise stated)

                     ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
                            3-YEAR SUMMARY OF SELECTED FINANCIAL DATA

<Table>
<Caption>
                                                                                            2004            2003            2002
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
CONSOLIDATED OPERATING RESULTS
Net investment income                                                              $       983.1   $       919.1   $       959.5
Fee income                                                                                 455.7           395.8           423.9
Premiums                                                                                    38.5            50.1            53.9
Net realized capital gains (losses)                                                         25.2            64.5          (101.0)
Total revenue                                                                            1,502.5         1,429.5         1,336.3
Interest credited and other benefits to contractowners                                     739.4           723.4           707.3
Amortization of deferred policy acquisition costs and value of business acquired           127.4           106.5           181.5
Income before cumulative effect of change in accounting principle                          199.3           154.6            67.5
Cumulative effect of change in accounting principle, net of tax                               --              --        (2,412.1)
Net income (loss)                                                                          199.3           154.6        (2,344.6)

CONSOLIDATED FINANCIAL POSITION
Total investments                                                                  $    19,998.1   $    18,934.8   $    17,088.7
Assets held in separate accounts                                                        33,310.5        33,014.7        28,071.1
Total assets                                                                            58,840.0        57,225.0        50,410.7
Future policy benefits and claims reserves                                              20,886.4        19,276.6        18,091.2
Liabilities related to separate accounts                                                33,310.5        33,014.7        28,071.1
Total shareholder's equity                                                               2,724.2         2,645.9         2,262.8
</Table>

                                       12
<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
          OPERATIONS AND FINANCIAL CONDITION
          (Dollar amounts in millions, unless otherwise stated)

OVERVIEW

The following narrative analysis of the consolidated results of operations
presents a review of ING Life Insurance and Annuity Company ("ILIAC") and its
wholly-owned subsidiaries (collectively, the "Company") for each of the two
years ended December 31, 2004 and 2003 and financial condition as of December
31, 2004 versus December 31, 2003. This item should be read in its entirety and
in conjunction with the selected financial data, consolidated financial
statements and related notes, and other supplemental data, which can be found
under Part II, Item 6 and Item 8 contained herein.

FORWARD-LOOKING INFORMATION/RISK FACTORS

In connection with the "safe harbor" provisions of the Private Securities
Litigation Reform Act of 1995, the Company cautions readers regarding certain
forward-looking statements contained in this report and in any other
statements made by, or on behalf of, the Company, whether or not in future
filings with the Securities Exchange Commission ("SEC"). Forward-looking
statements are statements not based on historical information and which
relate to future operations, strategies, financial results, or other
developments. Statements using verbs such as "expect," "anticipate,"
"believe," or words of similar import generally involve forward-looking
statements. Without limiting the foregoing, forward-looking statements
include statements which represent the Company's beliefs concerning future
levels of sales and redemptions of the Company's products, investment spreads
and yields, or the earnings and profitability of the Company's activities.

Forward-looking statements are necessarily based on estimates and assumptions
that are inherently subject to significant business, economic, and competitive
uncertainties and contingencies, many of which are beyond the Company's control
and many of which are subject to change. These uncertainties and contingencies
could cause actual results to differ materially from those expressed in any
forward-looking statements made by, or on behalf of, the Company. Whether or not
actual results differ materially from forward-looking statements may depend on
numerous foreseeable and unforeseeable developments. Some may be national in
scope, such as general economic conditions, changes in tax law, and changes in
interest rates. Some may be related to the insurance industry generally, such as
pricing competition, regulatory developments, and industry consolidation. Others
may relate to the Company specifically, such as litigation, regulatory action,
and risks associated with the Company's investment portfolio such as changes in
credit quality, price volatility, and liquidity. Investors are also directed to
consider other risks and uncertainties discussed in "Risk Factors" in Item 1
contained herein and in other documents filed by the Company with the SEC.
Except as may be required by the federal securities laws, the Company disclaims
any obligation to update forward-looking information.

CRITICAL ACCOUNTING POLICIES

GENERAL

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States requires the use of estimates and
assumptions in certain circumstances that affect amounts reported in the
accompanying consolidated financial statements and related footnotes. These
estimates and assumptions are evaluated on an on-going basis based on historical
developments, market conditions, industry trends, and other information that is
reasonable under the circumstances. There can be no assurance that actual
results will conform to estimates and assumptions, and that reported results of
operations will not be materially

                                       13
<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)
CRITICAL ACCOUNTING POLICIES (continued)

adversely affected by the need to make future accounting adjustments to
reflect changes in these estimates and assumptions from time to time.

The Company has identified the following estimates as critical in that they
involve a higher degree of judgment and are subject to a significant degree of
variability: reserves, other-than-temporary impairment testing, and amortization
of deferred acquisition costs ("DAC") and value of business acquired ("VOBA").
In developing these estimates, management makes subjective and complex judgments
that are inherently uncertain and subject to material changes as facts and
circumstances develop. Although variability is inherent in these estimates,
management believes the amounts provided are appropriate based upon the facts
available upon compilation of the consolidated financial statements.

RESERVES

The Company establishes and carries actuarially determined reserve liabilities
which are calculated to meet its future obligations. Changes in or deviations
from the assumptions used can significantly affect the Company's reserve levels
and related future operations.
Reserves for deferred annuity investment contracts and immediate annuities
without life contingent benefits are equal to cumulative deposits less charges
and withdrawals plus credited interest thereon (rates range from 1.5% to 11.9%
for all years presented), net of adjustments for investment experience that the
Company is entitled to reflect in future credited interest. These reserves also
include unrealized gains/losses related to investments and unamortized realized
gains/losses on investments for experience-rated contracts. Reserves on
experience-rated contracts reflect the rights of contractholders, plan
participants, and the Company.

Reserves for immediate annuities with life contingent benefits are computed on
the basis of assumed interest discount rates, mortality, and expenses, including
a margin for adverse deviations. Such assumptions generally vary by plan, year
of issue and policy duration. Reserve interest rates range from 4.9% to 9.5% for
all years presented.

Because the sale of the domestic individual life insurance business on October
1, 1998 was substantially in the form of an indemnity reinsurance agreement, the
Company includes an amount in reinsurance recoverable on the Consolidated
Balance Sheets, which approximates the Company's total individual life reserves.

Unpaid claims and claim expenses for all lines of insurance include benefits for
reported losses and estimates of benefits for losses incurred but not reported.

OTHER-THAN-TEMPORARY IMPAIRMENT TESTING

The Company's accounting policy requires that a decline in the value of an
investment below its amortized cost basis be assessed to determine if the
decline is other-than-temporary. If so, the investment is deemed to be
other-than-temporarily impaired, and a charge is recorded in net realized
capital losses equal to the difference between fair value and the amortized cost
basis of the investment. The fair value of the other-than-temporarily impaired
investment becomes its new cost basis.

                                       14
<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)
CRITICAL ACCOUNTING POLICIES (continued)

In addition, the Company invests in structured securities that meet the criteria
of Emerging Issues Task Force ("EITF") Issue No. 99-20, "Recognition of Interest
Income and Impairment on Purchased and Retained Beneficial Interests in
Securitized Financial Assets." Under EITF Issue No. 99-20, a determination of
the required impairment is based on credit risk and the possibility of
significant prepayment risk that restricts the Company's ability to recover the
investment. An impairment is recognized if the fair value of the security is
less than amortized cost and there has been an adverse change in cash flow since
the remeasurement date. When a decline in fair value is determined to be
other-than-temporary, the individual security is written down to fair value and
the loss is accounted for as a realized loss.

The evaluation of other-than-temporary impairments included in the General
Account is a quantitative and qualitative process, which is subject to risks and
uncertainties and is intended to determine whether declines in the fair value of
investments should be recognized in current period earnings. The risks and
uncertainties include the length of time and extent to which the fair value has
been less than amortized cost, changes in general economic conditions, the
issuer's financial condition or near-term recovery prospects, and the effects of
changes in interest rates.

AMORTIZATION OF DEFERRED ACQUISITION COSTS AND VALUE OF BUSINESS ACQUIRED

DAC represents policy acquisition costs that have been capitalized and are
subject to amortization. Such costs consist principally of certain
commissions, underwriting, contract issuance, and certain agency expenses,
related to the production of new and renewal business.

VOBA represents the outstanding value of in force business capitalized and is
subject to amortization in purchase accounting when the Company was acquired.
The value is based on the present value of estimated net cash flows embedded
in the Company's contracts.

The amortization methodology used for DAC and VOBA varies by product type.
Statement of Financial Accounting Standards ("FAS") No. 60, "Accounting and
Reporting by Insurance Enterprises," applies to traditional life insurance
products, primarily whole life and term life insurance contracts. Under FAS No.
60, DAC and VOBA are amortized over the premium payment period, in proportion to
the premium revenue recognized.

FAS No. 97, "Accounting and Reporting by Insurance Enterprises for Certain
Long-Duration Contracts and for Realized Gains and Losses from the Sale of
Investments," applies to universal life and investment-type products, such as
fixed and variable deferred annuities. Under FAS No. 97, DAC and VOBA are
amortized, with interest, over the life of the related contracts (usually 25
years) in relation to the present value of estimated future gross profits from
investment, mortality, and expense margins; asset-based fees, policy
administration, and surrender charges; less policy maintenance fees and
non-capitalized commissions, as well as realized gains and losses on
investments.

Changes in assumptions can have a significant impact on DAC and VOBA balances
and amortization rates. Several assumptions are considered significant in the
estimation of future gross profits associated with variable deferred annuity
products. One of the most significant assumptions involved in the estimation of
future gross profits is the assumed return associated with the variable account
performance. To reflect the volatility in the equity markets, this assumption
involves a combination of near-term expectations and long-term assumptions
regarding market performance. The overall return on the variable account is
dependent on multiple factors,
                                       15
<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)
CRITICAL ACCOUNTING POLICIES (continued)

including the relative mix of the underlying sub-accounts among bond funds
and equity funds, as well as equity sector weightings. Other significant
assumptions include surrender and lapse rates, estimated interest spread, and
estimated mortality.

Due to the relative size and sensitivity to minor changes in underlying
assumptions of DAC and VOBA balances, the Company performs a quarterly and
annual analysis of DAC and VOBA for the annuity and life businesses,
respectively. The DAC and VOBA balances are evaluated for recoverability and are
reduced to the extent that estimated future gross profits are inadequate to
recover the asset.

At each evaluation date, actual historical gross profits are reflected, and
estimated future gross profits and related assumptions are evaluated for
continued reasonableness. Any adjustment in estimated profit requires that the
amortization rate be revised ("unlocking"), retroactively to the date of the
policy or contract issuance. The cumulative prior period adjustment is
recognized as a component of current period amortization. In general, increases
in investment, mortality, and expense margins, and thus estimated future
profits, lower the rate of amortization. However, decreases in investment,
mortality, and expense margins, and thus estimated future profits, increase the
rate of amortization.

ANALYSIS OF DAC/VOBA

During 2004, VOBA amortization increased principally due to higher actual
gross profits, as a result of the margins earned on higher fixed and variable
assets and fewer other-than-temporary impairments. Also, surrenders increased,
which resulted in higher amortization for certain business.

The actual Separate Account return in 2004 exceeded the long-term assumption,
thereby producing deceleration of DAC/VOBA amortization of $2.6 before tax. As a
part of the regular analysis of DAC/VOBA, at the end of 2004, the Company
unlocked its assumptions regarding policyholder withdrawal behavior. Based on
experience studies, assumed rates of full surrender for variable annuities were
modified downward, producing a deceleration of DAC/VOBA amortization of $1.2
before tax. The combined effect of the actual variable return for 2004 exceeding
long-term assumptions and modification of expectations regarding future
withdrawal behavior was a deceleration of DAC/VOBA amortization totaling $3.8
before tax, or $2.5, net of $1.3 million of federal income tax expense.

During 2003 the Company reset long-term assumptions for the Separate Account
returns from 9.0% to 8.5% (gross before rate of return management fees and
mortality, expense, and other policy charges), reflecting a blended return of
equity and other sub-accounts. The 2003 unlocking adjustment was primarily
driven by improved market performance compared to expected performance during
2003. For the year ended December 31, 2003, the Company recorded a deceleration
of DAC/VOBA amortization totaling $3.7 before tax, or $2.4, net of $1.3 of
federal income tax expense.

As part of the regular analysis of DAC/VOBA, at the end of 2002, the Company
unlocked its long-term rate of return assumptions. The Company reset
long-term return assumptions for the Separate Account returns to 9.0% (gross
before fund management fees and mortality, expense, and other policy
charges), as of December 31, 2002, reflecting a blended return of equity and
other sub-accounts. The unlocking adjustment in 2002 was primarily driven by
the sustained downturn in the equity markets and revised expectations for
future returns. Dring 2002, the Company recorded an acceleration of DAC/VOBA
amortization totaling $45.6 before tax, or $29.7, net of $15.9 of federal
income tax benefit.

                                       16
<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)
CRITICAL ACCOUNTING POLICIES (continued)

RESULTS OF OPERATIONS

YEAR ENDED DECEMBER 31, 2004 COMPARED TO YEAR ENDED DECEMBER 31, 2003

NET INCOME: Net income increased by $44.7 to $199.3 for 2004, from $154.6 for
2003. Higher net income is the result of higher fee income and higher investment
income and margins, partially offset by an increase in interest credited and
other benefits to contractholders, operating expenses, and the amortization of
VOBA.

NET INVESTMENT INCOME: Net investment income from General Account assets
increased $64.0 to $983.1 for 2004 from $919.1 for 2003. The increase is
primarily related to higher fixed assets under management in 2004, as well as to
the inclusion of interest income on the guaranteed portion of the separate
accounts beginning in 2004 as required with the adoption of Statement of
Position ("SOP") 03-1, "Accounting and Reporting by Insurance Enterprises for
Certain Nontraditional Long-Duration Contracts and for Separate Accounts."

FEE INCOME: Fee income increased $59.9 to $455.7 for 2004 from $395.8 for 2003.
A substantial portion of fee income is calculated based on variable assets under
management. The increase in fee income was primarily related to an increase in
the Company's average variable assets under management due to strong sales and
positive equity market performance in 2004 and 2003.

PREMIUMS: Premiums for 2004 decreased by $11.6 to $38.5 from $50.1 for 2003,
primarily due to a decrease in sales of immediate annuities with life
contingencies.

NET REALIZED CAPITAL GAINS: Net realized capital gains for 2004 decreased by
$39.3 to $25.2 from $64.5 for 2003. The decrease in gains is primarily due to
rising interest rates in 2004 partially offset by a decrease in
other-than-temporary impairments. In an increasing rate environment, the market
value of fixed maturities in the portfolios decreases, which in turn results in
lower realized gains upon sale.

INTEREST CREDITED AND OTHER BENEFITS TO CONTRACTOWNERS: Interest credited and
other benefits to contractowners increased $16.0 to $739.4 for 2004 from
$723.4 for 2003. The increase in the balance in the year was primarily due to
an increase in average assets under management with fixed options, as well as to
the inclusion of interest credited to contractowners on the guaranteed portion
of the separate accounts, as required by SOP 03-1, partially offset by a
decrease in credited interest rates to contractowners resulting from a
management decision to lower credited rates to contractowners.

OPERATING EXPENSES: Operating expenses increased by $10.1 to $394.0 for 2004
from $383.9 for 2003. The increase is primarily related to the growth of the
business.

AMORTIZATION OF DAC AND VOBA: Amortization of DAC and VOBA increased $20.9 to
$127.4 for 2004, from $106.5 for 2003. The increase is primarily related to
higher VOBA amortization of $17.2. Amortization of long-duration products is
recorded in proportion to actual and estimated future gross profits.
Estimated gross profits are computed based on assumptions related to the
underlying contracts, including but not limited to interest margins,
surrenders, withdrawals, expenses, and asset growth. VOBA amortization
increased principally due to higher actual gross profits, as a result of the
margins earned on higher fixed and variable assets and fewer
other-than-temporary impairments.

                                    17

<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)

FINANCIAL CONDITION

INVESTMENTS

INVESTMENT STRATEGY

The Company's investment strategy for its General Account investments
involves diversification by asset class, and seeks to add economic
diversification and to reduce the risks of credit, liquidity, and embedded
options within certain investment products, such as convexity risk on
collateralized mortgage obligations and call options. The investment
management function is centralized under ING Investment Management LLC
("IIM"), an affiliate of the Company, pursuant to an investment advisory
agreement. Separate portfolios are established for each general type of
product within the Company.

The Company invests its General Account primarily in fixed maturity
investments, including publicly issued bonds (including government bonds),
privately placed notes and bonds, mortgage-backed securities, and
asset-backed securities. The primary investment strategy is to optimize the
risk-adjusted return through superior asset selection predicated on a
developed relative value approach, credit research and monitoring, superior
management of interest rate risk, and active exploration into new investment
product opportunities. Investments are purchased when market returns,
adjusted for risk and expenses, are sufficient to profitably support growth
of the liability block of business. In addition, assets and liabilities are
analyzed and reported for internal management purposes on an option-adjusted
basis. The level of required capital of given transactions is a primary
factor in determining relative value among different investment and liability
alternatives, within the scope of each product type's objective. An active
review of existing holdings identifies specific assets that could be
effectively traded in order to enhance the risk-adjusted returns of the
portfolio, while minimizing adverse tax and accounting impacts. The Company
strives to maintain a portfolio average asset quality rating of A, excluding
mortgage loans, but including mortgage-backed securities, which are reported
with bonds, based on Standard & Poor's ("S&P") ratings classifications.

The Company's use of derivatives is limited mainly to hedging purposes to reduce
the Company's exposure to cash flow variability of assets and liabilities,
interest rate risk, and market risk.

PORTFOLIO COMPOSITION

The following table presents the investment portfolio at December 31, 2004 and
2003.

<Table>
<Caption>
                                                                 2004                            2003
                                                     ----------------------------    ----------------------------
                                                      CARRYING VALUE          %       CARRYING VALUE          %
- -----------------------------------------------------------------------------------------------------------------
                                                                                                
Fixed maturities, including securities pledged       $   18,425.6            92.1%   $   17,694.5            93.4%
Equity securities                                           162.6             0.8%          161.9             0.9%
Mortgage loans on real estate                             1,090.2             5.5%          754.5             4.0%
Policy loans                                                262.7             1.3%          270.3             1.4%
Other investments                                            57.0             0.3%           53.6             0.3%
- -----------------------------------------------------------------------------------------------------------------
                                                     $   19,998.1           100.0%   $   18,934.8           100.0%
=================================================================================================================
</Table>

                                        18

<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)
FINANCIAL CONDITION (continued)

FIXED MATURITIES

Fixed maturities available-for-sale as of December 31, 2004, were as follows:

<Table>
<Caption>
                                                                       GROSS          GROSS
                                                      AMORTIZED      UNREALIZED     UNREALIZED        FAIR
                                                        COST           GAINS          LOSSES          VALUE
- --------------------------------------------------------------------------------------------------------------
                                                                                      
Fixed maturities:
U.S. government and government agencies
  and authorities                                    $      197.3   $        0.9   $        0.9   $      197.3

States, municipalities and political
  subdivisions                                               32.1            0.2            0.9           31.4

U.S. corporate securities:
    Public utilities                                      1,207.6           50.0            5.0        1,252.6
    Other corporate securities                            5,846.5          275.0           25.4        6,096.1
- --------------------------------------------------------------------------------------------------------------
  Total U.S. corporate securities                         7,054.1          325.0           30.4        7,348.7
- --------------------------------------------------------------------------------------------------------------

Foreign securities:
    Government                                              660.2           33.9            3.1          691.0
    Other                                                 1,656.4           78.4            6.1        1,728.7
- --------------------------------------------------------------------------------------------------------------
  Total foreign securities                                2,316.6          112.3            9.2        2,419.7
- --------------------------------------------------------------------------------------------------------------

Residential mortgage-backed securities                    5,497.6           65.6           58.2        5,505.0

Commercial mortgage-backed securities                     1,491.2           73.2            4.4        1,560.0

Other asset-backed securities                             1,354.6           22.6           13.7        1,363.5
- --------------------------------------------------------------------------------------------------------------
Total fixed maturities, including fixed maturities
  pledged                                                17,943.5          599.8          117.7       18,425.6

Less: fixed maturities pledged to creditors               1,258.8           18.0            2.5        1,274.3
- --------------------------------------------------------------------------------------------------------------

Fixed maturities                                     $   16,684.7   $      581.8   $      115.2   $   17,151.3
==============================================================================================================
</Table>

                                       19
<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)
FINANCIAL CONDITION (continued)

Fixed maturities available-for-sale as of December 31, 2003, were as follows:

<Table>
<Caption>
                                                                       GROSS          GROSS
                                                      AMORTIZED      UNREALIZED     UNREALIZED       FAIR
                                                        COST           GAINS          LOSSES         VALUE
- --------------------------------------------------------------------------------------------------------------
                                                                                      
Fixed maturities:
U.S. government and government agencies
  and authorities                                    $      350.0   $        1.7   $        0.3   $      351.4

States, municipalities and political
  subdivisions                                                2.1            0.1             --            2.2

U.S. corporate securities:
    Public utilities                                        970.7           48.9           11.4        1,008.2
    Other corporate securities                            5,568.1          327.9           29.1        5,866.9
- --------------------------------------------------------------------------------------------------------------
  Total U.S. corporate securities                         6,538.8          376.8           40.5        6,875.1
- --------------------------------------------------------------------------------------------------------------

Foreign securities:
    Government                                              605.2           33.7            2.8          636.1
    Other                                                 1,364.7           74.5           11.0        1,428.2
- --------------------------------------------------------------------------------------------------------------
  Total foreign securities                                1,969.9          108.2           13.8        2,064.3
- --------------------------------------------------------------------------------------------------------------

Residential mortgage-backed securities                    5,903.7           91.8           35.1        5,960.4

Commercial mortgage-backed securities                     1,278.5          105.0            3.3        1,380.2

Other asset-backed securities                             1,036.4           34.0            9.5        1,060.9
- --------------------------------------------------------------------------------------------------------------
Total fixed maturities, including fixed
  maturities pledged                                     17,079.4          717.6          102.5       17,694.5

Less: fixed maturities pledged to creditors               1,624.4           23.8            3.4        1,644.8
- --------------------------------------------------------------------------------------------------------------

Fixed maturities                                     $   15,455.0   $      693.8   $       99.1   $   16,049.7
==============================================================================================================
</Table>

At December 31, 2004 and 2003, the Company's carrying value of
available-for-sale fixed maturities, including fixed maturities pledged to
creditors, (hereinafter referred to as "total fixed maturities") represented
92.1% and 93.4% of the total General Account invested assets, respectively. For
the same periods, $13,714.0, or 74.4% of total fixed maturities and $13,744.9,
or 77.7% of total fixed maturities, respectively, supported experience-rated
products. Total fixed maturities reflected net unrealized capital gains of
$482.1 and $615.1 at December 31, 2004 and 2003, respectively.

It is management's objective that the portfolio of fixed maturities be of high
quality and be well diversified by market sector. The fixed maturities in the
Company's portfolio are generally rated by external rating agencies and, if not
externally rated, are rated by the Company on a basis believed to be similar to
that used by the rating

                                       20
<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)
FINANCIAL CONDITION (continued)

agencies. The average quality rating of the Company's fixed maturities
portfolio was AA- at December 31, 2004 and 2003. Ratings are calculated using
a rating hierarchy that considers S&P, Moody's, and internal ratings.

Total fixed maturities by quality rating category, including fixed maturities
pledged to creditors, were as follows at December 31:

<Table>
<Caption>
                                                                 2004                         2003
                                                     ---------------------------   ---------------------------
                                                         FAIR          % OF            FAIR          % OF
                                                         VALUE         TOTAL           VALUE         TOTAL
- --------------------------------------------------------------------------------------------------------------
                                                                                             
AAA                                                  $    8,675.4           47.1%  $    9,036.6           51.1%
AA                                                          910.4            4.9%         756.2            4.3%
A                                                         3,754.3           20.4%       3,374.7           19.1%
BBB                                                       4,311.4           23.4%       3,774.4           21.3%
BB                                                          698.9            3.8%         567.3            3.2%
B and below                                                  75.2            0.4%         185.3            1.0%
- --------------------------------------------------------------------------------------------------------------
Total                                                $   18,425.6          100.0%  $   17,694.5          100.0%
==============================================================================================================
</Table>

95.8% of fixed maturities were invested in securities rated BBB and above
(Investment Grade) at December 31, 2004 and 2003.

Fixed maturities rated BB and below (Below Investment Grade) may have
speculative characteristics and changes in economic conditions or other
circumstances are more likely to lead to a weakened capacity of the issuer to
make principal and interest payments than is the case with higher rated fixed
maturities.

Total fixed maturities by market sector, including fixed maturities pledged to
creditors, were as follows, at December 31:

<Table>
<Caption>
                                                                 2004                         2003
                                                     ---------------------------   ---------------------------
                                                         FAIR          % OF            FAIR          % OF
                                                         VALUE         TOTAL           VALUE         TOTAL
- --------------------------------------------------------------------------------------------------------------
                                                                                             
U.S. Corporate                                       $    7,380.1           40.1%  $    6,877.3           38.9%
Residential Mortgage-backed                               5,505.0           29.9%       5,960.4           33.7%
Foreign (1)                                               2,419.7           13.1%       2,064.3           11.6%
Commercial/Multifamily Mortgage-backed                    1,560.0            8.5%       1,380.2            7.8%
Asset-backed                                              1,363.5            7.4%       1,060.9            6.0%
U.S. Treasuries/Agencies                                    197.3            1.0%         351.4            2.0%
- --------------------------------------------------------------------------------------------------------------
Total                                                $   18,425.6          100.0%  $   17,694.5          100.0%
==============================================================================================================
</Table>

(1)  Primarily U.S. dollar denominated

The amortized cost and fair value of total fixed maturities as of December
31, 2004 are shown below by contractual maturity. Actual maturities may
differ from contractual maturities because securities may be restructured,
called, or prepaid.

                                       21
<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)
FINANCIAL CONDITION (continued)

<Table>
<Caption>
                                                                           AMORTIZED              FAIR
                                                                             COST                 VALUE
- -------------------------------------------------------------------------------------------------------------
                                                                                      
Due to mature:
  One year or less                                                     $           395.8    $           400.0
  After one year through five years                                              3,650.0              3,727.4
  After five years through ten years                                             3,128.8              3,256.4
  After ten years                                                                2,425.5              2,613.3
  Mortgage-backed securities                                                     6,988.8              7,065.0
  Other asset-backed securities                                                  1,354.6              1,363.5
  Less: fixed maturities pledged to creditors                                    1,258.8              1,274.3
- -------------------------------------------------------------------------------------------------------------
  Fixed maturities                                                     $        16,684.7    $        17,151.3
=============================================================================================================
</Table>

At December 31, 2004 and 2003, fixed maturities with carrying values of $10.9
and $11.2, respectively, were on deposit as required by regulatory authorities.

The Company did not have any investments in a single issuer, other than
obligations of the U.S. government, with a carrying value in excess of 10% of
the Company's shareholder's equity at December 31, 2004 or 2003.

MORTGAGE LOANS

Mortgage loans, primarily commercial mortgage loans, totaled $1,090.2 at
December 31, 2004 and $754.5 at December 31, 2003. These loans are reported at
amortized cost less impairment writedowns. If the value of any mortgage loan is
determined to be impaired (i.e., when it is probable that the Company will be
unable to collect on all amounts due according to the contractual terms of the
loan agreement), the carrying value of the mortgage loan is reduced to either
the present value of expected cash flows, cash flows from the loan (discounted
at the loan's effective interest rate), or fair value of the collateral. If the
loan is in foreclosure, the carrying value is reduced to the fair value of the
underlying collateral, net of estimated costs to obtain and sell. The carrying
value of the impaired loans is reduced by establishing a permanent write down
charged to realized loss. At December 31, 2004 and 2003, the Company had no
allowance for mortgage loan credit losses.

OTHER-THAN-TEMPORARY IMPAIRMENTS

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 time and the extent to which the fair
value has been less than amortized 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 fair value. If it is probable
that all amounts due according to the contractual terms of an investment will
not be collected, an other-than-temporary impairment is considered to have
occurred.

In addition, the Company invests in structured securities that meet the criteria
of Emerging Issues Task Force ("EITF") Issue No. 99-20 "Recognition of Interest
Income and Impairment on Purchased and Retained Beneficial Interests in
Securitized Financial Assets." Under EITF Issue No. 99-20, a determination of
the required impairment is based on credit risk and the possibility of
significant prepayment risk that restricts the

                                       22
<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)
FINANCIAL CONDITION (continued)

Company's ability to recover the investment. An impairment is recognized if the
fair value of the security is less than book value and there has been an adverse
change in cash flow since the last remeasurement date.

When a decline in fair value is determined to be other-than-temporary, the
individual security is written down to fair value and the loss is accounted for
as a realized loss.

The following table identifies the Company's other-than-temporary impairments by
type as of December 31:

<Table>
<Caption>
                                           2004                      2003                      2002
                                 -----------------------   -----------------------   -----------------------
                                                NO. OF                    NO. OF                    NO. OF
                                 IMPAIRMENT   SECURITIES   IMPAIRMENT   SECURITIES   IMPAIRMENT   SECURITIES
- ------------------------------------------------------------------------------------------------------------
                                                                                        
U.S. Corporate                   $       --           --   $      6.2            4   $      0.1            2
Residential mortgage-backed            13.5           53         88.2           83         40.0           33
Equities                                 --           --           --            2          0.1            2
Limited partnership                      --           --          2.0            1           --           --
- ------------------------------------------------------------------------------------------------------------
Total                            $     13.5           53   $     96.4           90   $     40.2           37
============================================================================================================
</Table>

NET REALIZED CAPITAL GAINS AND LOSSES

Net realized capital gains (losses) are comprised of the difference between the
carrying value of investments and proceeds from sale, maturity, and redemption,
as well as losses incurred due to impairment of investments. Net realized
capital gains (losses) on investments were as follows:

<Table>
<Caption>
                                                       YEAR ENDED DECEMBER 31,
                                                ------------------------------------
                                                   2004         2003         2002
- ------------------------------------------------------------------------------------
                                                                 
Fixed maturities                                $     24.7   $     63.9   $    (97.5)
Equity securities                                      0.5          0.6         (3.5)
Pretax net realized capital gains (losses)      $     25.2   $     64.5   $   (101.0)
- ------------------------------------------------------------------------------------
After-tax net realized capital gains (losses)   $     16.4   $     41.9   $    (65.7)
====================================================================================
</Table>

LIQUIDITY AND CAPITAL RESOURCES

Liquidity is the ability of the Company to generate sufficient cash flows to
meet the cash requirements of operating, investing, and financing activities.

SOURCES AND USES OF LIQUIDITY

The Company's principal sources of liquidity are product charges, investment
income, proceeds from the maturing and sale of investments, and capital
contributions. Primary uses of funds are payments of commissions and operating
expenses, interest and premium credits, investment purchases, contract
maturities, withdrawals and surrenders.

                                       23
<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)
LIQUIDITY AND CAPITAL RESOURCES (continued)

The Company's liquidity position is managed by maintaining adequate levels of
liquid assets, such as cash or cash equivalents and short-term investments. For
a description of the Company's asset/liability management strategy, see Item 7A,
"Quantitative and Qualitative Disclosures About Market Risk."

Additional sources of liquidity include borrowing facilities to meet
short-term cash requirements. ILIAC maintains a reciprocal loan agreement
with ING America Insurance Holdings, Inc. ("ING AIH"), an affiliate, whereby
either party can borrow from the other up to 3% of ILIAC's statutory admitted
assets as of the prior December 31 from one another. ILIAC also maintains a
$125.0 revolving loan agreement with SunTrust Bank and a $100.0 revolving
loan agreement with the Bank of New York. The Company had no outstanding
balance under any of these facilities as of December 31, 2004 and 2003.
Management believes that these sources of liquidity are adequate to meet the
Company's short-term cash obligations.

CAPITAL CONTRIBUTIONS AND DIVIDENDS

ILIAC did not receive capital contributions from its parent in 2004 and received
$230.0 and $164.3 in capital contributions during 2003 and 2002, respectively.

ILIAC has entered into agreements with IICA under which ILIAC has agreed to
cause IICA to have sufficient capital to meet certain capital and surplus
levels. ILIAC did not make capital contributions to IICA in 2004, 2003, or 2002.

The Company's ability to pay dividends to its parent is subject to the prior
approval of insurance regulatory authorities of the State of Connecticut for
payment of any dividend, which, when combined with other dividends paid within
the preceding 12 months, exceeds the greater of (1) 10% of statutory surplus at
prior year end or (2) ILIAC's prior year statutory net gain from operations.

ILIAC paid a cash dividend of $70.0 to Lion in 2004 and did not pay cash
dividends to Lion in 2003 or 2002. However, on February 28, 2002, ILIAC
contributed 100% of the stock of IA Holdco to HOLDCO in the form of a $60.1
dividend distribution.

SEPARATE ACCOUNTS

Separate Account assets and liabilities generally represent funds maintained to
meet specific investment objectives of contractowners who bear the investment
risk, subject, in limited cases, to certain minimum guaranteed rates. Investment
income and investment gains and losses generally accrue directly to such
contractowners. The assets of each account are legally segregated and are not
subject to claims that arise out of any other business of the Company or its
affiliates.

Separate Account assets supporting variable options under annuity contracts are
invested, as designated by the contractowner or participant (who bears the
investment risk subject, in limited cases, to certain minimum guarantees) under
a contract, in shares of mutual funds which are managed by the Company or its
affiliates, or other selected mutual funds not managed by the Company or its
affiliates.

                                       24
<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)
LIQUIDITY AND CAPITAL RESOURCES (continued)

Separate Account assets and liabilities are carried at fair value and shown as
separate captions in the Consolidated Balance Sheets. Deposits, investment
income and net realized and unrealized capital gains and losses of the Separate
Accounts are not reflected in the Consolidated Financial Statements (with the
exception of realized and unrealized capital gains and losses on the assets
supporting the guaranteed interest option). The Consolidated Statements of Cash
Flows do not reflect investment activity of the Separate Accounts.

Assets and liabilities of separate account arrangements that do not meet the
criteria in Statement of Position 03-1, "Accounting and Reporting by
Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and
for Separate Accounts," ("SOP 03-1") for presentation in the separate caption
in the Consolidated Balance Sheets (primarily guaranteed interest options)
and revenue and expenses related to such arrangements, are consolidated in
the financial statements in the General Account. At December 31, 2004 and
2003, unrealized gains of $7.3 and $55.7, respectively, on assets supporting
a guaranteed interest option are reflected in shareholder's equity.

OFF-BALANCE SHEET ARRANGEMENTS AND AGGREGATE CONTRACTUAL OBLIGATIONS

Through the normal course of investment operations, the Company commits to
either purchase or sell securities, commercial mortgage loans, or money market
instruments at a specified future date and at a specified price or yield. The
inability of counterparties to honor these commitments may result in either a
higher or lower replacement cost. Also, there is likely to be a change in the
value of the securities underlying the commitments. At December 31, 2004 and
2003, the Company had off-balance sheet commitments to purchase investments
equal to their fair value of $778.2 and $154.3, respectively.

As of December 31, 2004, the Company had certain contractual obligations due
over a period of time as summarized in the following table:

<Table>
<Caption>
                                                         PAYMENTS DUE BY PERIOD
                                     --------------------------------------------------------------
                                                   LESS THAN                             MORE THAN
CONTRACTUAL OBLIGATIONS                TOTAL        1 YEAR     1-3 YEARS     3-5 YEARS    5 YEARS
- ---------------------------------------------------------------------------------------------------
                                                                          
Operating Lease Obligations          $     48.0   $     16.7   $     29.5   $      1.8   $       --
Purchase Obligations                      778.2        778.2           --           --           --
Reserves for Insurance Obligations     28,754.6      3,187.9      5,660.3      4,554.9     15,351.5
- ---------------------------------------------------------------------------------------------------
Total                                $ 29,580.8   $  3,982.8   $  5,689.8   $  4,556.7   $ 15,351.5
===================================================================================================
</Table>

Operating lease obligations relate to the rental of office space under various
non-cancelable operating lease agreements that expire through January 2009.

Purchase obligations consist primarily of commitments to purchase investments
during 2005.

Reserves for insurance contract obligations consist of actuarially determined
liabilities for the Company to meet its further obligations under its variable
annuity, fixed annuity, and other investment and retirement products.

                                       25
<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)
LIQUIDITY AND CAPITAL RESOURCES (continued)

REINSURANCE

The Company utilizes indemnity reinsurance agreements to reduce its exposure to
large losses in all aspects of its insurance business. Such reinsurance permits
recovery of a portion of losses from reinsurers, although it does not discharge
the primary liability of the Company as direct insurer of the risks reinsured.
The Company evaluates the financial strength of potential reinsurers and
continually monitors the financial condition of reinsurers. Only those
reinsurance recoverable balances deemed probable of recovery are reflected as
assets on the Consolidated Balance Sheets.

SECURITIES LENDING

The Company engages in securities lending whereby certain securities from its
portfolio are loaned to other institutions for short periods of time. Initial
collateral, primarily cash, is required at a rate of 102% of the market value of
the loaned domestic securities. The collateral is deposited by the borrower with
a lending agent, and retained and invested by the lending agent according to the
Company's guidelines to generate additional income. The market value of the
loaned securities is monitored on a daily basis with additional collateral
obtained or refunded as the market value of the loaned securities fluctuates.

REPURCHASE AGREEMENTS

The Company engages in dollar repurchase agreements ("dollar rolls") and
repurchase agreements to increase the return on investments and improve
liquidity. These transactions involve a sale of securities and an agreement to
repurchase substantially the same securities as those sold. Company policies
require a minimum of 95% of the fair value of securities pledged under dollar
rolls and repurchase agreement transactions to be maintained as collateral. Cash
collateral received is invested in fixed maturities and the offsetting
collateral liability is included in borrowed money on the Consolidated Balance
Sheets. At December 31, 2004 and 2003, the carrying value of the securities
pledged in dollar rolls and repurchase agreements was $1,274.3 and $1,644.8,
respectively. The carrying value of the securities pledged in dollar rolls and
repurchase agreements is included in pledged securities on the Balance Sheets.
The repurchase obligation related to dollar rolls and repurchase agreements
totaled $1,057.4 and $1,519.3 at December 31, 2004 and 2003, respectively. The
repurchase obligation related to dollar rolls and repurchase agreements is
included in borrowed money on the Consolidated Balance Sheets.

The primary risk associated with short-term collateralized borrowings is that
the counterparty will 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, an amount that was not
material at December 31, 2004. The Company believes the counterparties to the
dollar roll and repurchase agreements are financially responsible and that the
counterparty risk is immaterial.

RISK-BASED CAPITAL

The National Association of Insurance Commissioners' ("NAIC") risk-based capital
requirements require insurance companies to calculate and report information
under a risk-based capital formula. These requirements are intended to allow
insurance regulators to monitor the capitalization of insurance companies based
upon the type and mixture of risks inherent in a company's operations. The
formula includes components

                                       26
<Page>

ITEM 7.   MANAGEMENT'S  NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
OPERATIONS AND FINANCIAL CONDITION (continued)
LIQUIDITY AND CAPITAL RESOURCES (continued)

for asset risk, liability risk, interest rate exposure, and other factors. ILIAC
has complied with the NAIC's risk-based capital reporting requirements. Amounts
reported indicate that ILIAC has total adjusted capital above all required
capital levels.

RECENTLY ADOPTED ACCOUNTING STANDARDS

(See Significant Accounting Policies in Notes to the Consolidated Financial
Statements for further information.)

ACCOUNTING AND REPORTING BY INSURANCE ENTERPRISES FOR CERTAIN NONTRADITIONAL
LONG-DURATION CONTRACTS AND FOR SEPARATE ACCOUNTS

The Company adopted SOP 03-1 on January 1, 2004. SOP 03-1 establishes several
new accounting and disclosure requirements for certain nontraditional
long-duration contracts and for separate accounts including, among other things,
a requirement that assets and liabilities of separate account arrangements that
do not meet certain criteria be accounted for as general account assets and
liabilities, and that revenues and expenses related to such arrangements be
consolidated with the respective lines in the Consolidated Statements of
Operations. In addition, SOP 03-1 requires that additional liabilities be
established for certain guaranteed death and other benefits and for products
with certain patterns of cost of insurance charges. In addition, sales
inducements provided to contractholders must be recognized on the Consolidated
Balance Sheets separately from deferred acquisition costs and amortized as a
component of benefits expense using methodologies and assumptions consistent
with those used for amortization of deferred policy acquisition costs.

The Company evaluated all requirements of SOP 03-1 which resulted in the
consolidation of the Separate Account supporting the guarantee option into the
General Account and deferring, amortizing, and recognizing separately, sales
inducements to contractholders. Requirements to establish additional liabilities
for minimum guaranteed benefits are also applicable to the Company, however, the
Company's policies on contract liabilities have historically been, and continue
to be, in conformity with the newly established requirements. Requirements for
recognition of additional liabilities for products with certain patterns of cost
of insurance charges are not applicable to the Company. The adoption of SOP 03-1
did not have a significant effect on the Company's financial position, results
of operations, or cash flows.

In the fourth quarter of 2004, the Company implemented Technical Practice Aid
6300.05 - 6300.08, "Q&As Related to the Implementation of SOP 03-1, Accounting
and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration
Contracts and for Separate Accounting" (the "TPA").

The TPA, which was approved in September 2004, provides additional guidance
regarding certain implicit assessments that may be used in the testing of the
base mortality function on contracts, which is performed to determine whether
additional liabilities are required in conjunction with SOP 03-1. In
addition, the TPA provides additional guidance surrounding the allowed level
of aggregation of additional liabilities determined under SOP 03-1. The
adoption of the TPA did not have an impact on the Company's financial
position, results of operations, or cash flows.

The implementation of SOP 03-1 also raised questions regarding the
interpretation of the requirements of FAS No. 97, "Accounting and Reporting
by Insurance Enterprises for Certain Long-Duration Contracts and for Realized
Gains and Losses from the Sale of Investments," concerning when it is
appropriate to record an

                                       27
<Page>

ITEM 7.   MANAGEMENT'S NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
          OPERATIONS AND FINANCIAL CONDITION (continued)
RECENTLY ADOPTED ACCOUNTING STANDARDS (continued)

unearned revenue liability related to the insurance benefit function. To
clarify its position, the Financial Accounting Standards Board ("FASB")
issued FASB Staff Position No. FAS 97-1 ("FSP FAS 97-1"), "Situations in
Which Paragraphs 17(b) and 20 of FASB Statement No. 97, Permit or Require
Accrual of an Unearned Revenue Liability," effective for fiscal periods
beginning subsequent to the date the guidance was issued, June 18, 2004. The
Company adopted FSP FAS 97-1 on July 1, 2004. The adoption of FSP FAS 97-1
did not have an impact on the Company's financial position, results of
operations, or cash flows.

NEW ACCOUNTING PRONOUNCEMENTS

In December 2004, the FASB issued FAS No. 123 (revised 2004), "Share-Based
Payment" ("FAS 123R"), which requires that all share-based payments be
recognized in the financial statements based upon the fair value. FAS 123R is
effective at the beginning of the first interim or annual period beginning after
June 15, 2005. Earlier adoption is encouraged. FAS 123R provides two transition
methods, modified-prospective and modified-retrospective.

The modified-prospective method recognizes the grant-date fair value of
compensation for new awards granted after the effective date and unvested awards
beginning in the fiscal period in which the recognition provisions are first
applied. Prior periods are not restated. The modified-retrospective method
permits entities to restate prior periods by recognizing the compensation cost
based on amounts previously reported in the pro forma footnote disclosures as
required under FAS No. 123, "Accounting for Stock-Based Compensation."

The Company intends to early adopt the provisions of FAS 123R on January 1, 2005
using the modified-prospective method. The adoption of FAS 123R is not expected
to have a material impact on the Company's financial position, results of
operations or cash flows. Prior to January 2005, the Company applied the
intrinsic value-based provisions set forth in Accounting Principles Board
Opinion No. 25, "Accounting for Stock Issued to Employees". Under the intrinsic
value method, compensation expense is determined on the measurement date, which
is the first date on which both the number of shares the employee is entitled to
receive and the exercise price are known. Compensation expense, if any, is
measured based on the award's intrinsic value, which is the excess of the market
price of the stock over the exercise price on the measurement date.

LEGISLATIVE INITIATIVES

Certain elements of the Jobs and Growth Tax Relief Reconciliation Act of
2003, in particular the reduction in the tax rates on long-term capital gains
and corporate dividends, could impact the relative competitiveness of the
Company's products, especially variable annuities. While sales of products do
not appear to have been reduced to date, the long term effect of the Job and
Growth Act of 2003 on the Company's financial condition or results of
operations cannot be reasonably estimated at this time.

The American Jobs Creation Act of 2004 allows tax-free distributions to be
made from the Company's Policyholders' Surplus Account in 2005 and 2006.
Under prior law, the Company was allowed to defer from taxation a portion of
statutory income under certain circumstances. The deferred income was
accumulated in the Policyholders' Surplus Account and is taxable only under
conditions that management considers to be remote. Therefore, no federal
income taxes have been provided on the accumulated balance of $17.2 as of
December 31, 2004. Based on currently available information, the Company
anticipates that the new law will permanently eliminate any potential tax on
the accumulated balance of $17.2.

                                       28
<Page>

ITEM 7.   MANAGEMENT'S NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
          OPERATIONS AND FINANCIAL CONDITION (continued)
LEGISLATIVE INITIATIVES (continued)

Other legislative proposals under consideration include repealing the estate
tax, reducing the taxation on annuity benefits, changing the taxation of
products, and changing life insurance company taxation. Some of these
proposals, if enacted, could have a material effect on life insurance,
annuity and other retirement savings product sales. The impact on the
Company's products cannot be predicted.

Legislation to restructure the Social Security System and expand private
pension plan incentives also may be considered. Prospects for enactment and
the ultimate effect of these proposals are uncertain.

REGULATORY MATTERS

As with many financial services companies, the Company and its affiliates have
received informal and formal requests for information from various state and
federal governmental agencies and self-regulatory organizations in connection
with inquiries and investigations of the products and practices of the financial
services industry. In each case, the Company and its affiliates have been and
are providing full cooperation.

FUND REGULATORY ISSUES

Since 2002, there has been increased governmental and regulatory activity
relating to mutual funds and variable insurance products. This activity has
primarily focused on inappropriate trading of fund shares, revenue sharing and
directed brokerage, compensation, sales practices and suitability, arrangements
with service providers, pricing, compliance and controls, and adequacy of
disclosure.

In addition to responding to governmental and regulatory requests on fund
regulatory issues, ING management, on its own initiative, conducted, through
special counsel and a national accounting firm, an extensive internal review of
mutual fund trading in ING insurance, retirement, and mutual fund products. The
goal of this review was to identify any instances of inappropriate trading in
those products by third parties or by ING investment professionals and other ING
personnel.

The internal review identified several isolated arrangements allowing third
parties to engage in frequent trading of mutual funds within the variable
insurance and mutual fund products of certain affiliates of the Company, and
identified other circumstances where frequent trading occurred despite measures
taken by ING intended to combat market timing. Each of the arrangements has been
terminated and disclosed to regulators, to the independent trustees of ING Funds
(U.S.) and in Company reports previously filed with the Securities and Exchange
Commission ("SEC") pursuant to the Securities Exchange Act of 1934, as
amended.

An affiliate of the Company, ING Funds Distributors, LLC ("IFD") has received
notice from the staff of the National Association of Securities Dealers ("NASD")
that the staff has made a preliminary determination to recommend that
disciplinary action be brought against IFD and one of its registered persons for
violations of the NASD Conduct Rules and federal securities laws in connection
with frequent trading arrangements.

Other regulators, including the SEC and the New York Attorney General, are
also likely to take some action with respect to certain ING affiliates before
concluding their investigation of ING relating to fund trading. The potential
outcome of such action is difficult to predict but could subject certain
affiliates to adverse consequences, including, but not limited to, settlement
payments, penalties, and other financial liability. It is

                                       29
<Page>

ITEM 7.   MANAGEMENT'S NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
          OPERATIONS AND FINANCIAL CONDITION (continued)
REGULATORY MATTERS (continued)

not currently anticipated, however, that the actual outcome of such action
will have a material adverse effect on ING or ING's U.S.-based operations,
including the Company.

ING has agreed to indemnify and hold harmless the ING Funds from all damages
resulting from wrongful conduct by ING or its employees or from ING's
internal investigation, any investigations conducted by any governmental or
self-regulatory agencies, litigation or other formal proceedings, including
any proceedings by the SEC. Management reported to the ING Funds Board that
ING management believes that the total amount of any indemnification
obligations will not be material to ING or ING's U.S.-based operations,
including the Company.

OTHER REGULATORY MATTERS

The New York Attorney General and other regulators are also conducting broad
inquiries and investigations involving the insurance industry. These initiatives
currently focus on, among other things, compensation and other sales incentives,
potential conflicts of interest, potential anti-competitive activity, marketing
practices, certain financial reinsurance arrangements, and disclosure. It is
likely that the scope of these investigations will further broaden before the
investigations are concluded. U.S. affiliates of ING have received formal and
informal requests in connection with such investigations, and are cooperating
fully with each request for information.

These initiatives may result in new legislation and regulation that could
significantly affect the financial services industry, including businesses in
which the Company is engaged.

In light of these and other developments, U.S. affiliates of ING, including the
Company, periodically review whether modifications to their business practices
are appropriate.

For further discussion of the Company's regulatory matters, see "Risk Factors"
in Part 1, Item 1 "Business."

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Asset/liability management is integrated into many aspects of the Company's
operations, including investment decisions, product development, and
determination of crediting rates. As part of the risk management process,
different economic scenarios are modeled, including cash flow testing required
for insurance regulatory purposes, to determine that existing assets are
adequate to meet projected liability cash flows. Key variables in the modeling
process include interest rates, anticipated contractowner behavior, and variable
separate account performance. Contractowners bear the investment risk related to
variable annuity products, subject, in limited cases, to certain minimum
guaranteed rates.

The fixed account liabilities are supported by a portfolio principally
composed of fixed rate investments that can generate predictable, steady
rates of return. The portfolio management strategy for the fixed account
considers the assets available-for-sale. This enables the Company to respond
to changes in market interest rates, changes in prepayment risk, changes in
relative values of asset sectors and individual securities and loans, changes
in credit quality outlook, and other relevant factors. The objective of
portfolio management is to maximize returns, taking into account interest
rate and credit risk, as well as other risks. The Company's asset/liability
management discipline includes strategies to minimize exposure to loss as
interest rates and economic and market conditions change.

                                       30
<Page>

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK (continued)

On the basis of these analyses, management believes there is currently no
material solvency risk to the Company.

INTEREST RATE RISK

The Company defines interest rate risk as the risk of an economic loss due to
adverse changes in interest rates. This risk arises from the Company's primary
activity of investing fixed annuity premiums received in interest-sensitive
assets and carrying these funds as interest-sensitive liabilities. The Company
manages the interest rate risk in its assets relative to the interest rate risk
in its liabilities. A key measure used to quantify this exposure is duration.
Duration measures the sensitivity of the assets and liabilities to changes in
interest rates.

To calculate duration related to annuities, the Company projects asset and
liability cash flows under stochastic arbitrage free interest rate scenarios and
calculates their net present value using LIBOR/swap spot rates. Duration is
calculated by revaluing these cash flows given a small change in interest rates
and determining the percentage change in the fair value. The cash flows used in
this calculation include the expected coupon and principal payments on the
assets and all benefit cash flows on the interest-sensitive liabilities. The
projections include assumptions that reflect the effect of changing interest
rates on the prepayment, lapse, leverage, and/or option features of instruments,
where applicable. Such assumptions relate primarily to mortgage-backed
securities, collateralized mortgage obligations, callable corporate obligations,
and fixed rate deferred and immediate annuities.

For further discussion of the Company's interest rate risks, see "Risk
Factors" in Part 1, Item 1 "Business."

MARKET RISK

The Company's operations are significantly influenced by changes in the
equity markets. The Company's profitability depends largely on the amount of
assets under management, which is primarily driven by the level of sales,
equity market appreciation and depreciation, and the persistency of the in
force block of business. Prolonged and precipitous declines in the equity
markets can have a significant impact on the Company's operations. As a
result, sales of variable products may decline and surrender activity may
increase, as customer sentiment towards the equity market turns negative.
Lower assets under management will have a negative impact on the Company's
financial results, primarily due to lower fee income on variable annuities.
Furthermore, the Company may experience a reduction in profit margins if a
significant portion of the assets held in the variable annuity separate
account move to the general account and the Company is unable to earn an
acceptable investment spread, particularly in light of the low interest rate
environment and the presence of contractually guaranteed interest credited
rates.

In addition, prolonged declines in the equity market may also decrease the
Company's expectations of future gross profits, which are utilized to determine
the amount of DAC/VOBA to be amortized in a given financial statement period. A
significant decrease in the Company's estimated gross profits would require the
Company to accelerate the amount of DAC/VOBA amortization in a given period,
potentially causing a material adverse deviation in the period's net income.
Although an acceleration of DAC/VOBA amortization would have a negative impact
on the Company's earnings, it would not affect the Company's cash flow or
liquidity position. For further discussion, see "Risk Factors" in Part 1, Item 1
"Business."

                                       31
<Page>

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<Table>
<Caption>
                                                                                               PAGE
                                                                                               ----
                                                                                              
Report of Independent Registered Public Accounting Firm                                          33

Consolidated Financial Statements:

     Consolidated Statements of Operations for the years ended
       December 31, 2004, 2003 and 2002                                                          34

     Consolidated Balance Sheets as of December 31, 2004 and 2003                                35

     Consolidated Statements of Changes in Shareholder's Equity for the years ended
        December 31, 2004, 2003 and 2002                                                         36

     Consolidated Statements of Cash Flows for the years ended
       December 31, 2004, 2003 (Restated) and 2002 (Restated)                                    37

Notes to Consolidated Financial Statements                                                       38
</Table>

                                       32
<Page>

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


The Board of Directors
ING Life Insurance and Annuity Company

We have audited the accompanying consolidated balance sheets of ING Life
Insurance and Annuity Company as of December 31, 2004 and 2003, and the
related consolidated statements of operations, changes in shareholder's
equity, and cash flows for each of the three years in the period ended
December 31, 2004. 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 the standards of the Public
Company Accounting Oversight Board (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. We were
not engaged to perform an audit of the Company's internal control over
financial reporting. Our audit included consideration of internal control
over financial reporting as a basis for designing audit procedures that are
appropriate in the circumstances, but not for the purpose of an opinion on
the effectiveness of the Company's internal control over financial reporting.
Accordingly, we express no such opinion. An audit also includes examining, on
a test basis, evidence supporting the amounts and disclosures in the
financial statements, assessing the accounting principles used and
significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of ING Life Insurance
and Annuity Company as of December 31, 2004 and 2003, and the results of its
operations and its cash flows for each of the three years in the period ended
December 31, 2004, in conformity with U.S. generally accepted accounting
principles.

As discussed in Note 1 to the financial statements, the Company changed the
accounting principle for goodwill and other intangible assets effective
January 1, 2002. As discussed in the Note 14 to the financial statements, the
Company restated certain amounts presented in the statements of cash flows
related to its payables for securities purchased, short-term borrowings, and
investment contracts for the years ended December 31, 2003 and 2002.

                                                       /s/ Ernst & Young LLP


Atlanta, Georgia
March 31, 2005

                                       33
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (In millions)

<Table>
<Caption>
                                                                    YEAR ENDED DECEMBER 31,
                                                          -------------------------------------------
                                                              2004           2003            2002
                                                          ------------   ------------    ------------
                                                                                
Revenues:
   Net investment income                                  $      983.1   $      919.1    $      959.5
   Fee income                                                    455.7          395.8           423.9
   Premiums                                                       38.5           50.1            53.9
   Net realized capital gains (losses)                            25.2           64.5          (101.0)
                                                          ------------   ------------    ------------
            Total revenue                                      1,502.5        1,429.5         1,336.3
                                                          ------------   ------------    ------------
Benefits and expenses:
   Interest credited and other benefits
     to contractowners                                           739.4          723.4           707.3
   Operating expenses                                            394.0          383.9           361.4
   Amortization of deferred policy acquisition costs
     and value of business acquired                              127.4          106.5           181.5
                                                          ------------   ------------    ------------
            Total benefits and expenses                        1,260.8        1,213.8         1,250.2
                                                          ------------   ------------    ------------

Income before income taxes and cumulative effect of
   change in accounting principle                                241.7          215.7            86.1
Income tax expense                                                42.4           61.1            18.6
                                                          ------------   ------------    ------------
Income before cumulative effect of change
   in accounting principle                                       199.3          154.6            67.5
Cumulative effect of change in accounting principle,
   net of tax                                                       --             --        (2,412.1)
                                                          ------------   ------------    ------------
Net income (loss)                                         $      199.3   $      154.6    $   (2,344.6)
                                                          ============   ============    ============
</Table>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.

                                       34
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

                           CONSOLIDATED BALANCE SHEETS
                        (In millions, except share data)

<Table>
<Caption>
                                                                                 DECEMBER 31,
                                                                         ----------------------------
                                                                             2004            2003
                                                                         ------------    ------------
                                                                                   
                                ASSETS:
Investments:
   Fixed maturities, available-for-sale, at fair value
     (amortized cost of $16,684.7 at 2004 and $15,455.0 at 2003)         $   17,151.3    $   16,049.7
   Equity securities, available-for-sale, at fair value
     (cost of $153.9 at 2004 and $146.5 at 2003)                                162.6           161.9
   Mortgage loans on real estate                                              1,090.2           754.5
   Policy loans                                                                 262.7           270.3
   Other investments                                                             57.0            53.6
   Securities pledged (amortized cost of $1,258.8 at 2004
     and $1,624.4 at 2003)                                                    1,274.3         1,644.8
                                                                         ------------    ------------
          Total investments                                                  19,998.1        18,934.8
Cash and cash equivalents                                                       187.3            57.8
Short-term investments under securities loan agreement                          219.5           123.9
Accrued investment income                                                       181.7           169.6
Notes receivable from affiliate                                                 175.0              --
Reinsurance recoverable                                                       2,902.7         2,953.2
Deferred policy acquisition costs                                               414.5           307.9
Value of business acquired                                                    1,365.2         1,415.4
Due from affiliates                                                              25.9            41.5
Other assets                                                                     59.6           206.2
Assets held in separate accounts                                             33,310.5        33,014.7
                                                                         ------------    ------------
          Total assets                                                   $   58,840.0    $   57,225.0
                                                                         ============    ============

                 LIABILITIES AND SHAREHOLDER'S EQUITY
Future policy benefits and claims reserves                               $   20,886.4    $   19,276.6
   Due to affiliates                                                             49.4            92.4
   Payables for securities purchased                                             25.1             5.4
   Payables under securities loan agreement                                     219.5           123.9
   Borrowed money                                                             1,057.4         1,519.3
   Current income taxes                                                          82.6            85.6
   Deferred income taxes                                                        209.3           184.7
   Other liabilities                                                            275.6           276.5
   Liabilities related to separate accounts                                  33,310.5        33,014.7
                                                                         ------------    ------------
          Total liabilities                                                  56,115.8        54,579.1
                                                                         ------------    ------------
Shareholder's equity:
   Common stock (100,000 shares authorized; 55,000 shares issued and
     outstanding, $50.0 per share value)                                          2.8             2.8
   Additional paid-in capital                                                 4,576.5         4,646.5
   Accumulated other comprehensive income                                        67.1           116.0
   Retained earnings (deficit)                                               (1,922.2)       (2,119.4)
                                                                         ------------    ------------
          Total shareholder's equity                                          2,724.2         2,645.9
                                                                         ------------    ------------
             Total liabilities and shareholder's equity                  $   58,840.0    $   57,225.0
                                                                         ============    ============
</Table>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.

                                       35
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY
                                  (In Millions)

<Table>
<Caption>
                                                                           ACCUMULATED
                                                            ADDITIONAL        OTHER          RETAINED         TOTAL
                                              COMMON          PAID-IN     COMPREHENSIVE      EARNINGS     SHAREHOLDER'S
                                               STOCK          CAPITAL         INCOME         (DEFICIT)        EQUITY
                                           ------------    ------------   -------------    ------------   -------------
                                                                                           
Balance at December 31, 2001               $        2.8    $    4,292.4   $        55.8    $      103.3   $     4,454.3
   Comprehensive loss:
     Net loss                                        --              --              --        (2,344.6)       (2,344.6)
     Other comprehensive income,
          net of tax:
          Net unrealized gain on
            securities ($94.9 pretax)                --              --            61.7              --            61.7
                                                                                                          -------------
   Comprehensive loss                                                                                          (2,282.9)
                                                                                                          -------------
   Distribution of IA Holdco                         --           (27.4)             --           (32.7)          (60.1)
   Capital contributions                             --           164.3              --              --           164.3
   SERP -- transfer                                  --           (15.1)             --              --           (15.1)
   Other changes                                     --             2.3              --              --             2.3
                                           ------------    ------------   -------------    ------------   -------------
Balance at December 31, 2002                        2.8         4,416.5           117.5        (2,274.0)        2,262.8
   Comprehensive income:
     Net income                                      --              --              --           154.6           154.6
     Other comprehensive loss,
           net of tax:
     Net unrealized loss on
          securities (($2.4) pretax)                 --              --            (1.5)             --            (1.5)
                                                                                                          -------------
   Comprehensive income                                                                                           153.1
                                                                                                          -------------
   Capital contributions                             --           230.0              --              --           230.0
                                           ------------    ------------   -------------    ------------   -------------
Balance at December 31, 2003                        2.8         4,646.5           116.0        (2,119.4)        2,645.9
   Comprehensive income:
     Net income                                      --              --              --           199.3           199.3
     Other comprehensive loss,
           net of tax:
          Net unrealized loss on
            securities (($49.5) pretax)              --              --           (32.2)             --           (32.2)
          Minimum pension liability                  --              --           (16.7)             --           (16.7)
                                                                                                          -------------
   Comprehensive income                                                                                           150.4
                                                                                                          -------------
   Dividends paid                                    --           (70.0)             --              --           (70.0)
   Other                                             --              --              --            (2.1)           (2.1)
                                           ------------    ------------   -------------    ------------   -------------
Balance at December 31, 2004               $        2.8    $    4,576.5   $        67.1    $   (1,922.2)  $     2,724.2
                                           ============    ============   =============    ============   =============
</Table>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.

                                       36
<Page>
             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (In millions)
<Table>
<Caption>
                                                                         YEAR ENDED DECEMBER 31,
                                                               --------------------------------------------
                                                                   2004            2003            2002
                                                               ------------    ------------    ------------
                                                                                (Restated)      (Restated)
                                                                                      
Cash Flows from Operating Activities:
Net income (loss)                                              $      199.3    $      154.6    $   (2,344.6)
Adjustments to reconcile net income (loss) to net cash
   provided by operating activities:
   Capitalization of deferred policy acquisition costs               (168.0)         (159.7)         (127.6)
   Amortization of deferred policy acquisition costs and
     value of business acquired                                       134.3           106.5           158.5
   Net accretion/decretion of discount/premium                        155.9           198.9           115.5
   Future policy benefits, claims reserves,
     and interest credited                                            620.4           705.9           953.7
   Impairment of goodwill                                                --              --         2,412.1
   Provision for deferred income taxes                                 41.0            22.1            23.6
   Net realized capital (gains) losses                                (25.1)          (64.5)          101.0
   Depreciation                                                        12.4            23.3            20.9
   Change in:
     Accrued investment income                                         (2.3)            1.3           (10.0)
     Reinsurance recoverable                                           50.5            33.3           172.7
     Accounts receivable and assets accruals                           18.2           (25.2)           (5.8)
     Due to/from affiliates                                           (32.8)           47.4             8.1
     Other payables and accruals                                       17.9            14.4           (82.8)
                                                               ------------    ------------    ------------
Net cash provided by operating activities                           1,021.7         1,058.3         1,395.3
                                                               ------------    ------------    ------------
Cash Flows from Investing Activities:
   Proceeds from the sale, maturity, or redemption of:
     Fixed maturities, available-for-sale                          26,791.8        29,977.9        26,315.3
     Equity securities, available-for-sale                             85.7           130.2            57.2
     Mortgage loans on real estate                                     71.0            16.3             2.0
   Acquisition of:
     Fixed maturities, available-for-sale                         (26,809.0)      (31,951.6)      (28,272.8)
     Equity securities, available-for-sale                            (81.6)          (34.8)          (81.8)
     Mortgage loans on real estate                                   (406.7)         (194.2)         (343.7)
   Increase in policy loans                                             7.6            26.0            32.7
   Purchases/sales of property and
     equipment, net                                                   (11.7)           (5.2)           (5.8)
   Change in other investments                                        (15.3)           (8.1)          (22.4)
   Loans to affiliates                                               (175.0)             --              --
                                                               ------------    ------------    ------------
Net cash used in investing activities                                (543.2)       (2,043.5)       (2,319.3)
                                                               ------------    ------------    ------------
Cash Flows from Financing Activities:
   Deposits for investment contracts                           $    2,089.9    $    2,296.6    $    1,349.1
   Maturities and withdrawals from investment contracts            (1,910.4)       (1,745.5)         (741.4)
   Short-term borrowings, net                                        (458.5)          196.5           299.7
   Dividends paid to Parent                                           (70.0)             --              --
   Capital contributions                                                 --           230.0              --
                                                               ------------    ------------    ------------
Net cash provided by (used in) financing activities                  (349.0)          977.6           907.4
                                                               ------------    ------------    ------------
Net increase (decrease) in cash and cash equivalents                  129.5            (7.6)          (16.6)
Cash and cash equivalents, beginning of year                           57.8            65.4            82.0
                                                               ------------    ------------    ------------
Cash and cash equivalents, end of year                         $      187.3    $       57.8    $       65.4
                                                               ============    ============    ============
Supplemental cash flow information:
Income taxes paid, net                                         $        3.2    $       29.8    $        6.7
                                                               ============    ============    ============
Interest paid                                                  $       22.8    $       32.6    $       20.6
                                                               ============    ============    ============
</Table>
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.
                                       37
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in millions, unless otherwise stated)

1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

     BASIS OF PRESENTATION

     ING Life Insurance and Annuity Company ("ILIAC"), a stock life insurance
     company domiciled in the state of Connecticut, and its wholly-owned
     subsidiaries (collectively, the "Company") are providers of financial
     products and services in the United States. These consolidated financial
     statements include ILIAC and its wholly-owned subsidiaries, ING Insurance
     Company of America ("IICA"), ING Financial Advisers, LLC ("IFA") and,
     through February 28, 2002, ING Investment Adviser Holding, Inc. ("IA
     Holdco"). Until March 30, 2003, ILIAC was a wholly-owned subsidiary of ING
     Retirement Holdings, Inc. ("HOLDCO"), which was a wholly-owned subsidiary
     of ING Retirement Services, Inc. ("IRSI"). Until March 30, 2003, IRSI was a
     wholly-owned subsidiary of Lion Connecticut Holdings Inc. ("Lion"), which
     in turn was ultimately owned by ING Groep N.V. ("ING"). On March 30, 2003,
     a series of mergers occurred in the following order: IRSI merged into Lion
     and HOLDCO merged into Lion. As a result, ILIAC is now a direct,
     wholly-owned subsidiary of Lion, which in turn is an indirect, wholly-owned
     subsidiary of ING. ING is a global financial services company based in The
     Netherlands, with American Depository Shares listed on the New York Stock
     Exchange under the symbol "ING."

     DESCRIPTION OF BUSINESS

     The Company offers qualified and nonqualified annuity contracts that
     include a variety of funding and payout options for individuals and
     employer-sponsored retirement plans qualified under Internal Revenue Code
     Sections 401, 403, 408 and 457, as well as nonqualified deferred
     compensation plans. The Company's products are offered primarily to
     individuals, pension plans, small businesses and employer-sponsored groups
     in the health care, government, education (collectively "not-for-profit"
     organizations), and corporate markets. The Company's products generally are
     distributed through pension professionals, independent agents and brokers,
     third party administrators, banks, dedicated career agents, and financial
     planners.

     Annuity contracts may be deferred or immediate (payout annuities). These
     products also include programs offered to qualified plans and nonqualified
     deferred compensation plans that package administrative and record-keeping
     services along with a variety of investment options, including affiliated
     and nonaffiliated mutual funds, and variable and fixed investment options.
     In addition, the Company offers wrapper agreements entered into with
     retirement plans which contain certain benefit responsive guarantees (i.e.
     liquidity guarantees of principal and previously accrued interest for
     benefits paid under the terms of the plan) with respect to portfolios of
     plan-owned assets not invested with the Company. The Company also offers
     investment advisory services and pension plan administrative services.

     RECENTLY ADOPTED ACCOUNTING STANDARDS

     ACCOUNTING AND REPORTING BY INSURANCE ENTERPRISES FOR CERTAIN
     NONTRADITIONAL LONG-DURATION CONTRACTS AND FOR SEPARATE ACCOUNTS

     The Company adopted Statement of Position ("SOP") 03-1, "Accounting and
     Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration
     Contracts and for Separate Accounts," on January 1, 2004. SOP 03-1
     establishes several new accounting and disclosure requirements for certain
     nontraditional long-duration contracts and for separate accounts including,
     among other things, a requirement that assets

                                       38
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (continued)

     and liabilities of separate account arrangements that do not meet certain
     criteria be accounted for as general account assets and liabilities, and
     that revenues and expenses related to such arrangements, be consolidated
     with the respective lines in the Consolidated Statements of Operations. In
     addition, the SOP requires that additional liabilities be established for
     certain guaranteed death and other benefits and for products with certain
     patterns of cost of insurance charges. In addition, sales inducements
     provided to contractowners must be recognized on the Consolidated Balance
     Sheets separately from deferred acquisition costs and amortized as a
     component of benefits expense using methodology and assumptions consistent
     with those used for amortization of deferred policy acquisition costs
     ("DAC").

     The Company evaluated all requirements of SOP 03-1 which resulted in the
     consolidation of the Separate Account supporting the guarantee option into
     the General Account. Requirements to establish additional liabilities for
     minimum guarantee benefits are applicable to the Company; however, the
     Company's policies on contract liabilities have historically been, and
     continue to be, in conformity with the newly established requirements.
     Requirements for recognition of additional liabilities for products with
     certain patterns of cost of insurance charges are not applicable to the
     Company. The adoption of SOP 03-1 had no significant effect on the
     Company's financial position, results of operations, or cash flows.

     In the fourth quarter of 2004, the Company implemented Technical Practice
     Aid 6300.05 - 6300.08, "Q&As Related to the Implementation of SOP 03-1,
     "Accounting and Reporting by Insurance Enterprises for Certain
     Nontraditional Long-Duration Contracts and for Separate Accounts" (the
     "TPA").

     The TPA, which was approved in September 2004, provides additional guidance
     regarding certain implicit assessments that may be used in testing of the
     base mortality function on contracts, which is performed to determine
     whether additional liabilities are required in conjunction with SOP 03-1.
     In addition, the TPA provides additional guidance surrounding the allowed
     level of aggregation of additional liabilities determined under SOP 03-1.
     The adoption of the TPA did not have an impact on the Company's financial
     position, results of operations, or cash flows.

     The implementation of SOP 03-1 also raised questions regarding the
     interpretation of the requirements of Statement of Financial Accounting
     Standards ("FAS") No. 97, "Accounting and Reporting by Insurance
     Enterprises for Certain Long-Duration Contracts and for Realized Gains and
     Losses from the Sale of Investments," concerning when it is appropriate to
     record an unearned revenue liability related to the insurance benefit
     function. To clarify its position, the Financial Accounting Standards Board
     ("FASB") issued FASB Staff Position No. FAS 97-1 ("FSP FAS 97-1"),
     "Situations in Which Paragraphs 17(b) and 20 of FASB Statement No. 97
     Permit or Require Accrual of an Unearned Revenue Liability," effective for
     fiscal periods beginning subsequent to the date the guidance was issued,
     June 18, 2004. The Company adopted FSP FAS 97-1 on July 1, 2004 which did
     not have an impact on the Company's financial position, results of
     operations, or cash flows.

     THE MEANING OF OTHER-THAN-TEMPORARY IMPAIRMENT AND ITS APPLICATION TO
     CERTAIN INVESTMENTS

     In March 2004, the Emerging Issues Task Force ("EITF") reached a final
     consensus on EITF Issue No. 03-1 ("EITF-03-1"), "The Meaning of
     Other-Than-Temporary Impairment and Its Application to Certain

                                       39
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (continued)

     Investments," requiring that a three-step impairment model be applied to
     securities within its scope. The three-step model is applied on a
     security-by-security basis as follows:

     Step 1: Determine whether an investment is impaired. An investment is
             impaired if the fair value of the investment is less than its cost
             basis.
     Step 2: Evaluate whether an impairment is other-than-temporary.
     Step 3: If the impairment is other-than-temporary, recognize an
             impairment loss equal to the difference between the investment's
             cost and its fair value.

     On September 30, 2004, the FASB issued FASB Staff Position No. EITF Issue
     03-1-1 ("FSP EITF 03-1-1"), "Effective Date of Paragraphs 10-20 of EITF
     Issue No. 03-1, `The Meaning of Other-Than-Temporary Impairment and Its
     Application to Certain Investments,'" which delayed the EITF Issue No.
     03-1 original effective date of July 1, 2004 related to steps two and three
     of the impairment model introduced. The delay is in effect until a final
     consensus can be reached on such guidance. Despite the delay of the
     implementation of steps two and three, other-than-temporary impairments are
     still to be recognized as required by existing guidance.

     Earlier consensus reached by the EITF on this issue required that certain
     quantitative and qualitative disclosures be made for unrealized losses on
     debt and equity securities that have not been recognized as
     other-than-temporary impairments. These disclosures were adopted by the
     Company, effective December 31, 2003, and are included in the Investments
     footnote.

     ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

     The Derivative Implementation Group ("DIG"), responsible for issuing
     guidance on behalf of the FASB for implementation of FAS No. 133,
     "Accounting for Derivative Instruments and Hedging Activities," issued
     Statement No. 133 Implementation Issue No. B36, "Embedded Derivatives:
     Modified Coinsurance Arrangements and Debt Instruments That Incorporate
     Credit Risk Exposures That Are Unrelated or Only Partially Related to the
     Credit Worthiness of the Obligor under Those Instruments" ("DIG B36").
     Under this interpretation, modified coinsurance and coinsurance with funds
     withheld reinsurance agreements as well as other types of receivables and
     payables where interest is determined by reference to a pool of fixed
     maturity assets or a total return debt index may be determined to contain
     embedded derivatives that are required to be bifurcated from the host
     instrument. The required date of adoption of DIG B36 for the Company was
     October 1, 2003. The adoption did not have an impact on the Company's
     financial position, results of operations, or cash flows.

     VARIABLE INTEREST ENTITIES

     In January 2003, the FASB issued FASB Interpretation No. 46, "Consolidation
     of Variable Interest Entities, an Interpretation of ARB No. 51" ("FIN 46").
     In December 2003, the FASB modified FIN 46 to make certain technical
     revisions and address certain implementation issues that had arisen. FIN 46
     provides a new framework for identifying variable interest entities
     ("VIEs") and determining when a company should include the assets,
     liabilities, noncontrolling interests and results of activities of a VIE in
     its consolidated financial statements.

                                       40
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (continued)

     In general, a VIE is a corporation, partnership, limited-liability
     corporation, trust, or any other legal structure used to conduct activities
     or hold assets that either (1) has an insufficient amount of equity to
     carry out its principal activities without additional subordinated
     financial support, (2) has a group of equity owners that are unable to make
     significant decisions about its activities, or (3) has a group of equity
     owners that do not have the obligation to absorb losses or the right to
     receive returns generated by its operations.

     FIN 46 requires a VIE to be consolidated if a party with an ownership,
     contractual or other financial interest in the VIE (a variable interest
     holder) is obligated to absorb a majority of the risk of loss from the
     VIE's activities, is entitled to receive a majority of the VIE's residual
     returns (if no party absorbs a majority of the VIE's losses), or both. A
     variable interest holder that consolidates the VIE is called the primary
     beneficiary. Upon consolidation, the primary beneficiary generally must
     initially record all of the VIE's assets, liabilities, and noncontrolling
     interests at fair value and subsequently account for the VIE as if it were
     consolidated based on majority voting interest. FIN 46 also requires
     disclosures about VIEs that the variable interest holder is required to
     consolidate and those VIEs it is not required to consolidate but in which
     it has a significant variable interest.

     The Company holds investments in VIEs in the form of private placement
     securities, structured securities, securitization transactions, and limited
     partnerships with an aggregate fair value of $8,489.3 as of December 31,
     2004. These VIEs are held by the Company for investment purposes.
     Consolidation of these investments in the Company's financial statements is
     not required as the Company is not the primary beneficiary for any of these
     VIEs. Book value as of December 31, 2004 of $8,396.1 represents the maximum
     exposure to loss except for those structures for which the Company also
     receives asset management fees.

     GUARANTEES

     In November 2002, the FASB issued Interpretation No. 45, "Guarantor's
     Accounting and Disclosure Requirements for Guarantees, Including Indirect
     Guarantees of Indebtedness of Others" ("FIN 45"), to clarify accounting and
     disclosure requirements relating to a guarantor's issuance of certain types
     of guarantees, or groups of similar guarantees, even if the likelihood of
     the guarantor's having to make any payments under the guarantee is remote.
     The disclosure provisions are effective for financial statements for fiscal
     years ended after December 15, 2002. For certain guarantees, the
     interpretation also requires that guarantors recognize a liability equal to
     the fair value of the guarantee upon its issuance. This initial recognition
     and measurement provision is to be applied only on a prospective basis to
     guarantees issued or modified after December 31, 2002. The Company has
     performed an assessment of its guarantees and believes that all of its
     guarantees are excluded from the scope of this interpretation.

     GOODWILL IMPAIRMENT

     During 2002, the Company adopted FAS No. 142, "Goodwill and Other
     Intangible Assets." The adoption of this standard resulted in the
     recognition of an impairment loss of $2,412.1, net of taxes of $1,298.8,
     related to prior acquisitions, recorded retroactive to the first quarter of
     2002. Prior quarters of 2002 were restated accordingly. This impairment
     loss represented the entire carrying amount of goodwill, net of accumulated
     amortization. This impairment charge is shown as a change in accounting
     principle on the December 31, 2002 Consolidated Statement of Operations.

                                       41
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (continued)

     NEW ACCOUNTING PRONOUNCEMENTS

     In December 2004, the FASB issued FAS No. 123 (revised 2004), "Share-Based
     Payment" ("FAS 123R"), which requires all share-based payments be
     recognized in the financial statements based upon the fair value. FAS 123R
     is effective at the beginning of the first interim or annual period
     beginning after June 15, 2005. Earlier adoption is encouraged. FAS 123R
     provides two transition methods, modified-prospective and
     modified-retrospective.

     The modified-prospective method recognizes the grant-date fair value of
     compensation for new and unvested awards beginning in the fiscal period in
     which the recognition provisions are first applied. Prior periods are not
     restated. The modified-retrospective method, entities are allowed to
     restate prior periods by recognizing the compensation cost in the amount
     previously reported in the pro forma footnote disclosures as required under
     FAS No. 123, "Accounting for Stock-Based Compensation."

     The Company intends to early adopt the provisions of FAS 123R on January 1,
     2005 using the modified-prospective method. The adoption of FAS 123R is not
     expected to have a material impact on the Company's financial position,
     results of operations or cash flows. Prior to January 2005, the Company
     applied the intrinsic value-based provisions set forth in APB Opinion No.
     25, "Accounting for Stock Issued to Employees". Under the intrinsic value
     method, compensation expense is determined on the measurement date, which
     is the first date on which both the number of shares the employee is
     entitled to receive and the exercise price are known. Compensation expense,
     if any, is measured based on the award's intrinsic value, which is the
     excess of the market price of the stock over the exercise price on the
     measurement date.

     USE OF ESTIMATES

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

     RECLASSIFICATIONS

     Certain reclassifications have been made to prior years financial
     information to conform to the current year presentation, including a
     reclassification in the amount of $9.2, net of tax, from retained earnings
     to accumulated other comprehensive income as of December 31, 2001 (see
     footnote 14).

     CASH AND CASH EQUIVALENTS

     Cash and cash equivalents include cash on hand, money market instruments
     and other debt issues with a maturity of 90 days or less when purchased.

     INVESTMENTS

     All of the Company's fixed maturity and equity securities are currently
     designated as available-for-sale. Available-for-sale securities are
     reported at fair value and unrealized gains and losses on these securities

                                       42
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (continued)

     are included directly in shareholder's equity, after adjustment for related
     changes in deferred policy acquisition costs ("DAC"), value of business
     acquired ("VOBA"), and deferred income taxes.

     OTHER-THAN-TEMPORARY IMPAIRMENTS

     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 in accordance with FAS No. 115, "Accounting for
     Certain Investments in Debt and Equity Securities." Management considers
     the length of time and the extent to which fair value has been less than
     amortized 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 fair 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.

     In addition, the Company invests in structured securities that meet the
     criteria of EITF Issue No. 99-20 "Recognition of Interest Income and
     Impairment on Purchased and Retained Beneficial Interests in Securitized
     Financial Assets." Under Issue No. EITF 99-20, a determination of the
     required impairment is based on credit risk and the possibility of
     significant prepayment risk that restricts the Company's ability to recover
     the investment. An impairment is recognized if the fair value of the
     security is less than amortized cost and there has been an adverse change
     in cash flow since the last remeasurement date.

     When a decline in fair value is determined to be other-than-temporary, the
     individual security is written down to fair value and the loss is accounted
     for as a realized loss.

     EXPERIENCE-RATED PRODUCTS

     Included in available-for-sale securities are investments that support
     experience-rated products. Experience-rated products are products where the
     customer, not the Company, assumes investment (including realized capital
     gains and losses) and other risks, subject to, among other things, minimum
     principal and interest guarantees. Unamortized realized gains and losses on
     the sale of and unrealized capital gains and losses on investments
     supporting these products are included in future policy benefits and claims
     reserves on the Consolidated Balance Sheets. Realized capital gains and
     losses on all other investments are reflected in the Consolidated
     Statements of Operations. Unrealized capital gains and losses on all other
     investments are reflected in shareholder's equity, net of related income
     taxes.

     PURCHASES AND SALES

     Purchases and sales of fixed maturities and equity securities (excluding
     private placements) are recorded on the trade date. Purchases and sales of
     private placements and mortgage loans are recorded on the closing date.

     VALUATION

     Fair values for fixed maturities are obtained from independent pricing
     services or broker/dealer quotations. Fair values for privately placed
     bonds are determined using a matrix-based model. The matrix-based model
     considers the level of risk-free interest rates, current corporate spreads,
     the credit quality of the issuer, and

                                       43
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (continued)

     cash flow characteristics of the security. The fair values for actively
     traded equity securities are based on quoted market prices. For equity
     securities not actively traded, estimated fair values are based upon values
     of issues of comparable yield and quality or conversion value where
     applicable.

     Mortgage loans on real estate are reported at amortized cost less
     impairment writedowns. If the value of any mortgage loan is determined to
     be impaired (i.e., when it is probable the Company will be unable to
     collect all amounts due according to the contractual terms of the loan
     agreement), the carrying value of the mortgage loan is reduced to the
     present value of expected cash flows from the loan, discounted at the
     loan's effective interest rate, or to the loan's observable market price,
     or the fair value of the collateral. If the loan is in foreclosure, the
     carrying value is reduced to the fair value of the underlying collateral,
     net of estimated costs to obtain and sell. The carrying value of the
     impaired loans is reduced by establishing a permanent writedown charged to
     realized loss.

     Policy loans are carried at unpaid principal balances.

     Short-term investments, consisting primarily of money market instruments
     and other fixed maturities issues purchased with an original maturity of 91
     days to one year, are considered available-for-sale and are carried at fair
     value, which approximates amortized cost.

     SECURITIES LENDING

     The Company engages in securities lending whereby certain securities from
     its portfolio are loaned to other institutions for short periods of time.
     Initial collateral, primarily cash, is required at a rate of 102% of the
     market value of the loaned domestic securities. The collateral is deposited
     by the borrower with a lending agent, and retained and invested by the
     lending agent according to the Company's guidelines to generate additional
     income. The market value of the loaned securities is monitored on a daily
     basis with additional collateral obtained or refunded as the market value
     of the loaned securities fluctuates.

     REPURCHASE AGREEMENTS

     The Company engages in dollar repurchase agreements ("dollar rolls") and
     repurchase agreements to increase the return on investments and improve
     liquidity. These transactions involve a sale of securities and an agreement
     to repurchase substantially the same securities as those sold. Company
     policies require a minimum of 95% of the fair value of securities pledged
     under dollar rolls and repurchase agreement transactions to be maintained
     as collateral. Cash collateral received is invested in fixed maturities and
     the offsetting collateral liability is included in borrowed money on the
     Consolidated Balance Sheets.

     DERIVATIVES

     The Company's use of derivatives is limited mainly to hedging purposes.
     However, these derivatives are not accounted for using hedge accounting
     treatment under FAS No. 133 and the Company does not seek hedge accounting
     treatment. The Company enters into interest rate, equity market, and
     currency contracts, including swaps, caps, and floors to reduce and manage
     risks associated with changes in value, yield, price or cash flow or
     exchange rates of assets or liabilities held or intended to be held.
     Changes in the fair value of open derivative contracts are recorded in net
     realized capital gains and losses. Derivatives are included in other
     investments on the Consolidated Balance Sheets.

                                       44
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (continued)

     The Company also has investments in certain fixed maturity instruments and
     has retail annuity products that contain embedded derivatives, including
     those whose market value is at least partially determined by, among other
     things, levels of or changes in domestic and/or foreign interest rates
     (short- or long-term), exchange rates, prepayment rates, equity markets, or
     credit ratings/spreads. Changes in the fair value of embedded derivatives
     are recorded in net realized capital gains (losses) in the Consolidated
     Statements of Operations. Embedded derivatives are included in fixed
     maturities.

     DEFERRED POLICY ACQUISITION COSTS AND VALUE OF BUSINESS ACQUIRED

     DAC represents policy acquisition costs that have been capitalized and
     are subject to amortization. Such costs consist principally of certain
     commissions, underwriting, contract issuance, and certain agency
     expenses, related to the production of new and renewal business.

     VOBA represents the outstanding value of in force business capitalized
     and is subject to amortization in purchase accounting when the Company was
     acquired. The value is based on the present value of estimated net cash
     flows embedded in the Company's contracts.

     The amortization methodology used for DAC and VOBA varies by product type.
     FAS No. 60, "Accounting and Reporting by Insurance Enterprises," applies to
     traditional life insurance products, primarily whole life and term life
     insurance contracts. Under FAS No. 60, DAC and VOBA are amortized over the
     premium payment period, in proportion to the premium revenue recognized.

     FAS No. 97 applies to universal life and investment-type products, such as
     fixed and variable deferred annuities. Under FAS No. 97, DAC and VOBA are
     amortized, with interest, over the life of the related contracts (usually
     25 years) in relation to the present value of estimated future gross
     profits from investment, mortality, and expense margins; asset-based fees,
     policy administration, and surrender charges; less policy maintenance fees
     and non-capitalized commissions, as well as realized gains and losses on
     investments.

     Changes in assumptions can have a significant impact on DAC and VOBA
     balances and amortization rates. Several assumptions are considered
     significant in the estimation of future gross profits associated with
     variable deferred annuity products. One of the most significant assumptions
     involved in the estimation of future gross profits is the assumed return
     associated with the variable account performance. To reflect the volatility
     in the equity markets, this assumption involves a combination of near-term
     expectations and long-term assumptions regarding market performance. The
     overall return on the variable account is dependent on multiple factors,
     including the relative mix of the underlying sub-accounts among bond funds
     and equity funds, as well as equity sector weightings. Other significant
     assumptions include surrender and lapse rates, estimated interest spread,
     and estimated mortality.

     Due to the relative size and sensitivity to minor changes in underlying
     assumptions of DAC and VOBA balances, the Company performs a quarterly and
     annual analysis of DAC and VOBA for the annuity and life businesses,
     respectively. The DAC and VOBA balances are evaluated for recoverability
     and are reduced to the extent that estimated future gross profits are
     inadequate to recover the asset.

                                       45
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (continued)

     At each evaluation date, actual historical gross profits are reflected, and
     estimated future gross profits and related assumptions are evaluated for
     continued reasonableness. Any adjustment in estimated profit requires that
     the amortization rate be revised ("unlocking"), retroactively to the date
     of the policy or contract issuance. The cumulative prior period adjustment
     is recognized as a component of current period amortization. In general,
     increases in investment, mortality, and expense margins, and thus estimated
     future profits, lower the rate of amortization. However, decreases in
     investment, mortality, and expense margins, and thus estimated future
     profits, increase the rate of amortization.

     RESERVES

     The Company establishes and carries actuarially determined reserve
     liabilities which are calculated to meet its future obligations. Changes in
     or deviations from the assumptions used can significantly affect the
     Company's reserve levels and related future operations.

     Reserves for deferred annuity investment contracts and immediate annuities
     without life contingent benefits are equal to cumulative deposits less
     charges and withdrawals plus credited interest thereon (rates range from
     1.5% to 11.9% for all years presented) net of adjustments for investment
     experience that the Company is entitled to reflect in future credited
     interest. These reserves also include unrealized gains/losses related to
     investments and unamortized realized gains/losses on investments for
     experience-rated contracts. Reserves on experience-rated contracts reflect
     the rights of contractholders, plan participants, and the Company.

     Reserves for immediate annuities with life contingent benefits are computed
     on the basis of assumed interest discount rates, mortality, and expenses,
     including a margin for adverse deviations. Such assumptions generally vary
     by plan, year of issue and policy duration. Reserve interest rates range
     from 4.9% to 9.5% for all years presented.

     Because the sale of the domestic individual life insurance business on
     October 1, 1998 was substantially in the form of an indemnity reinsurance
     agreement, the Company includes an amount in reinsurance recoverable on the
     Consolidated Balance Sheet, which approximates the Company's total
     individual life reserves. See Note 11 to the Consolidated Balance Sheets.

     Unpaid claims and claim expenses for all lines of insurance include
     benefits for reported losses and estimates of benefits for losses incurred
     but not reported.

     SALES INDUCEMENTS

     Sales inducements represent benefits paid to contractowners that are
     incremental to the amounts the Company credits on similar contracts and are
     higher than the contract's expected ongoing crediting rates for periods
     after the inducement. As of January 1, 2004, such amounts are reported
     separately and included in Other Assets on the Consolidated Balance Sheet
     in accordance with SOP 03-1. Prior to 2004, sales inducements were recorded
     as a component of DAC on the Consolidated Balance Sheet. Beginning in 2004,
     sales inducements are amortized as a component of interest credited and
     other benefits to contractowners using methodologies and assumptions
     consistent with those used for amortization of DAC.

                                      46
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (continued)

     REVENUE RECOGNITION

     For most annuity contracts, fee income for the cost of insurance,
     surrenders, expenses, and other fees are recorded as revenue as charges are
     assessed against contractowners. Other amounts received for these contracts
     are reflected as deposits and are not recorded as premiums or revenue.
     Related policy benefits are recorded in relation to the associated premiums
     or gross profit so that profits are recognized over the expected lives of
     the contracts. When annuity payments with life contingencies begin under
     contracts that were initially investment contracts, the accumulated balance
     in the account is treated as a single premium for the purchase of an
     annuity and reflected as an offsetting amount in both premiums and current
     and future benefits on the Consolidated Statements of Operations. Premiums
     on the Consolidated Statements of Operations primarily represent amounts
     received for immediate annuities with life contingencies.

     SEPARATE ACCOUNTS

     Separate Account assets and liabilities generally represent funds
     maintained to meet specific investment objectives of contractowners who
     bear the investment risk, subject, in limited cases, to certain minimum
     guaranteed rates. Investment income and investment gains and losses
     generally accrue directly to such contractowners. The assets of each
     account are legally segregated and are not subject to claims that arise out
     of any other business of the Company or its affiliates.

     Separate Account assets supporting variable options under annuity contracts
     are invested, as designated by the contractowner or participant (who bears
     the investment risk subject, in limited cases, to minimum guaranteed rates)
     under a contract in shares of mutual funds which are managed by the Company
     or its affiliates, or other selected mutual funds not managed by the
     Company or its affiliates.

     Separate Account assets and liabilities are carried at fair value and shown
     as separate captions in the Consolidated Balance Sheets. Deposits,
     investment income and net realized and unrealized capital gains and losses
     of the Separate Accounts are not reflected in the Consolidated Financial
     Statements (with the exception of realized and unrealized capital gains and
     losses on the assets supporting the guaranteed interest option). The
     Consolidated Statements of Cash Flows do not reflect investment activity of
     the Separate Accounts.

     Assets and liabilities of separate account arrangements that do not meet
     the criteria in SOP 03-1 for presentation in the separate caption in the
     Consolidated Balance Sheets (primarily guaranteed interest options), and
     revenue and expenses related to such arrangements, are consolidated in the
     financial statements with the general account. At December 31, 2004 and
     2003, unrealized gains of $7.3 and $55.7, respectively, on assets
     supporting a guaranteed interest option are reflected in shareholder's
     equity.

     REINSURANCE

     The Company utilizes indemnity reinsurance agreements to reduce its
     exposure to large losses in all aspects of its insurance business. Such
     reinsurance permits recovery of a portion of losses from reinsurers,
     although it does not discharge the primary liability of the Company as
     direct insurer of the risks reinsured. The Company evaluates the financial
     strength of potential reinsurers and continually monitors the financial
     condition of reinsurers. Only those reinsurance recoverable balances deemed
     probable of recovery are reflected as assets on the Consolidated Balance
     Sheets. Of the reinsurance recoverable on the Consolidated

                                       47
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (continued)

     Balance Sheets, $2.9 billion and $3.0 billion at December 31, 2004 and
     2003, respectively, is related to the reinsurance recoverable from Lincoln
     National Corporation ("Lincoln") arising from the sale of the Company's
     domestic life insurance business in 1998 (See Note 11).

     INCOME TAXES

     The Company is taxed at regular corporate rates after adjusting income
     reported for financial statement purposes for certain items. Deferred
     income tax expenses/benefits result from changes during the year in
     cumulative temporary differences between the tax basis and book basis of
     assets and liabilities.

2.   INVESTMENTS

     Fixed maturities and equity securities available-for-sale as of December
     31, 2004, were as follows:

<Table>
<Caption>
                                                                        GROSS          GROSS
                                                       AMORTIZED     UNREALIZED     UNREALIZED        FAIR
                                                         COST           GAINS         LOSSES          VALUE
     ---------------------------------------------------------------------------------------------------------
                                                                                      
     Fixed maturities:
     U.S. government and government
        agencies and authorities                     $      197.3   $        0.9   $        0.9   $      197.3
     States, municipalities and political
        subdivisions                                         32.1            0.2            0.9           31.4
     U.S. corporate securities:
          Public utilities                                1,207.6           50.0            5.0        1,252.6
          Other corporate securities                      5,846.5          275.0           25.4        6,096.1
     ---------------------------------------------------------------------------------------------------------
        Total U.S. corporate securities                   7,054.1          325.0           30.4        7,348.7
     ---------------------------------------------------------------------------------------------------------

     Foreign securities:
          Government                                        660.2           33.9            3.1          691.0
          Other                                           1,656.4           78.4            6.1        1,728.7
     ---------------------------------------------------------------------------------------------------------
        Total foreign securities                          2,316.6          112.3            9.2        2,419.7
     ---------------------------------------------------------------------------------------------------------

     Residential mortgage-backed securities               5,497.6           65.6           58.2        5,505.0
     Commercial mortgage-backed securities                1,491.2           73.2            4.4        1,560.0
     Other asset-backed securities                        1,354.6           22.6           13.7        1,363.5
     ---------------------------------------------------------------------------------------------------------

     Total fixed maturities, including
        fixed maturities pledged                         17,943.5          599.8          117.7       18,425.6

     Less: fixed maturities pledged to creditors          1,258.8           18.0            2.5        1,274.3
     ---------------------------------------------------------------------------------------------------------

     Fixed maturities                                    16,684.7          581.8          115.2       17,151.3
     Equity securities                                      153.9            9.2            0.5          162.6
     ---------------------------------------------------------------------------------------------------------
     Total investments available-for-sale            $   16,838.6   $      591.0   $      115.7   $   17,313.9
     =========================================================================================================
</Table>

                                       48
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

2.   INVESTMENTS (continued)

     Fixed maturities and equity securities available-for-sale as of December
     31, 2003, were as follows:

<Table>
<Caption>
                                                                        GROSS          GROSS
                                                       AMORTIZED     UNREALIZED     UNREALIZED        FAIR
                                                         COST           GAINS         LOSSES          VALUE
     ---------------------------------------------------------------------------------------------------------
                                                                                      
     Fixed maturities:
     U.S. government and government
        agencies and authorities                     $      350.0   $        1.7   $        0.3   $      351.4
     States, municipalities and political
        subdivisions                                          2.1            0.1             --            2.2
     U.S. corporate securities:
          Public utilities                                  970.7           48.9           11.4        1,008.2
          Other corporate securities                      5,568.1          327.9           29.1        5,866.9
     ---------------------------------------------------------------------------------------------------------
        Total U.S. corporate securities                   6,538.8          376.8           40.5        6,875.1
     ---------------------------------------------------------------------------------------------------------

     Foreign securities:
          Government                                        605.2           33.7            2.8          636.1
          Other                                           1,364.7           74.5           11.0        1,428.2
     ---------------------------------------------------------------------------------------------------------
        Total foreign securities                          1,969.9          108.2           13.8        2,064.3
     ---------------------------------------------------------------------------------------------------------

     Residential mortgage-backed securities               5,903.7           91.8           35.1        5,960.4
     Commercial mortgage-backed securities                1,278.5          105.0            3.3        1,380.2
     Other asset-backed securities                        1,036.4           34.0            9.5        1,060.9
     ---------------------------------------------------------------------------------------------------------

     Total fixed maturities, including
        fixed maturities pledged to creditors            17,079.4          717.6          102.5       17,694.5

     Less: fixed maturities pledged to creditors          1,624.4           23.8            3.4        1,644.8
     ---------------------------------------------------------------------------------------------------------

     Fixed maturities                                    15,455.0          693.8           99.1       16,049.7
     Equity securities                                      146.5           15.5            0.1          161.9
     ---------------------------------------------------------------------------------------------------------
     Total investments available-for-sale            $   15,601.5   $      709.3   $       99.2   $   16,211.6
     =========================================================================================================
</Table>

     At December 31, 2004 and 2003, net unrealized appreciation of $490.8 and
     $630.5, respectively, on total fixed maturities, including fixed
     maturities pledged to creditors, and equity securities, included $357.5
     and $491.5, respectively, related to experience-rated contracts, which
     were not reflected in shareholder's equity but in future policy benefits
     and claim reserves.

                                       49
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

2.   INVESTMENTS (continued)

     The aggregate unrealized losses and related fair values of investments with
     unrealized losses as of December 31, 2004, are shown below by duration:
<Table>
<Caption>
                                                        UNREALIZED        FAIR
                                                           LOSS           VALUE
     -----------------------------------------------------------------------------
                                                                
     Duration category:
        Less than six months below amortized cost      $       37.7   $    3,319.0
        More than six months and less than
          twelve months below cost                             34.9        1,795.0
        More than twelve months below amortized cost           45.6          960.5
     -----------------------------------------------------------------------------
        Total investments available-for-sale           $      118.2   $    6,074.5
     =============================================================================
</Table>
     Of the unrealized losses, less than 6 months in duration of $37.7, there
     were $9.5 in unrealized losses that are primarily related to interest rate
     movement or spread widening for other than credit-related reasons. The
     remaining unrealized losses of $28.2, as of December 31, 2004, related to
     securities reviewed for impairment under the guidance proscribed by EITF
     Issue No. 99-20. This category includes U.S. government-backed securities,
     principal protected securities, and structured securities which did not
     have an adverse change in cash flows for which the carrying amount was
     $1,746.2.

     Of the unrealized losses, more than 6 months and less than 12 months in
     duration, of $34.9, there were $16.4 in unrealized losses that are
     primarily related to interest rate movement or spread widening for other
     than credit-related reasons. The remaining unrealized losses of $18.5, as
     of December 31, 2004, related to securities reviewed for impairment under
     the guidance proscribed by EITF Issue No. 99-20. This category includes
     U.S. government-backed securities, principal protected securities, and
     structured securities which did not have an adverse change in cash flows
     for which the carrying amount was $829.2.

     An analysis of the unrealized losses, more than 12 months in duration, of
     $45.6 follows. There were $15.9 in unrealized losses that are primarily
     related to interest rate movement or spread widening for other than
     credit-related reasons. The remaining unrealized losses of $29.7, as of
     December 31, 2004, related to securities reviewed for impairment under the
     guidance proscribed by EITF Issue No. 99-20. This category includes U.S.
     government-backed securities, principal protected securities, and
     structured securities which did not have an adverse change in cash flows
     for which the carrying amount was $505.6.

     The amortized cost and fair value of total fixed maturities for the year
     ended December 31, 2004 are shown below by contractual maturity. Actual
     maturities may differ from contractual maturities because securities may be
     restructured, called, or prepaid.
<Table>
<Caption>                                                AMORTIZED        FAIR
                                                           COST           VALUE
     -----------------------------------------------------------------------------
                                                                
     Due to mature:
        One year or less                               $      395.8   $      400.0
        After one year through five years                   3,650.0        3,727.4
        After five years through ten years                  3,128.8        3,256.4
        After ten years                                     2,425.5        2,613.3
        Mortgage-backed securities                          6,988.8        7,065.0
        Other asset-backed securities                       1,354.6        1,363.5
     Less: fixed maturities pledged to creditors            1,258.8        1,274.3
     -----------------------------------------------------------------------------
     Fixed maturities                                  $   16,684.7   $   17,151.3
     =============================================================================
</Table>

                                       50
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

2.   INVESTMENTS (continued)

     At December 31, 2004 and 2003, fixed maturities with carrying values of
     $10.9 and $11.2, respectively, were on deposit as required by regulatory
     authorities.

     The Company did not have any investments in a single issuer, other than
     obligations of the U.S. government, with a carrying value in excess of 10%
     of the Company's shareholder's equity at December 31, 2004 or 2003.

     The Company has various categories of CMOs that are subject to different
     degrees of risk from changes in interest rates and, for CMOs that are not
     agency-backed, defaults. The principal risks inherent in holding CMOs are
     prepayment and extension risks related to dramatic decreases and increases
     in interest rates resulting in the repayment of principal from the
     underlying mortgages either earlier or later than originally anticipated.
     At December 31, 2004 and 2003, approximately 4.1% and 2.8%, respectively,
     of the Company's CMO holdings were invested in types of CMOs which are
     subject to more prepayment and extension risk than traditional CMOs (such
     as interest-only or principal-only strips).

     The Company enters into dollar repurchase agreements ("dollar rolls") and
     repurchase agreements to increase its return on investments and improve
     liquidity. At December 31, 2004 and 2003, the carrying value of the
     securities pledged in dollar rolls and repurchase agreements was $1,274.3
     and $1,644.8, respectively. The carrying value of the securities pledged in
     dollar rolls and repurchase agreements is included in pledged securities on
     the Balance Sheets. The repurchase obligation related to dollar rolls and
     repurchase agreements totaled $1,057.4 and $1,519.3 at December 31, 2004
     and 2003, respectively. The repurchase obligation related to dollar rolls
     and repurchase agreements is included in borrowed money on the Consolidated
     Balance Sheets.

     IMPAIRMENTS

     The following table identifies the Company's other-than-temporary
     impairments by type as of December 31:

<Table>
<Caption>
                                                2004                      2003                      2002
                                      -----------------------   -----------------------   -----------------------
                                                     NO. OF                    NO. OF                    NO. OF
                                      IMPAIRMENT   SECURITIES   IMPAIRMENT   SECURITIES   IMPAIRMENT   SECURITIES
     ------------------------------------------------------------------------------------------------------------
                                                                                             
     U.S. Corporate                   $       --           --   $      6.2            4   $      0.1            2
     Residential mortgage-backed            13.5           53         88.2           83         40.0           33
     Limited partnership                      --           --          2.0            1
     Equities                                 --           --           --            2          0.1            2
     ------------------------------------------------------------------------------------------------------------
     Total                            $     13.5           53   $     96.4           90   $     40.2           37
     ============================================================================================================
</Table>

     The remaining fair value of the fixed maturities with other-than-temporary
     impairments at December 31, 2004 and 2003 is $125.0 and $123.1,
     respectively.

                                       51
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

2.   INVESTMENTS (continued)

     NET INVESTMENT INCOME

     Sources of net investment income were as follows:

<Table>
<Caption>
                                        YEAR ENDED        YEAR ENDED        YEAR ENDED
                                       DECEMBER 31,      DECEMBER 31,      DECEMBER 31,
                                           2004              2003              2002
     -----------------------------------------------------------------------------------
                                                                 
     Fixed maturities                 $        980.5    $        946.2    $        964.1
     Preferred stock                              --               9.9               3.9
     Mortgage loans on real estate              56.0              42.7              23.3
     Policy loans                                8.1               9.0               8.7
     Cash equivalents                            2.4               1.7               1.7
     Other                                      (2.1)             (1.0)             23.4
     -----------------------------------------------------------------------------------
     Gross investment income                 1,044.9           1,008.5           1,025.1
     Less: investment expenses                  61.8              89.4              65.6
     -----------------------------------------------------------------------------------
     Net investment income            $        983.1    $        919.1    $        959.5
     ===================================================================================
</Table>

     NET REALIZED CAPITAL GAINS AND LOSSES

     Net realized capital gains (losses) are comprised of the difference between
     the carrying value of investments and proceeds from sale, maturity, and
     redemption, as well as losses incurred due to impairment of investments.
     Net realized capital gains (losses) on investments were as follows:

<Table>
<Caption>
                                                            YEAR ENDED       YEAR ENDED       YEAR ENDED
                                                           DECEMBER 31,     DECEMBER 31,     DECEMBER 31,
                                                               2004             2003             2002
     -----------------------------------------------------------------------------------------------------
                                                                                   
     Fixed maturities                                     $         24.7   $         63.9   $        (97.5)
     Equity securities                                               0.5              0.6             (3.5)
     -----------------------------------------------------------------------------------------------------
     Pretax net realized capital gains (losses)           $         25.2   $         64.5   $       (101.0)
     =====================================================================================================
     After-tax net realized capital gains (losses)        $         16.4   $         41.9   $        (65.7)
     =====================================================================================================
</Table>

     Net realized capital gains allocated to experience-rated contracts of
     $42.0, $43.9, and $63.6 for the years ended December 31, 2004, 2003 and
     2002, respectively, were deducted from net realized capital gains and an
     offsetting amount was reflected in future policy benefits and claim
     reserves on the Consolidated Balance Sheets. Net unamortized realized gains
     (losses) allocated to experienced-rated contractholders were $233.4,
     $213.7, and $199.3 at December 31, 2004, 2003 and 2002, respectively.

                                       52
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

2.   INVESTMENTS (continued)

     Proceeds from the sale of fixed maturities and equity securities and the
     related gross gains and losses, excluding those related to
     experience-related contractholders, were as follows:

<Table>
<Caption>
                                                            YEAR ENDED       YEAR ENDED       YEAR ENDED
                                                           DECEMBER 31,     DECEMBER 31,     DECEMBER 31,
                                                               2004             2003             2002
     -----------------------------------------------------------------------------------------------------
                                                                                   
     Proceeds on sales                                    $     10,236.3  $     12,812.5   $     13,265.2
     Gross gains                                                   146.9            291.9            276.7
     Gross losses                                                   70.9            228.0            374.2
</Table>

     Changes in shareholder's equity related to changes in accumulated other
     comprehensive income (net unrealized capital gains and losses on
     securities, including securities pledged excluding those related to
     experience-rated contractholders) were as follows:

<Table>
<Caption>
                                                            YEAR ENDED        YEAR ENDED        YEAR ENDED
                                                           DECEMBER 31,      DECEMBER 31,      DECEMBER 31,
                                                               2004              2003              2002
     -------------------------------------------------------------------------------------------------------
                                                                                     
     Fixed maturities                                     $         16.1    $        (54.3)   $        104.8
     Equity securities                                              (5.7)             17.9              (1.6)
     Sales inducements                                              (0.1)               --                --
     Other                                                         (59.8)             34.0              (8.3)
     -------------------------------------------------------------------------------------------------------
        Subtotal                                                   (49.5)             (2.4)             94.9
     Less: (Increase) decrease in deferred income taxes            (17.3)             (0.9)             33.2
     -------------------------------------------------------------------------------------------------------
     Net increase (decrease) in accumulated other
       comprehensive (loss) income                        $        (32.2)   $         (1.5)   $         61.7
     =======================================================================================================
</Table>

3.   FINANCIAL INSTRUMENTS

     ESTIMATED FAIR VALUE

     The following disclosures are made in accordance with the requirements of
     FAS No. 107, "Disclosures about Fair Value of Financial Instruments." FAS
     No. 107 requires disclosure of fair value information about financial
     instruments, whether or not recognized in the balance sheet, for which it
     is practicable to estimate that value. In cases where quoted market prices
     are not available, fair values are based on estimates using present value
     or other valuation techniques. Those techniques are significantly affected
     by the assumptions used, including the discount rate and estimates of
     future cash flows. In that regard, the derived fair value estimates, in
     many cases, could not be realized in immediate settlement of the
     instrument.

     FAS No. 107 excludes certain financial instruments, including insurance
     contracts, and all nonfinancial instruments from its disclosure
     requirements. Accordingly, the aggregate fair value amounts presented do
     not represent the underlying value of the Company.

                                       53
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

3.   FINANCIAL INSTRUMENTS (continued)

     The following valuation methods and assumptions were used by the Company in
     estimating the fair value of the following financial instruments:

     FIXED MATURITIES: The fair values for the actively traded marketable bonds
     are determined based upon the quoted market prices. The fair values for
     marketable bonds without an active market are obtained through several
     commercial pricing services which provide the estimated fair values. Fair
     values of privately placed bonds are determined using a matrix-based
     pricing model. The model considers the current level of risk-free interest
     rates, current corporate spreads, the credit quality of the issuer, and
     cash flow characteristics of the security. Also considered are factors such
     as the net worth of the borrower, the value of collateral, the capital
     structure of the borrower, the presence of guarantees, and the Company's
     evaluation of the borrower's ability to compete in their relevant market.
     Using this data, the model generates estimated market values which the
     Company considers reflective of the fair value of each privately placed
     bond.

     EQUITY SECURITIES: Fair values of these securities are based upon quoted
     market price.

     MORTGAGE LOANS ON REAL ESTATE: The fair values for mortgage loans on real
     estate are estimated using discounted cash flow analyses and rates
     currently being offered in the marketplace for similar loans to borrowers
     with similar credit ratings. Loans with similar characteristics are
     aggregated for purposes of the calculations.

     CASH AND CASH EQUIVALENTS, SHORT-TERM INVESTMENTS AND POLICY LOANS: The
     carrying amounts for these assets approximate the assets' fair values.

     ASSETS HELD IN SEPARATE ACCOUNTS: Assets held in separate accounts are
     reported at the quoted fair values of the individual securities in the
     separate accounts.

     INVESTMENT CONTRACT LIABILITIES (INCLUDED IN FUTURE POLICY BENEFITS AND
     CLAIM RESERVES):

        WITH A FIXED MATURITY: Fair value is estimated by discounting cash
        flows at interest rates currently being offered by, or available to,
        the Company for similar contracts.

        WITHOUT A FIXED MATURITY: Fair value is estimated as the amount payable
        to the contractowners upon demand. However, the Company has the right
        under such contracts to delay payment of withdrawals which may
        ultimately result in paying an amount different than that determined to
        be payable on demand.

     LIABILITIES RELATED TO SEPARATE ACCOUNTS: The carrying amounts for these
     liabilities approximate their fair value.

                                       54
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

3.   FINANCIAL INSTRUMENTS (continued)

     The carrying values and estimated fair values of certain of the Company's
     financial instruments at December 31, 2004 and 2003 were as follows:

<Table>
<Caption>
                                                              2004                          2003
                                                  ---------------------------   ---------------------------
                                                    CARRYING       FAIR           CARRYING         FAIR
                                                     VALUE         VALUE            VALUE         VALUE
     ------------------------------------------------------------------------------------------------------
                                                                                   
     Assets:
       Fixed maturity securities, including
         securities pledged                       $   18,425.6   $   18,425.6   $   17,694.5   $   17,694.5
       Equity securities                                 162.6          162.6          161.9          161.9
       Mortgage loans on real estate                   1,090.2        1,119.8          754.5          798.5
       Policy loans                                      262.7          262.7          270.3          270.3
       Cash and cash equivalents                         187.3          187.3           57.8           57.8
       Assets held in Separate Accounts               33,310.5       33,310.5       33,014.7       33,014.7
     Liabilities:
       Investment contract liabilities:
         With a fixed maturity                         2,106.0        2,028.2        2,282.9        2,259.4
         Without a fixed maturity                     13,884.9       13,845.6       12,936.9       12,892.0
       Liabilities related to Separate Accounts       33,310.5       33,310.5       33,014.7       33,014.7
</Table>

     Fair value estimates are made at a specific point in time, based on
     available market information and judgments about various financial
     instruments, such as estimates of timing and amounts of future cash flows.
     Such estimates do not reflect any premium or discount that could result
     from offering for sale at one time the Company's entire holdings of a
     particular financial instrument, nor do they consider the tax impact of the
     realization of unrealized gains or losses. In many cases, the fair value
     estimates cannot be substantiated by comparison to independent markets, nor
     can the disclosed value be realized in immediate settlement of the
     instruments. In evaluating the Company's management of interest rate, price
     and liquidity risks, the fair values of all assets and liabilities should
     be taken into consideration, not only those presented above.

     DERIVATIVE FINANCIAL INSTRUMENTS

     INTEREST RATE FLOORS

     Interest rate floors are used to manage the interest rate risk in the
     Company's bond portfolio. Interest rate floors are purchased contracts that
     provide the Company with an annuity in a declining interest rate
     environment. The Company had no open interest rate floors at December 31,
     2004 or 2003.

     INTEREST RATE CAPS

     Interest rate caps are used to manage the interest rate risk in the
     Company's bond portfolio. Interest rate caps are purchased contracts that
     provide the Company with an annuity in an increasing interest rate
     environment. The notional amount, carrying value and estimated fair value
     of the Company's open interest rate caps as of December 31, 2004 were
     $527.8, $5.9, and $5.9, respectively. The notional amount,

                                       55
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

3.   FINANCIAL INSTRUMENTS (continued)

     carrying value and estimated fair value of the Company's open interest rate
     caps as of December 31, 2003 were $739.6, $8.2, and $8.2, respectively.

     INTEREST RATE SWAPS

     Interest rate swaps are used to manage the interest rate risk in the
     Company's bond portfolio and well as the Company's liabilities. Interest
     rate swaps represent contracts that require the exchange of cash flows at
     regular interim periods, typically monthly or quarterly. The notional
     amount, carrying value and estimated fair value of the Company's open
     interest rate swaps as of December 31, 2004 were $1,766.0, $2.1, and $2.1,
     respectively. The notional amount, carrying value and estimated fair value
     of the Company's open interest rate swaps as of December 31, 2003 were
     $950.0, $(14.4), and $(14.4), respectively.

     FOREIGN EXCHANGE SWAPS

     Foreign exchange swaps are used to reduce the risk of a change in the
     value, yield, or cash flow with respect to invested assets. Foreign
     exchange swaps represent contracts that require the exchange of foreign
     currency cash flows for US dollar cash flows at regular interim periods,
     typically quarterly or semi-annually. The notional amount, carrying value,
     and estimated fair value of the Company's open foreign exchange rate swaps
     as of December 31, 2004 were $126.5, $(28.4), and $(28.4), respectively.
     The notional amount, carrying value and estimated fair value of the
     Company's open foreign exchange rate swaps as of December 31, 2003 were
     $78.1, $(12.8), and $(12.8), respectively.

4.   DEFERRED POLICY ACQUISITION COSTS AND VALUE OF BUSINESS ACQUIRED

     Activity for the year-ended December 31, 2004, 2003 and 2002 within VOBA
     was as follows:

<Table>
                                                                 
     Balance at December 31, 2001                                   $    1,601.8
     Adjustment for unrealized gain (loss)                                 (21.9)
     Additions                                                              25.0
     Interest accrued at 7%                                                 86.8
     Amortization                                                         (253.3)
     ---------------------------------------------------------------------------
     Balance at December 31, 2002                                        1,438.4
     Adjustment for unrealized gain (loss)                                   6.2
     Additions                                                              59.1
     Interest accrued at 7%                                                 92.2
     Amortization                                                         (180.5)
     ---------------------------------------------------------------------------
     Balance at December 31, 2003                                        1,415.4
     Adjustment for unrealized gain (loss)                                   7.9
     Additions                                                              50.1
     Interest accrued at 6%                                                 92.3
     Amortization                                                         (200.5)
     ---------------------------------------------------------------------------
     Balance at December 31, 2004                                   $    1,365.2
     ===========================================================================
</Table>

                                       56
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

4.   DEFERRED POLICY ACQUISITION COSTS AND VALUE OF BUSINESS ACQUIRED
     (continued)

     The estimated amount of VOBA to be amortized, net of interest, over the
     next five years is $112.2, $105.8, $97.4, $92.4, and $90.6 for the years
     2005, 2006, 2007, 2008 and 2009, respectively. Actual amortization incurred
     during these years may vary as assumptions are modified to incorporate
     actual results.

     During 2004, VOBA amortization increased principally due to higher actual
     gross profits, a result of the margins earned on higher fixed and variable
     assets and fewer other-than-temporary impairments. Also, surrenders
     increased, which resulted in higher amortization for certain business.

     During 2003 the Company reset long-term assumptions for the Separate
     Account returns from 9.0% to 8.5% (gross before fund management fees and
     mortality, expense, and other policy charges), reflecting a blended return
     of equity and other sub-accounts. The 2003 unlocking adjustment was
     primarily driven by improved market performance compared to expected during
     2003. For the year ended December 31, 2003, the Company recorded a
     deceleration of DAC/VOBA amortization totaling $3.7 before tax, or $2.4,
     net of $1.3 of federal income tax expense.

     As part of the regular analysis of DAC/VOBA, at the end of third quarter of
     2002, the Company unlocked its long-term rate of return assumptions. The
     Company reset long-term return assumptions for the Separate Account returns
     to 9.0% (gross before fund management fees and mortality, expense, and
     other policy charges), as of December 31, 2002, reflecting a blended return
     of equity and other sub-accounts. The unlocking adjustment in 2002 was
     primarily driven by the sustained downturn in the equity markets and
     revised expectations for future returns. During 2002, the Company recorded
     an acceleration of DAC/VOBA amortization totaling $45.6 before tax, or
     $29.7, net of $15.9 of federal income tax benefit.

5.   DIVIDEND RESTRICTIONS AND SHAREHOLDER'S EQUITY

     The Company's ability to pay dividends to its parent is subject to the
     prior approval of insurance regulatory authorities of the State of
     Connecticut for payment of any dividend, which, when combined with other
     dividends paid within the preceding 12 months, exceeds the greater of (1)
     10% of statutory surplus at prior year end or (2) ILIAC's prior year
     statutory net gain from operations.

     ILIAC paid a cash dividend of $70.0 to Lion in 2004 and did not pay cash
     dividends to Lion in 2003 or 2002. However, on February 28, 2002, ILIAC
     contributed 100% of the stock of IA Holdco to HOLDCO in the form of a $60.1
     dividend distribution. ILIAC did not receive capital contributions from its
     parent in 2004 and received $230.0 and $164.3 in capital contributions
     during 2003 and 2002, respectively.

     The Insurance Department of the State of Connecticut (the "Department")
     recognizes as net income and capital and surplus those amounts determined
     in conformity with statutory accounting practices prescribed or permitted
     by the Department, which differ in certain respects from accounting
     principles generally accepted in the United States. Statutory net income
     (loss) was $217.2, $67.5, and $148.8 for the years ended December 31, 2004,
     2003, and 2002, respectively. Statutory capital and surplus was $1,344.5
     and $1,230.7 as of December 31, 2004 and 2003, respectively.


                                       57
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

5.   DIVIDEND RESTRICTIONS AND SHAREHOLDER'S EQUITY
     (continued)

     As of December 31, 2004, the Company did not utilize any statutory
     accounting practices, which are not prescribed by state regulatory
     authorities that, individually or in the aggregate, materially affect
     statutory capital and surplus.

6.   ADDITIONAL INSURANCE BENEFITS AND MINIMUM GUARANTEES

     Under SOP 03-1, the Company calculates an additional liability ("SOP
     reserves") for certain guaranteed minimum death benefits ("GMDBs") in order
     to recognize the expected value of death benefits in excess of the
     projected account balance over the accumulation period based on total
     expected assessments.

     The Company regularly evaluates estimates used to adjust the additional
     liability balance, with a related charge or credit to benefit expense, if
     actual experience or other evidence suggests that earlier assumptions
     should be revised.

     As of December 31, 2004, the Separate Account liability subject to SOP 03-1
     for guaranteed minimum benefits and the additional liability recognized
     related to minimum guarantees was $4,396.0 and $0.7, respectively.

     The aggregate fair value of equity securities (including mutual funds)
     supporting separate accounts with additional insurance benefits and minimum
     investment return guarantees as of December 31, 2004 was $4,396.0.

7.   INCOME TAXES

     ILIAC files a consolidated federal income tax return with its subsidiary,
     IICA. ILIAC has a federal tax allocation agreement with IICA whereby ILIAC
     charges its subsidiary for federal taxes it would have incurred were it not
     a member of the consolidated group and credits IICA for losses at the
     statutory federal tax rate.

                                       58
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

7.   INCOME TAXES (continued)

     Income taxes (benefits) from continuing operations consist of the
     following:

<Table>
<Caption>
                                                      YEAR ENDED      YEAR ENDED      YEAR ENDED
                                                     DECEMBER 31,    DECEMBER 31,    DECEMBER 31,
                                                         2004            2003            2002
     --------------------------------------------------------------------------------------------
                                                                            
     Current tax (benefit) expense:
       Federal                                       $       (3.8)   $       37.9    $       40.4
       State                                                   --             1.1             1.8
     --------------------------------------------------------------------------------------------
            Total current tax (benefit) expense              (3.8)           39.0            42.2
     --------------------------------------------------------------------------------------------
     Deferred tax expense (benefit):
       Federal                                               46.2            22.1           (23.6)
     --------------------------------------------------------------------------------------------
            Total deferred tax expense (benefit)             46.2            22.1           (23.6)
     --------------------------------------------------------------------------------------------
            Total income tax expense                 $       42.4    $       61.1    $       18.6
     ============================================================================================
</Table>

     Income taxes were different from the amount computed by applying the
     federal income tax rate to income from continuing operations before income
     taxes for the following reasons:

<Table>
<Caption>
                                                      YEAR ENDED      YEAR ENDED      YEAR ENDED
                                                     DECEMBER 31,    DECEMBER 31,    DECEMBER 31,
                                                         2004            2003            2002
     --------------------------------------------------------------------------------------------
                                                                            
     Income before income taxes and cumulative
       effect of change in accounting principle      $      241.7    $      215.7    $       86.1
     Tax rate                                                  35%             35%             35%
     --------------------------------------------------------------------------------------------
     Income tax at federal statutory rate                    84.6            75.5            30.1
     Tax effect of:
       State income tax, net of federal benefit                 -             0.7             1.2
       Dividends received deduction                          (9.6)          (14.0)           (5.3)
       IRS audit settlement                                 (33.0)
       Transfer of mutual fund shares                           -               -            (6.7)
       Other, net                                             0.4            (1.1)           (0.7)
     --------------------------------------------------------------------------------------------
     Income tax expense                              $       42.4    $       61.1    $       18.6
     ============================================================================================
</Table>

                                       59
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

7.   INCOME TAXES (continued)

     The tax effects of temporary differences that give rise to deferred tax
     assets and deferred tax liabilities at December 31, are presented below:

<Table>
<Caption>
                                                                        2004            2003
     -------------------------------------------------------------------------------------------
                                                                              
     Deferred tax assets:
         Insurance reserves                                         $      286.4    $      263.7
         Unrealized gains allocable to experience-rated contracts          125.1           172.0
         Investments                                                          --            69.7
         Postemployment benefits                                            60.5            30.2
         Compensation                                                       35.5            56.0
         Other, net                                                         23.4            19.7
     -------------------------------------------------------------------------------------------
     Total gross assets                                                    530.9           611.3
     -------------------------------------------------------------------------------------------
     Deferred tax liabilities:
         Value of business acquired                                        477.8           495.4
         Net unrealized capital gains                                      161.3           236.4
         Deferred policy acquisition costs                                  91.3            59.2
         Other, net                                                          9.8             5.0
     -------------------------------------------------------------------------------------------
     Total gross liabilities                                               740.2           796.0
     -------------------------------------------------------------------------------------------
     Net deferred tax liability                                     $      209.3    $      184.7
     ===========================================================================================
</Table>

     Net unrealized capital gains and losses are presented as a component of
     Other Comprehensive Income in shareholder's equity, net of deferred taxes.

     Under prior law, the Company was allowed to defer from taxation a portion
     of income. The deferred income was accumulated in the Policyholders'
     Surplus Account and only becomes taxable under certain conditions, which
     management believes to be remote. Furthermore, the American Jobs Creation
     Act of 2004 allows certain tax-free distributions from the Policyholders'
     Surplus Account during 2005 and 2006. Therefore, based on currently
     available information, no federal income taxes have been provided on the
     Policyholders' Surplus Account accumulated balance of $17.2 million.

     Valuation allowances are provided when it is considered more likely than
     not that deferred tax assets will not be realized. No valuation allowance
     has been established at this time, as management believes the above
     conditions presently do not exist.

     The Company establishes reserves for probable proposed adjustments by
     various taxing authorities. Management believes there are sufficient
     reserves provided for, or adequate defenses against any such adjustments.
     The Internal Revenue Service (the "Service") has completed examinations of
     the federal income tax returns of the Company for all years through the
     December 13, 2000 short period. The tax benefit associated with the
     settlement of the most recent audit is included in the 2004 financial
     statements. The Service has commenced its examination for the tax years
     ended December 31, 2000 and 2001. Additionally, various state tax audits
     are in process.

                                      60
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

8.   BENEFIT PLANS

     DEFINED BENEFIT PLAN

     ING North America Insurance Corporation ("ING North America") sponsors the
     ING Americas Retirement Plan (the "Retirement Plan"), effective as of
     December 31, 2001. Substantially all employees of ING North America and its
     subsidiaries and affiliates (excluding certain employees) are eligible to
     participate, including the Company's employees other than Company agents.

     The Retirement Plan is a tax-qualified defined benefit plan, the benefits
     of which are guaranteed (within certain specified legal limits) by the
     Pension Benefit Guaranty Corporation ("PBGC"). As of January 1, 2002, each
     participant in the Retirement Plan (except for certain specified employees)
     earns a benefit under a final average compensation formula. Subsequent to
     December 31, 2001, ING North America is responsible for all Retirement Plan
     liabilities. The costs allocated to the Company for its employees'
     participation in the Retirement Plan were $19.0 for 2004, $15.1 for 2003,
     and $6.4 for 2002, respectively.

     DEFINED CONTRIBUTION PLAN

     ING North America sponsors the ING Savings Plan and ESOP (the "Savings
     Plan"). Substantially all employees of ING North America and its
     subsidiaries and affiliates (excluding certain employees, including but not
     limited to Career Agents) are eligible to participate, including the
     Company's employees other than Company agents. Career Agents are certain,
     full-time insurance salesmen who have entered into a career agent agreement
     with the Company and certain other individuals who meet specified
     eligibility criteria. The Savings Plan is a tax-qualified profit sharing
     and stock bonus plan, which includes an employee stock ownership plan
     ("ESOP") component. Savings Plan benefits are not guaranteed by the PBGC.
     The Savings Plan allows eligible participants to defer into the Savings
     Plan a specified percentage of eligible compensation on a pre-tax basis.
     ING North America matches such pre-tax contributions, up to a maximum of 6%
     of eligible compensation. All matching contributions are subject to a
     4-year graded vesting schedule (although certain specified participants are
     subject to a 5-year graded vesting schedule). All contributions made to the
     Savings Plan are subject to certain limits imposed by applicable law.
     Pre-tax charges of operations of the Company for the Savings Plan were
     $8.0, $7.1 and $7.1 in 2004, 2003, and 2002, respectively.

     OTHER BENEFIT PLANS

     The Company also sponsors a tax-qualified profit sharing plan for Career
     Agents that is intended to satisfy the requirements of Code Section 401(K).

     In addition to providing retirement plan benefits, the Company, in
     conjunction with ING North America, provides certain supplemental
     retirement benefits to eligible employees; defined benefit pension plans
     for insurance salesmen who have entered into a career agent agreement and
     certain other individuals; and health care and life insurance benefits to
     retired employees and their eligible dependents. The supplemental
     retirement plan and defined benefit pension plan are non-qualified defined
     benefit pension plans, which means all benefits are payable from the
     general assets of the Company. The post-retirement health care plan is
     contributory, with retiree contribution levels adjusted annually. The
     defined benefit plan for salesmen was terminated effective January 1, 2002,
     and all benefit accruals ceased. The life insurance plan

                                       61
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

8.   BENEFIT PLANS (continued)

     provides a flat amount of noncontributory coverage and optional
     contributory coverage. The benefit charges allocated to the Company related
     to all of these plans for the years ended December 31, 2004, 2003, and
     2002, were not significant.

9.   RELATED PARTY TRANSACTIONS

     OPERATING AGREEMENTS

     ILIAC has certain agreements whereby it incurs expenses with affiliated
     entities. The agreements are as follows:

     -    Investment advisory agreement with ING Investment Management LLC
          ("IIM"), in which IIM provides asset management and accounting
          services. The Company records a fee, which is paid quarterly, based on
          the value of the assets under management. For the years ended December
          31, 2004, 2003, and 2002, expenses were incurred in the amounts of
          $58.8, $53.8, and $46.5, respectively.

     -    Services agreement between the Company and its affiliates effective
          January 2001, and amended effective January 1, 2002. For the years
          ended December 31, 2004, 2003, and 2002, net expenses related to the
          agreement where incurred in the amount of $8.6, $19.2, and $13.4,
          respectively.

     -    Expense sharing agreement with ING North America Insurance
          Corporation, Inc., dated as of January 1, 2001, as amended effective
          January 1, 2002, for administrative, management, financial, and
          information technology services. For the years ended December 31,
          2004, 2003, and 2002, expenses were incurred in the amounts of $132.9,
          $136.4, and $126.0, respectively.

     Management and service contracts and all cost sharing arrangements with
     other affiliated companies are allocated in accordance with the Company's
     expense and cost allocation methods.

     INVESTMENT ADVISORY AND OTHER FEES

     ILIAC serves as investment advisor to certain variable funds used in
     Company products (collectively, the "Company Funds"). The Company Funds pay
     ILIAC, as investment advisor, a daily fee which, on an annual basis,
     ranged, depending on the Fund, from 0.5% to 1.0% of their average daily net
     assets. Each of the Company Funds managed by ILIAC are subadvised by
     investment advisors, in which case ILIAC pays a subadvisory fee to the
     investment advisors, which may include affiliates. ILIAC is also
     compensated by the Separate Accounts for bearing mortality and expense
     risks pertaining to variable life and annuity contracts. Under the
     insurance and annuity contracts, the Separate Accounts pay ILIAC a daily
     fee, which, on an annual basis is, depending on the product, up to 3.4% of
     their average daily net assets. The amount of compensation and fees
     received from affiliated mutual funds and separate accounts, amounted to
     $209.2, $201.4 (excludes fees paid to Aeltus Investment Management, Inc.,
     now known as ING Investment Management LLP ("Aeltus")), and $391.8
     (includes fees paid to Aeltus through February 28, 2002, when IA Holdco,
     Aeltus' parent, ceased to be a subsidiary of ILIAC) in 2004, 2003, and
     2002, respectively.

     RECIPROCAL LOAN AGREEMENT

     ILIAC maintains a reciprocal loan agreement with ING AIH, an indirect
     wholly-owned subsidiary of ING and affiliate to ILIAC, to facilitate the
     handling of unusual and/or unanticipated short-term cash

                                       62
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

9.   RELATED PARTY TRANSACTIONS (continued)

     requirements. Under this agreement, which became effective in June 2001
     and expires on April 1, 2011, ILIAC and ING AIH can borrow up to 3% of
     ILIAC's statutory admitted assets as of the preceding December 31 from one
     another. Interest on any ILIAC borrowings 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, ILIAC incurred interest expense of $0.2,
     0.1, and $0.1, for the years ended December 31, 2004, 2003, and 2002,
     respectively, and earned interest income of $1.3, $0.9, and $2.1 for the
     years ended December 31, 2004, 2003, and 2002, respectively. At December
     31, 2004 and 2003, respectively, ILIAC had a $25.0 and $41.4 receivable
     from ING AIH under this agreement.

     NOTES FROM AFFILIATE

     On December 29, 2004, ING USA Annuity and Life Insurance Company ("ING
     USA") issued surplus notes in the aggregate principal amount of $400.0 (the
     "Notes") scheduled to mature on December 29, 2034, to its affiliates,
     ILIAC, ReliaStar Life Insurance Company ("ReliaStar Life"), and Security
     Life of Denver International Limited ("SLDI"), in an offering that was
     exempt from the registration requirements of the Securities Act of 1933.
     The Company's $175.0 Notes Receivable from ING USA bears interest at a rate
     of 6.257% per year. Any payment of principal and/or interest is subject to
     the prior approval of the Insurance Commissioner of the state of Iowa.
     Interest is scheduled to be paid semi-annually in arrears on June 29 and
     December 29 of each year, commencing on June 29, 2005.

     TAX SHARING AGREEMENTS

     ILIAC has a federal tax sharing agreement with IICA, whereby ILIAC charges
     its subsidiary for federal taxes it would have incurred were it not a
     member of the consolidated group and credits the member for losses at the
     statutory federal tax rate.

     ILIAC 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.

     CAPITAL TRANSACTIONS AND DIVIDENDS

     In 2004, ILIAC did not receive any capital contributions. In 2003, ILIAC
     received $230.0 in cash capital contributions from Lion. In addition,
     ILIAC received capital contributions in the form of investments in
     affiliated mutual funds of $164.3 from HOLDCO.

     ILIAC paid a cash dividend of $70.0 to Lion in 2004 and did not pay any
     cash dividends to Lion in 2003 or 2002. However, on February 28, 2002,
     ILIAC contributed 100% of the stock of IA Holdco to HOLDCO in the form of a
     $60.1 dividend distribution.

                                       63
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

10.  FINANCING AGREEMENTS

     The Company maintains a revolving loan agreement with SunTrust Bank,
     Atlanta (the "Bank"). Under this agreement, which is due on demand, the
     Company can borrow up to $125.0 from the Bank. Interest on any borrowing
     accrues at an annual rate equal to (1) the cost of funds for the Bank for
     the period applicable for the advance plus .225% or (2) a rate quoted by
     the Bank to the Company for the borrowing. Under the agreement, the Company
     incurred minimal interest expense for the years ended December 31, 2004,
     2003, and 2002, respectively. At December 31, 2004 and 2003, the Company
     did not have any balances payable to the Bank.

     The Company also maintains a perpetual revolving loan agreement with Bank
     of New York ("BONY"). Under this agreement, the Company can borrow up to
     $100.0 from BONY. Interest on any of the Company borrowing accrues at an
     annual rate equal to (1) the cost of funds for BONY for the period
     applicable for the advance plus .35% or (2) a rate quoted by BONY to the
     Company for the borrowing. Under this agreement, the Company incurred
     minimal interest expense for the years ended December 31, 2004, 2003, and
     2002. At December 31, 2004 and 2003, the Company did not have any balances
     payable to BONY.

     Also see Reciprocal Loan Agreement in Note 9.

11.  REINSURANCE

     At December 31, 2004, the Company had reinsurance treaties with six
     unaffiliated reinsurers and one affiliated reinsurer covering a significant
     portion of the mortality risks and guaranteed death and living benefits
     under its variable contracts. The Company remains liable to the extent its
     reinsurers do not meet their obligations under the reinsurance agreements.

     On October 1, 1998, the Company sold its domestic individual life insurance
     business to Lincoln for $1.0 billion in cash. The transaction is generally
     in the form of an indemnity reinsurance arrangement, under which Lincoln
     contractually assumed from the Company certain policyholder liabilities and
     obligations, although the Company remains directly obligated to
     contractowners.

     Effective January 1, 1998, 90% of the mortality risk on substantially all
     individual universal life product business written from June 1, 1991
     through October 31, 1997 was reinsured externally. Beginning November 1,
     1997, 90% of new business written on these products was reinsured
     externally. Effective October 1, 1998 this agreement was assigned from the
     third party reinsurer to Lincoln.

     Effective December 31, 1988, the Company entered into a modified
     coinsurance reinsurance agreement ("MODCO") with Aetna Life Insurance
     Company ("Aetna Life"), (formerly an affiliate of the Company),
     in which substantially all of the nonparticipating individual life and
     annuity business written by Aetna Life prior to 1981 was assumed by the
     Company. Effective January 1, 1997, this agreement was amended to
     transition (based on underlying investment rollover in Aetna Life) from a
     modified coinsurance arrangement to a coinsurance agreement. As a result of
     this change, reserves were ceded to the Company from Aetna Life as
     investment rollover occurred. Effective October 1, 1998, this agreement was
     fully transitioned to a coinsurance arrangement and this business along
     with the Company's direct individual life insurance business, with the
     exception of certain supplemental contracts with reserves of $61.1 and
     $63.8 as of December 31, 2004 and 2003, respectively, was sold to Lincoln.

                                       64
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

11.  REINSURANCE (continued)

     On December 16, 1988, the Company assumed $25.0 of premium revenue from
     Aetna Life, for the purchase and administration of a life contingent single
     premium variable payout annuity contract. In addition, the Company is also
     responsible for administering fixed annuity payments that are made to
     annuitants receiving variable payments. Reserves of $19.3 and $20.4 were
     maintained for this contract as of December 31, 2004 and 2003,
     respectively.

     The effect of reinsurance on premiums and recoveries for the years ended
     December 31, 2004, 2003 and 2002, were as follows:

<Table>
<Caption>
                                                      YEAR ENDED      YEAR ENDED      YEAR ENDED
                                                     DECEMBER 31,    DECEMBER 31,    DECEMBER 31,
                                                         2004            2003            2002
     --------------------------------------------------------------------------------------------
                                                                            
     Direct premiums                                 $       39.0    $       51.1    $       55.9
     Reinsurance assumed                                       --             0.1              --
     Reinsurance ceded                                       (0.5)           (1.1)           (2.0)
     --------------------------------------------------------------------------------------------
     Net premiums                                    $       38.5    $       50.1    $       53.9
     ============================================================================================
</Table>

12.  COMMITMENTS AND CONTINGENT LIABILITIES

     LEASES

     The Company leases its office space and certain other equipment under
     operating leases that expire through 2009.

     For the years ended December 31, 2004, 2003, and 2002, rent expense for
     leases was $18.1, $20.8 and $18.1, respectively. The future net minimum
     payments under noncancelable leases for the years ended December 31, 2005
     through 2009 are estimated to be $16.7, $15.4, $14.0, $1.3, and $0.5,
     respectively, and $0.1 thereafter. The Company pays substantially all
     expenses associated with its leased and subleased office properties.
     Expenses not paid directly by the Company are paid for by an affiliate and
     allocated back to the Company.

     COMMITMENTS

     Through the normal course of investment operations, the Company commits to
     either purchase or sell securities, commercial mortgage loans or money
     market instruments at a specified future date and at a specified price or
     yield. The inability of counterparties to honor these commitments may
     result in either a higher or lower replacement cost. Also, there is likely
     to be a change in the value of the securities underlying the commitments.
     At December 31, 2004, the Company had off-balance sheet commitments to
     purchase investments of $778.2 with an estimated fair value of $778.2.

                                       65
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

12.  COMMITMENTS AND CONTINGENT LIABILITIES (continued)

     LITIGATION

     The Company is a party to threatened or pending lawsuits/arbitrations
     arising from the normal conduct of business. Due to the climate in
     insurance and business litigation/arbitration, 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
     such lawsuits/arbitrations, in light of existing insurance, reinsurance and
     established reserves, it is the opinion of management that the disposition
     of such lawsuits/arbitrations will not have a materially adverse effect on
     the Company's operations or financial position.

     REGULATORY MATTERS

     As with many financial services companies, the Company and its affiliates
     have received informal and formal requests for information from various
     state and federal governmental agencies and self-regulatory organizations
     in connection with inquiries and investigations of the products and
     practices of the financial services industry. In each case, the Company and
     its affiliates have been and are providing full cooperation.

     FUND REGULATORY ISSUES

     Since 2002, there has been increased governmental and regulatory activity
     relating to mutual funds and variable insurance products. This activity has
     primarily focused on inappropriate trading of fund shares, revenue sharing
     and directed brokerage, compensation, sales practices and suitability,
     arrangements with service providers, pricing, compliance and controls, and
     adequacy of disclosure.

     In addition to responding to governmental and regulatory requests on fund
     regulatory issues, ING management, on its own initiative, conducted,
     through special counsel and a national accounting firm, an extensive
     internal review of mutual fund trading in ING insurance, retirement, and
     mutual fund products. The goal of this review was to identify any instances
     of inappropriate trading in those products by third parties or by ING
     investment professionals and other ING personnel.

     The internal review identified several isolated arrangements allowing third
     parties to engage in frequent trading of mutual funds within the variable
     insurance and mutual fund products of certain affiliates of the Company,
     and identified other circumstances where frequent trading occurred despite
     measures taken by ING intended to combat market timing. Each of the
     arrangements has been terminated and disclosed to regulators, to the
     independent trustees of ING Funds (U.S.) and in Company reports previously
     filed with the Securities and Exchange Commission ("SEC") pursuant to the
     Securities Exchange Act of 1934, as amended.

     An affiliate of the Company, ING Funds Distributors, LLC ("IFD") has
     received notice from the staff of the National Association of Securities
     Dealers ("NASD") that the staff has made a preliminary determination to
     recommend that disciplinary action be brought against IFD and one of its
     registered persons for violations of the NASD Conduct Rules and federal
     securities laws in connection with frequent trading arrangements.


                                       66
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

12.  COMMITMENTS AND CONTINGENT LIABILITIES (continued)

     Other regulators, including the SEC and the New York Attorney General, are
     also likely to take some action with respect to certain ING affiliates
     before concluding their investigation of ING relating to fund trading. The
     potential outcome of such action is difficult to predict but could subject
     certain affiliates to adverse consequences, including, but not limited to,
     settlement payments, penalties, and other financial liability. It is not
     currently anticipated, however, that the actual outcome of such action will
     have a material adverse effect on ING or ING's U.S.-based operations,
     including the Company.

     ING has agreed to indemnify and hold harmless the ING Funds from all
     damages resulting from wrongful conduct by ING or its employees or from
     ING's internal investigation, any investigations conducted by any
     governmental or self-regulatory agencies, litigation or other formal
     proceedings, including any proceedings by the SEC. Management reported to
     the ING Funds Board that ING management believes that the total amount of
     any indemnification obligations will not be material to ING or ING's U.S.-
     based operations, including the Company.

     OTHER REGULATORY MATTERS

     The New York Attorney General and other regulators are also conducting
     broad inquiries and investigations involving the insurance industry. These
     initiatives currently focus on, among other things, compensation and other
     sales incentives, potential conflicts of interest, potential
     anti-competitive activity, marketing practices, certain financial
     reinsurance arrangements, and disclosure. It is likely that the scope of
     these investigations will further broaden before the investigations are
     concluded. U.S. affiliates of ING have received formal and informal
     requests in connection with such investigations, and are cooperating fully
     with each request for information.

     These initiatives may result in new legislation and regulation that could
     significantly affect the financial services industry, including businesses
     in which the Company is engaged.

     In light of these and other developments, U.S. affiliates of ING, including
     the Company, periodically review whether modifications to their business
     practices are appropriate.

                                       67
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

13.  OTHER COMPREHENSIVE INCOME

     The components of other comprehensive income for the years ended December
     31, 2004 and 2003 were as follows:

<Table>
<Caption>
                                                                       AS OF           AS OF
                                                                    DECEMBER 31,    DECEMBER 31,
                                                                        2004           2003
     -------------------------------------------------------------------------------------------
                                                                              
     Net unrealized capital gains (losses):
       Fixed maturities                                             $      124.6    $      108.5
       Equity securities                                                     8.7            14.4
       Sales inducements                                                    (0.1)              -
       Other                                                                (8.2)           51.6
     -------------------------------------------------------------------------------------------
         Subtotal                                                          125.0           174.5
     Less: Deferred income taxes                                            41.2            58.5
     -------------------------------------------------------------------------------------------
     Net unrealized capital gains                                           83.8           116.0
     Minimum pension liability                                             (16.7)             --
     -------------------------------------------------------------------------------------------
     Net accumulated other comprehensive income                     $       67.1    $      116.0
     ===========================================================================================
</Table>

     Net unrealized capital gains allocated to experience-rated contracts of
     $357.5 and $491.5 at December 31, 2004 and 2003, respectively, are
     reflected on the Consolidated Balance Sheets in future policy benefits and
     claims reserves and are not included in shareholder's equity.

     Changes in accumulated other comprehensive income related to changes in net
     unrealized gains (losses) on securities, including securities pledged,
     excluding those related to experience-rated contractholders, were as
     follows:

<Table>
<Caption>
                                                      YEAR ENDED      YEAR ENDED      YEAR ENDED
                                                     DECEMBER 31,    DECEMBER 31,    DECEMBER 31,
                                                         2004            2003            2002
     --------------------------------------------------------------------------------------------
                                                                            
     Unrealized holding (losses) gains arising
       during the year (1)                           $       18.6    $      (48.1)   $      127.4
     Less: reclassification adjustment for gains
       (losses) and other items included in
       net income (2)                                        50.8           (46.6)           65.7
     --------------------------------------------------------------------------------------------
     Net unrealized (losses) gains on securities     $      (32.2)   $       (1.5)   $       61.7
     ============================================================================================
</Table>

     (1)  Pretax net unrealized holding gains (losses) were $28.6, $(74.0), and
          $196.0, for the years ended December 31, 2004, 2003, and 2002,
          respectively.
     (2)  Pretax reclassification adjustments for gains (losses) and other items
          included in net income were $78.1, $(71.6), and $101.1, for the years
          ended December 31, 2004, 2003, and 2002, respectively.

                                       68
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

14. RECLASSIFICATIONS AND CHANGES TO PRIOR YEAR PRESENTATION

    During 2004, certain changes were made to the 2003 and 2002 Statements of
    Operations to reflect the correct balances, as follows:

    -  Certain changes were made to the classification of reinsurance ceded
       related to certain products, which were included as a reduction to
       premiums.

    -  Certain changes were made to the classification of certain annuity and
       other products, which were included in premium income.

    -  Certain changes were made to the classification of certain benefits to
       contractowners, which were included as a reduction to premiums.

    In addition, certain reclassifications have been made to conform to the
    current year presentation.

    These changes had no impact on net income or shareholder's equity of the
    Company. We deemed these changes to the Statement of Operations as
    immaterial, and, as such, have not labeled the Statement of Operations as
    restated. The following summarizes the corrections to to each  financial
    statement line item:

<Table>
<Caption>

                                                    PREVIOUSLY                            REVISED
YEAR ENDED 12/31/2003                              REPORTED 2003       ADJUSTMENT          2003
                                                   -------------       ----------        --------
                                                                                
Fee income                                           $  384.3            $ 11.5          $  395.8
Premiums                                                 95.8             (45.7)             50.1
  Total revenue                                       1,463.7             (34.2)          1,429.5
Interest credited and other benefits
  to contractowners                                     757.6             (34.2)            723.4
  Total expense                                       1,248.0             (34.2)          1,213.8
</Table>


<Table>
<Caption>

                                                    PREVIOUSLY                            REVISED
YEAR ENDED 12/31/2002                              REPORTED 2002       ADJUSTMENT          2002
                                                   -------------       ----------        --------
                                                                                

Fee income                                           $  418.2             $  5.7          $  423.9
Premiums                                                 98.7              (44.8)             53.9
  Total revenue                                       1,375.4              (39.1)          1,336.3
Interest credited and other benefits
  to contractowners                                     746.4              (39.1)            707.3
  Total expense                                       1,289.3              (39.1)          1,250.2
</Table>

                                        69

<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Dollar amounts in millions, unless otherwise stated)

14. RECLASSIFICATIONS AND CHANGES TO PRIOR YEAR PRESENTATION (continued)

    Also, during 2004, certain changes were made to the 2003 and 2002
    Statements of Cash Flows to restate the correct balances, primarily
    related to payables for securities purchased, short-term borrowings, and
    investment contracts. As a result of these adjustments, we have
    labeled the Statements of Cash Flows for 2003 and 2002 as restated. The
    following summarizes the adjustments:

<Table>
<Caption>
                                                               PREVIOUSLY
                                                                REPORTED          ADJUSTMENT         RESTATED
                                                              -------------       ----------        ----------
                                                                                           
YEAR ENDED 12/31/2003
  Net cash provided by (used for) operating activities          $ 1,254.8          $ (196.5)         $ 1,058.3
  Net cash provided by (used for) financing activities              781.1             196.5              977.6

                                                               PREVIOUSLY
                                                                REPORTED          ADJUSTMENT         RESTATED
                                                              -------------       ----------        ----------
                                                                                           
YEAR ENDED 12/31/2002
  Net cash provided by (used for) operating activities          $ 1,527.7          $ (132.4)         $ 1,395.3
  Net cash used for investing activities                         (2,152.0)           (167.3)          (2,319.3)
  Net cash provided by (used for) financing activities              607.7             299.7              907.4
</Table>


                                        70

<Page>

QUARTERLY DATA (UNAUDITED)

    Restatement of Financial Information: During the quarterly period ended
    June 30, 2003, the Company incorrectly recorded investment income and
    realized capital gains related to Separate Accounts. The Company noted the
    effect of this error during the compilation of the December 31, 2003
    financial statements and made the appropriate changes to the quarterly
    periods ended June 30, 2003 and September 30, 2003.

    The following tables show the previously reported and restated for each of
    the periods affected in 2003.

<Table>
<Caption>
     AS RESTATED
     2004 (IN MILLIONS)                          FIRST                SECOND             THIRD             FOURTH
     ------------------------------------------------------------------------------------------------------------
                                                                                               
     Total revenue                              $384.5                $362.1            $376.7             $379.2
     ------------------------------------------------------------------------------------------------------------
     Income (loss) before income taxes            64.4                  54.7              61.3               61.3
     Income tax expense                           20.4                  17.0             (14.3)              19.3
     ------------------------------------------------------------------------------------------------------------
     Net income                                 $ 44.0                $ 37.7            $ 75.6             $ 42.0
     ============================================================================================================
</Table>

<Table>
<Caption>
     AS REPORTED
     2004 (IN MILLIONS)                          FIRST                SECOND             THIRD
     -----------------------------------------------------------------------------------------
                                                                               
     Total revenue                              $387.3                $364.4            $379.0
     -----------------------------------------------------------------------------------------
     Income (loss) before income taxes            64.4                  54.7              61.3
     Income tax expense (benefit)                 20.4                  17.0             (14.3)
     -----------------------------------------------------------------------------------------
     Net income                                 $ 44.0                $ 37.7            $ 75.6
     =========================================================================================
</Table>

<Table>
<Caption>
     AS RESTATED
     2003 (IN MILLIONS)                          FIRST                SECOND*            THIRD*            FOURTH*
     ------------------------------------------------------------------------------------------------------------
                                                                                               
     Total revenue                              $351.6                $374.5            $353.9             $349.5
     ------------------------------------------------------------------------------------------------------------
     Income before income taxes                   17.5                 109.2              25.5               63.5
     Income tax expense                            5.1                  35.4               0.6               20.0
     ------------------------------------------------------------------------------------------------------------
     Net income                                 $ 12.4                $ 73.8            $ 24.9             $ 43.5
     ============================================================================================================
</Table>

<Table>
<Caption>
     AS REPORTED
     2003 (IN MILLIONS)                          FIRST                SECOND             THIRD             FOURTH
     ------------------------------------------------------------------------------------------------------------
                                                                                               
     Total revenue                              $359.2                $383.6            $362.4             $358.5
     ------------------------------------------------------------------------------------------------------------
     Income before income taxes                   17.5                 111.5              33.2               53.5
     Income tax expense                            5.1                  36.2               3.3               16.5
     ------------------------------------------------------------------------------------------------------------
     Net income                                 $ 12.4                $ 75.3            $ 29.9             $ 37.0
     ============================================================================================================
</Table>
     * Restated

                                       71
<Page>

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURE

          None.

ITEM 9A.  CONTROLS AND PROCEDURES

          (a)  The Company carried out an evaluation, under the supervision and
               with the participation of its management, including its Chief
               Executive Officer and Chief Financial Officer, of the
               effectiveness of the design and operation of the Company's
               disclosure controls and procedures (as defined in Rule 13a-15(e)
               and 15d-15(e) of the Securities Exchange Act of 1934) as of the
               end of the period covered by this report. Based on that
               evaluation, the Chief Executive Officer and the Chief Financial
               Officer have concluded that the Company's current disclosure
               controls and procedures are effective in ensuring that material
               information relating to the Company required to be disclosed in
               the Company's periodic SEC filings is made known to them in a
               timely manner.

          (b)  There has not been any change in the internal controls over
               financial reporting of the Company that occurred during the
               period covered by this report that has materially affected or is
               reasonably likely to materially affect these internal controls.

ITEM 9B.  OTHER INFORMATION

          None

                                      72

<Page>

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

          Omitted pursuant to General Instruction I(2) of Form 10-K, except with
          respect to compliance with Sections 406 and 407 of the Sarbanes-Oxley
          Act of 2002.

          (a)  CODE OF ETHICS FOR FINANCIAL PROFESSIONALS

               The Company has approved and adopted a Code of Ethics for
               Financial Professionals, pursuant to the requirements of Section
               406 of the Sarbanes-Oxley Act of 2002 (which was filed as Exhibit
               14 to the Form 10-K, as filed with the SEC on March 29, 2004,
               File No. 033-23376). Any waiver of the Code of Ethics will be
               disclosed by the Company by way of a Form 8-K filing.

          (b)  DESIGNATION OF BOARD FINANCIAL EXPERT

               The Company has designated David A. Wheat, Director, Senior Vice
               President and Chief Financial Officer of the Company, as its
               Board Financial Expert, pursuant to the requirements of Section
               407 of the Sarbanes-Oxley Act of 2002. Because the Company is a
               wholly-owned subsidiary of Lion, it does not have any outside
               directors sitting on its board.

ITEM 11.  EXECUTIVE COMPENSATION

          Omitted pursuant to General Instruction I(2) of Form 10-K.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

          Omitted pursuant to General Instruction I(2) of Form 10-K.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

          Omitted pursuant to General Instruction I(2) of Form 10-K.

ITEM 14.  PRINCIPAL ACCOUNTANT FEES AND SERVICES

          (Dollar amounts in millions, unless otherwise stated)

          In 2004 and 2003, Ernst & Young LLP ("Ernst & Young") served as the
          principal external auditing firm for ING including ILIAC. ING
          subsidiaries, including ILIAC, are allocated Ernst & Young fees
          attributable to services rendered by Ernst & Young to each subsidiary.
          Ernst & Young fees allocated to the Company for the years ended
          December 31, 2004 and 2003 are detailed below, along with a
          description of the services rendered by Ernst & Young to the Company:

<Table>
<Caption>
                                                                        2004            2003
     -------------------------------------------------------------------------------------------
                                                                              
     Audit fees                                                     $        1.2    $        2.4
     Audit-related fees                                                      0.2             0.2
     Tax fees                                                                 --*             --*
     All other fees                                                           --*             --
                                                                    ------------    ------------
                                                                    $        1.4    $        2.6
                                                                    ============    ============
</Table>

     *    Less than $0.1.

                                             73

<Page>

          AUDIT FEES

          Fees for audit services include fees associated with professional
          services rendered by the auditors for the audit of the annual
          financial statements of the Company and review of the Company's
          interim financial statements.

          AUDIT-RELATED FEES

          Audit-related fees were allocated to ILIAC for assurance and related
          services that are reasonably related to the performance of the audit
          or review of the financial statements and are not reported under the
          audit fee item above. These services consisted primarily of audits of
          SEC product filings, advice on accounting matters, and progress
          review on International Financial Reporting Standards and Sarbanes-
          Oxley projects.

          TAX FEES

          There were minimal tax fees allocated to ILIAC in 2004 and 2003. This
          category typically includes tax compliance, tax advice, and tax
          planning professional services. These services typically consist of:
          tax compliance including the review of original and amended tax
          returns, assistance with questions regarding tax audits, and tax
          planning and advisory services relating to common forms of domestic
          taxation (i.e., income tax and capital tax).

          ALL OTHER FEES

          There were minimal fees allocated to ILIAC in 2004 and no fees in 2003
          under the category of "all other fees." This category typically
          includes fees paid for products and services other than the audit
          fees, audit-related fees and tax fees, described above, and consists
          primarily of non-recurring support and advisory services.

          PRE-APPROVAL POLICIES AND PROCEDURES

          ILIAC has adopted the pre-approval policies and procedures of ING.
          Audit, audit-related, and non-audit services provided to the Company
          by ING's independent auditors are pre-approved by ING's audit
          committee. Pursuant to ING's pre-approval policies and procedures, the
          ING audit committee is required to pre-approve all services provided
          by ING's independent auditors to ING and its majority owned legal
          entities, including the Company. The ING pre-approval policies and
          procedures distinguish four types of services: (1) audit services, (2)
          audit-related services, (3) non-audit services, and (4) prohibited
          services (as described in the Sarbanes-Oxley Act).

          The ING pre-approval procedures consist of a general pre-approval
          procedure and a specific pre-approval procedure.

          GENERAL PRE-APPROVAL PROCEDURE

          ING's audit committee pre-approves audit, audit-related, and non-audit
          services to be provided by ING's external audit firms on an annual
          basis, provided that the amount for such pre-approved service may not
          be exceeded. ING's audit committee receives an overview of all
          services provided,

                                       74

<Page>

          including related fees and supported by sufficiently detailed
          information. ING's audit committee evaluates this overview
          retrospectively on a semi-annual basis.

          SPECIFIC PRE-APPROVAL PROCEDURE

          In addition to audit committee pre-approval, all audit-related and
          non-audit engagements that are expected to generate fees in excess of
          EUR 100,000 need specific approval of ING's Chief Financial Officer
          ("CFO"). These engagements are submitted in advance to the General
          Manager of ING Corporate Audit Services, who will advise ING's CFO on
          the compatibility of such services with the independence policy.
          Further, in addition to audit committee pre-approval under the general
          pre-approval procedures, the audit committee must approve on a
          case-by-case basis:

          (i)  Each individual audit-related and non-audit engagement which is
               expected to generate fees in excess of EUR 250,000;

          (ii) All further audit-related and non-audit engagements over and
               above the pre-approved amounts.

          In 2004, 100% of each of the audit-related services, tax services and
          all other services were pre-approved by ING's audit committee.

                                       75
<Page>

                                     PART IV

ITEM 15.  EXHIBITS, CONSOLIDATED FINANCIAL STATEMENT SCHEDULES

     (a)    The following documents are filed as part of this report:

     1.     Financial statements. See Item 8 on Page 32.
     2.     Financial statement schedules. See Index to Consolidated Financial
            Statement Schedules on Page 80.

     EXHIBITS

     3.(i)  Certificate of Incorporation as amended and restated January 1,
            2002, incorporated by reference to the ILIAC on Form 10-K, as filed
            with the SEC on March 28, 2002 (File No. 33-23376).

     3.(ii) By-Laws, as restated January 1, 2002, incorporated by reference to
            the ILIAC on Form 10-K, as filed on March 28, 2002 (File No.
            33-23376).

     4.(a)  Instruments Defining the Rights of Security Holders, Including
            Indentures (Annuity Contracts)

            Incorporated by reference to Post-Effective Amendment No. 14 to
            Registration Statement on Form N-4 (File No. 33-75964), as filed on
            July 29, 1997.

            Incorporated by reference to Post-Effective Amendment No. 6 to
            Registration Statement on Form N-4 (File No. 33-75980), as filed on
            February 12, 1997.

            Incorporated by reference to Post-Effective Amendment No. 12 to
            Registration Statement on Form N-4 (File No. 33-75964), as filed on
            February 11, 1997.

            Incorporated by reference to Post-Effective Amendment No. 5 to
            Registration Statement on Form N-4 (File No. 33-75986), as filed on
            April 12, 1996.

            Incorporated by reference to Post-Effective Amendment No. 12 to
            Registration Statement on Form N-4 (File No. 333-01107), as filed on
            February 4, 1999.

            Incorporated by reference to Post-Effective Amendment No. 4 to
            Registration Statement on Form N-4 (File No. 33-75988), as filed on
            April 15, 1996.

            Incorporated by reference to Post-Effective Amendment No. 3 to
            Registration Statement on Form N-4 (File No. 33-81216), as filed on
            April 17, 1996.

            Incorporated by reference to Post-Effective Amendment No. 3 to
            Registration Statement on Form N-4 (File No. 33-91846), as filed on
            April 15, 1996.

            Incorporated by reference to Post-Effective Amendment No. 6 to
            Registration Statement on Form N-4 (File No. 33-91846), as filed on
            August 6, 1996.

            Incorporated by reference to Registration Statement on Form N-4
            (File No. 333-01107), as filed on February 21, 1996.

            Incorporated by reference to Post-Effective Amendment No. 12 to
            Registration Statement on Form N-4 (File No. 33-75982), as filed on
            February 20, 1997.

                                       76
<Page>

ITEM 15.  EXHIBITS, CONSOLIDATED FINANCIAL STATEMENT SCHEDULES (continued)

            Incorporated by reference to Post-Effective Amendment No. 7 to
            Registration Statement on Form N-4 (File No. 33-75992), as filed on
            February 13, 1997.

            Incorporated by reference to Post-Effective Amendment No. 6 to
            Registration Statement on Form N-4 (File No. 33-75974), as filed on
            February 28, 1997.

            Incorporated by reference to Post-Effective Amendment No. 6 to
            Registration Statement on Form N-4 (File No. 33-75962), as filed on
            April 17, 1996.

            Incorporated by reference to Post-Effective Amendment No. 14 to
            Registration Statement on Form N-4 (File No. 33-75962), as filed on
            April 17, 1998.

            Incorporated by reference to Post-Effective Amendment No. 6 to
            Registration Statement on Form N-4 (File No. 33-75982), as filed on
            April 22, 1996.

            Incorporated by reference to Post-Effective Amendment No. 8 to
            Registration Statement on Form N-4 (File No. 33-75980), as filed on
            August 19, 1997.

            Incorporated by reference to Registration Statement on Form N-4
            (File No. 333-56297), as filed on June 8, 1998.

            Incorporated by reference to Post-Effective Amendment No. 3 to
            Registration Statement on Form N-4 (File No. 33-79122), as filed on
            August 16, 1995.

            Incorporated by reference to Post-Effective Amendment No. 32 to
            Registration Statement on Form N-4 (File No. 33-34370), as filed on
            December 16, 1997.

            Incorporated by reference to Post-Effective Amendment No. 30 to
            Registration Statement on Form N-4 (File No. 33-34370), as filed on
            September 29, 1997.

            Incorporated by reference to Post-Effective Amendment No. 26 to
            Registration Statement on Form N-4 (File No. 33-34370), as filed on
            February 21, 1997.

            Incorporated by reference to Post-Effective Amendment No. 35 to
            Registration Statement on Form N-4 (File No. 33-34370), as filed on
            April 17, 1998.

            Incorporated by reference to Post-Effective Amendment No. 1 to
            Registration Statement on Form N-4 (File No. 33-87932), as filed on
            September 19, 1995.

            Incorporated by reference to Post-Effective Amendment No. 8 to
            Registration Statement on Form N-4 (File No. 33-79122), as filed on
            April 17, 1998.

            Incorporated by reference to Post-Effective Amendment No. 7 to
            Registration Statement on Form N-4 (File No. 33-79122), as filed on
            April 22, 1997.

            Incorporated by reference to Post-Effective Amendment No. 21 to
            Registration Statement on Form N-4 (File No. 33-75996), as filed on
            February 16, 2000.

                                       77
<Page>

ITEM 15.  EXHIBITS, CONSOLIDATED FINANCIAL STATEMENT SCHEDULES (continued)

            Incorporated by reference to Post-Effective Amendment No. 13 to
            Registration Statement on Form N-4 (File No. 333-01107), as filed on
            April 7, 1999.

            Incorporated by reference to Post-Effective Amendment No. 37 to
            Registration Statement on Form N-4 (File No. 33-34370), as filed on
            April 9, 1999.

            Incorporated by reference to Post-Effective Amendment No. 1 to
            Registration Statement on Form N-4 (File No. 333-87305), as filed on
            December 13, 1999.

            Incorporated by reference to Post-Effective Amendment No. 18 to
            Registration Statement on Form N-4 (File No. 33-56297), as filed on
            August 30, 2000.

            Incorporated by reference to Post-Effective Amendment No.17 to
            Registration Statement on Form N-4 (File No. 33-75996), as filed on
            April 7, 1999.

            Incorporated by reference to Post-Effective Amendment No. 19 to
            Registration Statement on From N-4 (File No. 333-01107), as filed on
            February 16, 2000.

            Incorporated by reference to the Registration Statement on Form S-2
            (File No. 33- 64331), as filed on November 16, 1995.

            Incorporated by reference to Pre-Effective Amendment No. 2 to the
            Registration Statement on Form S-2 (File No. 33-64331), as filed on
            January 17, 1996.

            Incorporated by reference to Post-Effective Amendment No. 30 to
            Registration Statement on Form N-4 (File No. 33-75988), as filed on
            December 30, 2003

            Incorporated by reference to Post-Effective Amendment No. 18 to
            Registration Statement on Form N-4 (File No. 33-75980), as filed on
            April 16, 2003.

            Incorporated by reference to Post-Effective Amendment No. 24 to
            Registration Statement on Form N-4 (File No. 33-81216), as filed on
            April 11, 2003.

            Incorporated by reference to Registration Statement on Form N-4
            (File No. 333-109860), as filed on October 21, 2003.

            Incorporated by reference to Post-Effective Amendment No. 39 to
            Registration Statement on Form N-4 (File No. 33-75962), as filed on
            December 17, 2004.

10.       MATERIAL CONTRACTS

10.(a)    Distribution Agreement, dated as of December 13, 2000, between Aetna
          Inc., renamed Lion Connecticut Holdings Inc. ("Lion"), and Aetna U.S.
          Healthcare Inc., renamed Aetna Inc., incorporated by reference to
          ILIAC's Form 10-K filed on March 30, 2001 (File No. 33-23376).

   (b)    Employee Benefits Agreement, dated as of December 13, 2000, between
          Aetna Inc, renamed Lion, and Aetna U.S. Healthcare, renamed Aetna
          Inc., incorporated by reference to the Company's Form 10-K filed on
          March 30, 2001 (File No. 33-23376).

                                       78
<Page>

ITEM 15.  EXHIBITS, CONSOLIDATED FINANCIAL STATEMENT SCHEDULES (continued)

   (c)    Tax Sharing Agreement, dated as of December 13, 2000, among Aetna Inc.
          renamed Lion, Aetna U.S. Healthcare, Inc. renamed Aetna Inc. and ING
          America Insurance Holdings, Inc., incorporated by reference to the
          Company's Form 10-K filed on March 30, 2001 (File No. 33-23376).

   (d)    Lease Agreement, dated as of December 13, 2000, by and between Aetna
          Life Insurance Company and ILIAC, incorporated by reference to the
          Company's Form 10-K filed on March 30, 2001 (File No. 33-23376).

   (e)    Real Estate Services Agreement, dated as of December 13, 2000, between
          Aetna Inc. and ILIAC, incorporated by reference to the Company's Form
          10-K filed on March 30, 2001 (File No. 33-23376).

   (f)    Tax Sharing Agreement between ILIAC and ING Insurance Company of
          America, effective January 1, 2001, incorporated by reference to the
          Company's Form 10-K filed on March 29, 2004 (File No. 033-23376).

   (g)    Tax Sharing Agreement between ILIAC, ING America Insurance Holding,
          Inc. and affiliated companies, effective January 1, 2001, incorporated
          by reference to the Company's Form 10-K filed on March 29, 2004 (File
          No. 033-23376).

   (h)    Investment Advisory Agreement between ILIAC and ING Investment
          Management LLC, dated March 31, 2001, as amended effective January 1,
          2003, incorporated by reference to the Company's Form 10-K filed on
          March 29, 2004 (File No. 033-23376).

   (i)    Reciprocal Loan Agreement between ILIAC and ING America Insurance
          Holdings, Inc., effective June 1, 2001, incorporated by reference to
          the Company's Form 10-K filed on March 29, 2004 (File No. 033-23376).

   (j)    Services Agreement between ILIAC and the affiliated companies listed
          in Exhibit B to the Agreement, dated as of January 1, 2001, as amended
          effective January 1, 2002, incorporated by reference to the Company's
          Form 10-K filed on March 29, 2004 (File No. 033-23376).

   (k)    Services Agreement between ILIAC and ING North America Insurance
          Corporation, dated as of January 1, 2001, as amended effective January
          1, 2002, incorporated by reference to the Company's Form 10-K filed on
          March 29, 2004 (File No. 033-23376).

   (l)    Services Agreement between ILIAC and ING Financial Advisers, LLC.,
          effective June 1, 2002, incorporated by reference to the Company's
          Form 10-K filed on March 29, 2004 (File No. 033-23376).

   (m)    Administrative Services Agreement between ILIAC, ReliaStar Life
          Insurance Company of New York and the affiliated companies specified
          in Exhibit A to the Agreement, effective March 1, 2003, incorporated
          by reference to the Company's Form 10-K filed on March 29, 2004 (File
          No. 033-23376).

   (n)    First Amendment to the Administrative Services Agreement between
          ILIAC, RLNY and the affiliated companies specified in Exhibit A to the
          Agreement, effective as of August 1, 2004.

                                       79
<Page>

ITEM 15.  EXHIBITS, CONSOLIDATED FINANCIAL STATEMENT SCHEDULES (continued)

   (o)    Amendment to Investment Advisory Agreement between ILIAC and ING
          Investment Management LLC, effective October 14, 2003, incorporated by
          reference to the Company's Form 10-K filed on March 29, 2004 (File No.
          033-23376).

   (p)    Surplus Note for $175,000,000 aggregate principal amount, dated
          December 29, 2004 issued by ING USA Annuity and Life Insurance Company
          to its affiliate, ILIAC.

   (q)    Underwriting Agreement dated November 17, 2000 between Aetna Life
          Insurance and Annuity Company (now ING Life Insurance and Annuity
          Company ("ILIAC" or "Registrant") and Aetna Investment Services, LLC
          (now ING Financial Advisers, LLC), incorporated by reference to
          Pre-Effective Amendment No. 1 to Registration Statement on Form N-4,
          as filed with the Securities and Exchange Commission ("SEC") on
          November 30, 2000 (File No. 333-49176).

14.       ING Code of Ethics for Financial Professionals, incorporated by
          reference to the Company's Form 10-K filed on March 29, 2004 (File No.
          033-23376).

31.1      Certificate of David A. Wheat pursuant to Section 302 of the
          Sarbanes-Oxley Act of 2002.

31.2      Certificate of Brian D. Comer pursuant to Section 302 of the
          Sarbanes-Oxley Act of 2002.

32.1      Certificate of David A. Wheat pursuant to Section 906 of the
          Sarbanes-Oxley Act of 2002.

32.2      Certificate of Brian D. Comer pursuant to Section 906 of the
          Sarbanes-Oxley Act of 2002.

                                       80
<Page>

               INDEX TO CONSOLIDATED FINANCIAL STATEMENT SCHEDULES

<Table>
<Caption>
                                                                                            PAGE
                                                                                            ----
                                                                                          
Report of Independent Registered Public Accounting Firm                                      82

I.     Summary of Investments -- Other than Investments in Affiliates as of
         December 31, 2004                                                                   83

IV.    Reinsurance Information as of and for the years ended
         December 31, 2004, 2003 and 2002                                                    84

Schedules other than those listed above are omitted because they are not
required or not applicable.
</Table>

                                       81
<Page>

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors
ING Life Insurance and Annuity Company

We have audited the consolidated financial statements of ING Life Insurance
and Annuity Company as of December 31, 2004 and 2003, and for each of the
three years in the period ended December 31, 2004, and have issued our report
thereon dated March 31, 2005. Our audits also included the financial
statement schedules listed in Item 15. These schedules are the responsibility
of the Company's management. Our responsibility is to express an opinion
based on our audits.

In our opinion, the financial statement schedules referred to above, when
considered in relation to the basic financial statements taken as a whole,
present fairly, in all material respects, the information set forth therein.

                                               /s/ Ernst & Young LLP


Atlanta, Georgia

March 31, 2005

                                       82
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)

                                   SCHEDULE I
          Summary of Investments--Other than Investments in Affiliates
                             As of December 31, 2004
                                  (In millions)

<Table>
<Caption>
                                                                                                  AMOUNT
                                                                                                 SHOWN ON
                    TYPE OF INVESTMENTS                            COST            VALUE*      BALANCE SHEET
                    -------------------                        -------------   -------------   -------------
                                                                                      
Fixed maturities:
  U.S. government and government agencies
    and authorities                                            $       197.3   $       197.3   $       197.3
  States, municipalities and political subdivisions                     32.1            31.4            31.4
  U.S. corporate securities                                          7,054.1         7,348.7         7,348.7
  Foreign securities(1)                                              2,316.6         2,419.7         2,419.7
  Mortgage-backed securities                                         5,497.6         5,505.0         5,505.0
  Commercial mortgage-backed securities                              1,491.2         1,560.0         1,560.0
  Other asset-backed securities                                      1,354.6         1,363.5         1,363.5
  Less: Fixed maturities pledged to creditors                        1,258.8         1,274.3         1,274.3
                                                               -------------   -------------   -------------
    Total fixed maturities securities                               16,684.7        17,151.3        17,151.3
                                                               -------------   -------------   -------------

Equity securities                                                      153.9           162.6           162.6
Mortgage loans                                                       1,090.2         1,119.8         1,090.2
Policy loans                                                           262.7           262.7           262.7
Other investments                                                       57.0            57.0            57.0
Securities pledged to creditors                                      1,258.8         1,274.3         1,274.3
                                                               -------------   -------------   -------------
    Total investments                                          $    19,507.3   $    20,027.7   $    19,998.1
                                                               =============   =============   =============
</Table>

   * See Notes 2 and 3 of Notes to Consolidated Financial Statements.

 (1) The term "foreign" includes foreign governments, foreign political
     subdivisions, foreign public utilities and all other bonds of foreign
     issuers. Substantially all of the Company's foreign securities are
     denominated in U.S. dollars.

                                       83
<Page>

             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)

                                   SCHEDULE IV
                             Reinsurance Information
         As of and for the years ended December 31, 2004, 2003, and 2002
                                  (In millions)

<Table>
<Caption>
                                                                                                            PERCENTAGE OF
                                                   GROSS          CEDED          ASSUMED         NET        ASSUMED TO NET
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                 
YEAR ENDED DECEMBER 31, 2004
Life insurance in Force                         $   26,179.5   $   26,179.5   $         --   $         --
Premiums:
  Discontinued operations                              210.0          220.9           10.9             --
  Accident and Health insurance                          0.5            0.5             --             --
  Annuities                                             38.5             --             --           38.5        0.0%
- ---------------------------------------------------------------------------------------------------------
Total Premiums                                  $      249.0   $      221.4   $       10.9   $       38.5
=========================================================================================================

YEAR ENDED DECEMBER 31, 2003
Life insurance in Force                         $   28,254.7   $   29,254.7   $      778.9   $         --
Premiums:*
  Discontinued operations                              227.5          239.5           12.0             --
  Accident and Health insurance                          1.0            1.0             --             --
  Annuities                                             50.1            0.1            0.1           50.1        0.0%
- ---------------------------------------------------------------------------------------------------------
Total Premiums                                  $      278.6   $      240.6   $       12.1   $       50.1
=========================================================================================================

YEAR ENDED DECEMBER 31, 2002
Life insurance in Force                         $   31,068.3   $   31,853.2   $      995.7   $      210.8
Premiums:*
  Discontinued operations                              255.7          272.7           17.0             --
  Accident and Health insurance                          2.0            2.0             --             --
  Annuities                                             53.9             --             --           53.9        0.0%
- ---------------------------------------------------------------------------------------------------------
Total Premiums                                  $      311.6   $      274.7   $       17.0   $       53.9
=========================================================================================================
</Table>

*  Certain amounts related to the prior year have been revised.

                                       84
<Page>

                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized.

                             ING LIFE INSURANCE AND ANNUITY COMPANY
                                         (Registrant)


(Date) March 28, 2005         By /s/ David A. Wheat
       -------------            ------------------------------------------------
                                David A. Wheat
                                Director, Senior Vice President and
                                  Chief Financial Officer
                                (Duly Authorized Officer and Principal Financial
                                  Officer)

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the registrant and
in the capacities indicated on or before March 28, 2005.

<Table>
<Caption>
                    SIGNATURES                                  TITLE
                                                
/s/ David A. Wheat
- ------------------------------------------------
David A. Wheat                                     Director, Senior Vice President and
                                                     Chief Financial Officer

/s/ Catherine H. Smith
- ------------------------------------------------
Catherine H. Smith                                 Director

/s/ Thomas J. McInerney
- ------------------------------------------------
Thomas J. McInerney                                Director and Chairman

/s/ Jacques de Vaucleroy
- ------------------------------------------------
Jacques de Vaucleroy                               Director and Senior Vice President

/s/ Kathleen A. Murphy
- ------------------------------------------------
Kathleen A. Murphy                                 Director

/s/ Brian D. Comer
- ------------------------------------------------
Brian D. Comer                                     President

/s/ Roger W. Fisher
- ------------------------------------------------
Roger W. Fisher                                    Vice President and
                                                     Chief Accounting Officer
</Table>

                                       85
<Page>

                                                                  EXHIBIT 10.(n)

                                 FIRST AMENDMENT
                                     TO THE
                        ADMINISTRATIVE SERVICES AGREEMENT

This First Amendment, effective as of August 1, 2004, is made to the
Administrative Services Agreement (the "Agreement"), dated as of March 1, 2003,
entered into by and between ReliaStar Life Insurance Company of New York, a New
York insurance company and the affiliated companies specified in Exhibit A to
the Agreement.

IN CONSIDERATION, of the mutual promises set forth herein, and intending to be
legally bound hereby, the parties agree to amend the Agreement as follows:

1.   THE AGREEMENT SHALL BE AMENDED TO ADD THE FOLLOWING NEW SECTION: TERM. This
     Agreement shall be effective on the first day of March 2003, and shall end
     of the 31st day of March, 2005. This Agreement shall be automatically
     renewed on the first day of each calendar year thereafter for a
     twelve-month period under the same terms and conditions, subject to the
     provisions for termination set forth therein.

2.   Except as specifically amended by this First Amendment, the Agreement
     remains in full force and effect.

IN WITNESS WHEREOF, the parties have caused this First Amendment to be duly
executed as of the date first written above.

RELIASTAR LIFE INSURANCE COMPANY
  OF NEW YORK

By   /s/ Paula Cludray-Engelke
     -------------------------------------------
     Paula Cludray-Engelke
     Secretary

ING USA ANNUITY AND LIFE INSURANCE
  COMPANY

By   /s/ Paula Cludray-Engelke
     -------------------------------------------
     Paula Cludray-Engelke
     Secretary

ING FINANCIAL ADVISERS, LLC

By   /s/ John F. Todd
     -------------------------------------------
     John F. Todd
     Assistant Secretary

                                       86
<Page>

ING LIFE INSURANCE AND ANNUITY COMPANY

By   /s/ Paula Cludray-Engelke
     -------------------------------------------
     Paula Cludray-Engelke
     Secretary

ING NORTH AMERICA INSURANCE CORPORATION

By   /s/ John F. Todd
     -------------------------------------------
     John F. Todd
     Assistant Secretary

RELIASTAR LIFE INSURANCE COMPANY

By   /s/ Paula Cludray-Engelke
     -------------------------------------------
     Paula Cludray-Engelke
     Secretary

SECURITY LIFE OF DENVER INSURANCE COMPANY

By   /s/ Paula Cludray-Engelke
     -------------------------------------------
     Paula Cludray-Engelke
     Secretary

SOUTHLAND LIFE INSURANCE COMPANY

By   /s/ Paula Cludray-Engelke
     -------------------------------------------
     Paula Cludray-Engelke
     Secretary

                                       87
<Page>

                                                                  EXHIBIT 10.(p)

THIS SURPLUS NOTE HAS BEEN ISSUED IN A TRANSACTION EXEMPT FROM REGISTRATION
UNDER THE UNITED STATES SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES
ACT") AND MAY NOT BE REOFFERED, RESOLD OR OTHERWISE TRANSFERRED IN THE ABSENCE
OF SUCH REGISTRATION OR AN APPLICABLE EXEMPTION THEREFROM. THE PURCHASER OF THIS
SURPLUS NOTE IS HEREBY NOTIFIED THAT THE SELLER OF THIS SURPLUS NOTE MAY BE
RELYING ON THE EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT PROVIDED BY
RULE 144A UNDER THE SECURITIES ACT.

6.257% SURPLUS NOTE

December 29, 2004                                        Amount: $175,000,000.00

For value received, ING USA Annuity and Life Insurance Company, an Iowa
corporation ("Borrower"), promises to pay to the order of ING Life Insurance and
Annuity Company, a Connecticut corporation ("Lender"), the principal sum of One
Hundred Seventy Five Million Dollars ($175,000,000.00) on December 29, 2034 (the
"Scheduled Maturity Date") and to pay interest thereon from the effective date
of this Surplus Note, semiannually in arrears on June 29 and December 29 in each
year, commencing June 29, 2005 (each a "Scheduled Interest Payment Date"), at
the rate of 6.257% per annum, until the principal hereof is paid. The date upon
which any state or federal agency or court obtains an order or grants approval
for the rehabilitation, liquidation, conservation, reorganization, receivership,
dissolution or the commencement of any bankruptcy, insolvency or similar
proceeding of Borrower shall also be deemed to be the Scheduled Maturity Date.
Principal and interest shall be payable on the terms and conditions set out
below.

1.   Principal and interest payments shall be payable at the office of Lender in
     the city of Hartford, Connecticut, or such other place as Lender shall
     designate in writing to Borrower. Payments shall be made in collected and
     immediately available funds in lawful money of the United States of
     America.

2.   Interest on this Surplus Note shall be computed on the basis of a year of
     360 days and for the actual number of days elapsed. In any event should a
     Scheduled Interest Payment Date or Scheduled Maturity Date fall on a day
     other than a Business Day (as hereinafter defined), then such payment of
     principal or interest shall be due on the next following day that is a
     Business Day, with the same force and effect as if made on the Scheduled
     Interest Payment Date or Scheduled Maturity Date hereof, and no additional
     interest shall accrue as to such payment for the period after such date;
     provided, however, that if such next following day that is a Business Day
     shall fall in the next calendar month, then such payment of principal or
     interest shall be due on the Business Day immediately preceding such
     Scheduled Interest Payment Date or Scheduled Maturity Date. For purposes of
     this Surplus Note, "Business Day" means any day other than a Saturday,
     Sunday or other day on which commercial banks in New York City are required
     by law to close, provided that banking institutions located at the place of
     payment designated by Lender are carrying out transactions in U.S. dollars.

3.   (a)  No principal payment shall be permitted on this Surplus Note unless
          such payment has received the prior approval of the Commissioner of
          the Iowa Insurance Division (the "Commissioner").

     (b)  Periodic interest payments shall be paid as required under the terms
          of this Surplus Note, subject to the prior approval of the
          Commissioner.

                                       88
<Page>

     (c)  Borrower shall use its best efforts to obtain the approval of the
          Commissioner for the payment by Borrower of interest on and principal
          of this Surplus Note on the Scheduled Interest Payment Dates or
          Scheduled Maturity Date hereof, and, in the event any such approval
          has not been obtained for any such payment or any portion thereof at
          or prior to the Scheduled Interest Payment Date or Scheduled Maturity
          Date hereof, as the case may be, to continue to use its best efforts
          to obtain such approval promptly thereafter. Not less than thirty (30)
          days prior to each Scheduled Interest Payment Date or Scheduled
          Maturity Date hereof (excluding any such Scheduled Maturity Date which
          arises as a result of the obtaining of an order or the granting of
          approval for the rehabilitation, liquidation, conservation,
          reorganization, receivership, dissolution or the commencement of any
          bankruptcy, insolvency or similar proceeding of Borrower), Borrower
          will seek the approval of the Commissioner to make each payment of
          interest on and the principal of this Surplus Note. In the event the
          Commissioner does not approve Borrower's request to make an interest
          or principal payment as scheduled herein, Borrower shall promptly
          notify Lender or any subsequent holder of this Surplus Note thereof.

     (d)  If the Commissioner does not approve the making of any payment or
          portion thereof of principal of or interest on this Surplus Note on
          the Scheduled Interest Payment Date or Scheduled Maturity Date hereof,
          the Scheduled Interest Payment Date or Scheduled Maturity Date as the
          case may be, shall be extended and such payment or any unpaid portion
          thereof shall be made by Borrower on the next following Business Day
          on which Borrower shall have the approval of the Commissioner to make
          such payment or any unpaid portion thereof. Interest will continue to
          accrue on any such unpaid principal through the actual date of payment
          at the rate of interest stated on the face hereof. Interest will not
          accrue on interest with respect to which the Scheduled Interest
          Payment Date has been extended, during such period of extension.

     (e)  If the Commissioner approves the making of a payment of principal
          and/or interest in an amount insufficient to satisfy Borrower's
          obligations under this Surplus Note and other surplus notes issued on
          the Effective Date, payment shall be made on this Surplus Note and
          each other surplus note issued on the Effective Date on a pro-rata
          basis.

4.   Subject to the prior approval of the Commissioner, Borrower may prepay this
     Surplus Note in whole on, or within thirty (30) days after, the tenth
     anniversary of the execution of this Surplus Note, upon thirty (30) days
     written notice to Lender, without premium or penalty, at the principal
     amount so to be prepaid, plus accrued interest thereon to the date of such
     prepayment.

5.   In the event of the dissolution, liquidation, receivership, insolvency or
     bankruptcy of Borrower, repayment of principal and payment of interest
     under this Surplus Note shall be subordinated to the prior payment of, or
     provision for, all liabilities (as reported in the statutory statement of
     assets and liabilities) of Borrower, other than debts owed by Borrower to
     other holders of surplus notes issued by Borrower, with which this Surplus
     Note shall rank pari passu, but shall rank superior to the claim, interest,
     and equity of the shares or shareholders of Borrower.

6.   No act or failure on the part of Borrower with respect to any of the terms
     or provisions hereof shall give Lender any right to declare the unpaid
     principal or interest on this Surplus Note to be due and payable
     immediately or otherwise than in accordance with the terms and conditions
     hereof. However, once payment due hereunder has been approved by the
     Commissioner, the payment shall be made when due. If Borrower fails to pay
     the full amount of such approved payment on the date such amount is
     scheduled to be paid, such approved amount will be immediately payable on
     such date without any action on the part of Lender and, to the extent
     permitted by applicable law, interest will also accrue on any such approved
     but unpaid interest through the actual date of payment at the rate of
     interest stated on the face hereof. In the event that Borrower fails to
     perform any of its other obligations hereunder, Lender may pursue any
     available remedy

                                       89
<Page>

     to enforce the performance of any provision of this Surplus Note, provided
     however, that such remedy shall in no event include the right to declare
     this Surplus Note immediately payable. Borrower shall reimburse Lender, in
     full, for any reasonable expense incurred by Lender in connection with
     enforcing the performance of this Surplus Note, including, but not limited
     to, reasonable attorneys' fees and expenses. A delay or omission by Lender
     in exercising any right or remedy accruing as a result of Borrower's
     failure to perform its obligations hereunder and the continuation thereof
     shall not impair such right or remedy or constitute a waiver of or
     acquiescence in such non-performance by Borrower. To the extent permitted
     by law, no remedy is exclusive of any other remedy and all remedies are
     cumulative.

7.   Borrower covenants that it shall not consolidate with, or merge into, any
     other corporation or convey or transfer its properties, assets and in force
     business substantially as an entirety to any person, unless (i) Borrower
     provides the holder of the Surplus Note with advance written notice of such
     consolidation, merger, conveyance or transfer and a certificate of an
     authorized officer of Borrower stating that it has complied with all terms
     contained in this Section 7; and (ii) the corporation formed by such
     consolidation or into which Borrower is merged or the person which acquires
     by conveyance or transfer, the properties, assets and in force business of
     Borrower substantially as an entirety shall be a corporation organized and
     existing under the laws of the United States of America, any State thereof
     or the District of Columbia and shall expressly assume, in a manner
     satisfactory to the holder of this Surplus Note, the due and punctual
     payment of the principal of and interest on this Surplus Note in accordance
     with its terms and the performance of every covenant of this Surplus Note
     on the part of Borrower to be performed or observed. Upon any consolidation
     of Borrower with, or merger of Borrower into, any other corporation or any
     conveyance or transfer of the properties, assets and in force business of
     Borrower substantially as an entirety to any person in accordance with this
     Section 7, the successor corporation formed by such consolidation or into
     which Borrower is merged or to which such conveyance or transfer is made
     shall succeed to, and be substituted for, and may exercise every right and
     power of, Borrower under this Surplus Note, with the same effect as if such
     successor corporation had been named as Borrower herein.

8.   Borrower covenants that, in the event Lender or any subsequent holder of
     this Surplus Note desires to sell, transfer or convey its interest in this
     Surplus Note, Borrower will fully cooperate and promptly take all
     reasonable measures to facilitate such sale, transfer or conveyance,
     including, but not limited to, providing the information referenced in Rule
     144A(d)(4), as promulgated by the Securities and Exchange Commission under
     the Securities Act of 1933, as amended. THIS SURPLUS NOTE HAS BEEN ISSUED
     IN A TRANSACTION EXEMPT FROM REGISTRATION UNDER THE SECURITIES ACT AND MAY
     NOT BE REOFFERED, RESOLD OR OTHERWISE TRANSFERRED IN THE ABSENCE OF SUCH
     REGISTRATION OR AN APPLICABLE EXEMPTION THEREFROM. THE PURCHASER OF THIS
     SURPLUS NOTE IS HEREBY NOTIFIED THAT THE SELLER OF THIS SURPLUS NOTE MAY BE
     RELYING ON THE EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT
     PROVIDED BY RULE 144A UNDER THE SECURITIES ACT.

9.   No amendments shall be made to this Surplus Note without the consent of
     Borrower and Lender, and the prior approval of the Commissioner.

10.  Except for the conditions described in subsections (a) and (b) of Section 3
     above, no provision of this Surplus Note shall alter or impair the
     obligation of Borrower, which is absolute and unconditional, to pay the
     principal of, and interest on, this Surplus Note at the times, place and
     rate, and in the coin or currency, herein prescribed. No provision of this
     Surplus Note shall extinguish the ultimate liability of Borrower for the
     payment of principal and interest hereunder.

11.  This Surplus Note shall be governed by the laws of the State of Iowa and
     shall be effective as of December 29, 2004.

                                       90
<Page>

IN WITNESS WHEREOF, Borrower has caused this Surplus Note to be executed in its
name and attested to by its authorized officer and its corporate seal to be
hereunder affixed, all as of the date first written above.

                                 ING USA Annuity and Life Insurance Company

                                 By:  /s/ David S. Pendergrass
                                      ------------------------
                                      David S. Pendergrass
                                      Vice President and Treasurer

ATTEST:/s/ Spencer Shell
       -----------------

                                       91
<Page>

                                                               EXHIBIT 31.1 Cert

                                  CERTIFICATION

I,   David A. Wheat, certify that:

1.   I have reviewed this annual report on Form 10-K of ING Life Insurance and
     Annuity Company;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material fact or omit to state a material fact necessary to make the
     statements made, in light of the circumstances under which such statements
     were made, not misleading with respect to the period covered by this
     report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this report, fairly present in all material
     respects the financial condition, results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

     a)   designed such disclosure controls and procedures, or caused such
          disclosure controls and procedures to be designed under our
          supervision, to ensure that material information relating to the
          registrant, including its consolidated subsidiaries, is made known to
          us by others within those entities, particularly during the period in
          which this report is being prepared;

     b)   evaluated the effectiveness of the registrant's disclosure controls
          and procedures and presented in this report our conclusions about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report based on such evaluation; and

     c)   disclosed in this report any change in the registrant's internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter (the registrant's fourth fiscal quarter in
          the case of an annual report) that has materially affected, or is
          reasonably likely to materially affect, the registrant's internal
          control over financial reporting; and

5.   The registrant's other certifying officer(s) and I have disclosed, based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the audit committee of the registrant's board
     of directors (or persons performing the equivalent functions):

     a)   all significant deficiencies and material weaknesses in the design or
          operation of internal control over financial reporting which are
          reasonably likely to adversely affect the registrant's ability to
          record, process, summarize and report financial information; and

     b)   any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          control over financial reporting.

Date:  March 28, 2005
       ---------------------------

By     /s/ David A. Wheat
       ----------------------------------------------
       David A. Wheat
       Director, Senior Vice President and Chief Financial Officer
       (Duly Authorized Officer and Principal Financial Officer)

                                       92
<Page>

                                                               EXHIBIT 31.2 Cert

                                  CERTIFICATION

I,   Brian D. Comer, certify that:

2.   I have reviewed this annual report on Form 10-K of ING Life Insurance and
     Annuity Company;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material fact or omit to state a material fact necessary to make the
     statements made, in light of the circumstances under which such statements
     were made, not misleading with respect to the period covered by this
     report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this report, fairly present in all material
     respects the financial condition, results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

     a)   designed such disclosure controls and procedures, or caused such
          disclosure controls and procedures to be designed under our
          supervision, to ensure that material information relating to the
          registrant, including its consolidated subsidiaries, is made known to
          us by others within those entities, particularly during the period in
          which this report is being prepared;

     b)   evaluated the effectiveness of the registrant's disclosure controls
          and procedures and presented in this report our conclusions about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report based on such evaluation; and

     c)   disclosed in this report any change in the registrant's internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter (the registrant's fourth fiscal quarter in
          the case of an annual report) that has materially affected, or is
          reasonably likely to materially affect, the registrant's internal
          control over financial reporting; and

5.   The registrant's other certifying officer(s) and I have disclosed, based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the audit committee of the registrant's board
     of directors (or persons performing the equivalent functions):

     a)   all significant deficiencies and material weaknesses in the design or
          operation of internal control over financial reporting which are
          reasonably likely to adversely affect the registrant's ability to
          record, process, summarize and report financial information; and

     b)   any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          control over financial reporting.

Date:  March 28, 2005
       ---------------------------

By     /s/ Brian D. Comer
       ---------------------------------------------------
       Brian D. Comer
       President
       (Duly Authorized Officer and Principal Officer)

                                       93
<Page>

                                                               EXHIBIT 32.1 Cert

                                  CERTIFICATION

Pursuant to 18 U.S.C. Section 1350, the undersigned officer of ING Life
Insurance and Annuity Company (the "Company") hereby certifies that, to the
officer's knowledge, the Company's Annual Report on Form 10-K for the year ended
December 31, 2004 (the "Report") fully complies with the requirements of Section
13 or 15(d), as applicable, of the Securities Exchange Act of 1934 and that the
information contained in the Report fairly presents, in all material respects,
the financial condition and results of operations of the Company.

Date   March 28, 2005                  By  /s/ David A. Wheat
       --------------                      ------------------
                                           David A. Wheat
                                           Director, Senior Vice President and
                                             Chief Financial Officer

                                       94
<Page>

                                                               EXHIBIT 32.2 Cert

                                  CERTIFICATION

Pursuant to 18 U.S.C. Section 1350, the undersigned officer of ING Life
Insurance and Annuity Company (the "Company") hereby certifies that, to the
officer's knowledge, the Company's Annual Report on Form 10-K for the year ended
December 31, 2004 (the "Report") fully complies with the requirements of Section
13 or 15(d), as applicable, of the Securities Exchange Act of 1934 and that the
information contained in the Report fairly presents, in all material respects,
the financial condition and results of operations of the Company.

Date   March 28, 2005                  By  /s/ Brian D. Comer
       --------------                      ------------------
                                           Brian D. Comer
                                           President

                                       95





                                   ING [LOGO]
================================================================================

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

                                    FORM 10-Q
(MARK ONE)

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

      FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2005

                                       OR

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      FOR THE TRANSITION PERIOD FROM ___________________ TO

      COMMISSION FILE NUMBER: 333-86276, 333-86278, 333-123934


                     ING LIFE INSURANCE AND ANNUITY COMPANY
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


              CONNECTICUT                                 71-0294708
              -----------                                 ----------
   (State or other jurisdiction of             (IRS employer identification no.)
    incorporation or organization)


         151 FARMINGTON AVENUE
         HARTFORD, CONNECTICUT                         06156
         ---------------------                         -----
(Address of principal executive offices)             (Zip code)


REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE  (860) 723-4646


- --------------------------------------------------------------------------------
Former name, former address and former fiscal year, if changed since last report

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes |X| No |_|

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes |_| No |X|

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). Yes |_| No |X|

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date: 55,000 shares of Common Stock,
$50 par value, as of November 10, 2005, are issued and outstanding, all of which
were directly owned by Lion Connecticut Holdings Inc.

NOTE: WHEREAS ING LIFE INSURANCE AND ANNUITY COMPANY MEETS THE CONDITIONS SET
FORTH IN GENERAL INSTRUCTION H(1)(a) AND (b) OF FORM 10-Q, THIS FORM IS BEING
FILED WITH THE REDUCED DISCLOSURE FORMAT PURSUANT TO GENERAL INSTRUCTION H(2).


                                       1


             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)
                FORM 10-Q FOR THE PERIOD ENDED SEPTEMBER 30, 2005

                                      INDEX

                                                                            PAGE
                                                                            ----
PART I.  FINANCIAL INFORMATION (UNAUDITED)

Item 1.  Financial Statements:
           Condensed Consolidated Statements of Operations                     3
           Condensed Consolidated Balance Sheets                               4
           Condensed Consolidated Statements of Changes in
             Shareholder's Equity                                              6
           Condensed Consolidated Statements of Cash Flows                     7
           Notes to Condensed Consolidated Financial Statements                8

Item 2.  Management's Narrative Analysis of the Results of Operations
           and Financial Condition                                            18

Item 4.  Controls and Procedures                                              32

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings                                                    33

Item 6.  Exhibits                                                             33

Signatures                                                                    38


                                       2


             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A WHOLLY OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)

PART I. FINANCIAL INFORMATION (UNAUDITED)

ITEM 1. FINANCIAL STATEMENTS

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                                  (In millions)



                                               THREE MONTHS ENDED SEPTEMBER 30,         NINE MONTHS ENDED SEPTEMBER 30,
                                                    2005                2004               2005                 2004
                                              --------------      --------------      --------------      --------------
                                                                                              
REVENUES:
   Net investment income                      $        244.6      $        251.6      $        769.1      $        730.8
   Fee income                                          123.5               110.6               358.8               340.6
   Premiums                                              9.1                 7.4                35.3                27.1
   Net realized capital gains                           24.2                 3.7                26.1                19.6
   Other income                                          2.5                 1.5                 5.2                 2.3
                                              --------------      --------------      --------------      --------------
Total revenue                                          403.9               374.8             1,194.5             1,120.4
                                              --------------      --------------      --------------      --------------
BENEFITS AND EXPENSES:
   Interest credited and other benefits
     to contract owners                                180.0               185.3               559.4               550.5
   Operating expenses                                  118.8                93.5               327.4               280.3
   Amortization of deferred policy
     acquisition costs and value of
     business acquired                                  29.6                34.6               122.9               108.8
   Interest
   expense                                               0.5                 0.1                 0.9                 0.4
                                              --------------      --------------      --------------      --------------
Total benefits and expenses                            328.9               313.5             1,010.6               940.0
                                              --------------      --------------      --------------      --------------
Income before income taxes                              75.0                61.3               183.9               180.4
Income tax (benefit) expense                           (46.0)              (14.3)              (14.3)               23.1
                                              --------------      --------------      --------------      --------------
Net income                                    $        121.0      $         75.6      $        198.2      $        157.3
                                              ==============      ==============      ==============      ==============


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       3


             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                        (In millions, except share data)



                                                                         AS OF               AS OF
                                                                     SEPTEMBER 30,       DECEMBER 31,
                                                                         2005                2004
                                                                     --------------     --------------
ASSETS                                                                 (UNAUDITED)
                                                                                  
Investments:
   Fixed maturities, available-for-sale, at fair value
     (amortized cost of $16,418.7 at 2005 and $16,684.7 at 2004)     $     16,539.4     $     17,151.3
   Equity securities, available-for-sale, at fair value
     (cost of $160.7 at 2005 and $153.9 at 2004)                              168.5              162.6
   Mortgage loans on real estate                                            1,279.0            1,090.2
   Policy loans                                                               263.0              262.7
   Other investments                                                          118.1               57.0
   Securities pledged (amortized cost of $1,645.0
     at 2005 and $1,258.8 at 2004 )                                         1,649.1            1,274.3
                                                                     --------------     --------------
Total investments                                                          20,017.1           19,998.1
Cash and cash equivalents                                                     260.4              187.3
Short-term investments under securities loan agreement                        774.1              219.5
Accrued investment income                                                     210.8              181.7
Receivables for securities sold                                               150.2                0.2
Reinsurance recoverable                                                     2,815.3            2,902.7
Deferred policy acquisition costs                                             488.4              414.5
Value of business acquired                                                  1,310.2            1,365.2
Notes receivable from affiliate                                               175.0              175.0
Due from affiliates                                                            24.3               25.9
Other assets                                                                   62.8               67.2
Assets held in separate accounts                                           35,143.5           33,310.5
                                                                     --------------     --------------
Total assets                                                         $     61,432.1     $     58,847.8
                                                                     ==============     ==============


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       4


             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                        (In millions, except share data)



                                                                          AS OF             AS OF
                                                                      SEPTEMBER 30,      DECEMBER 31,
                                                                           2005              2004
                                                                     --------------     --------------
LIABILITIES AND SHAREHOLDER'S EQUITY                                   (UNAUDITED)
                                                                                  
Future policy benefits and claims reserves                           $     21,045.8     $     20,886.4
Payables for securities purchased                                              44.4               25.1
Payables under securities loan agreement                                      774.0              219.5
Borrowed money                                                                894.4            1,057.4
Due to affiliates                                                             106.8               49.4
Current income taxes                                                           51.1               82.6
Deferred income taxes                                                         193.2              209.3
Other liabilities                                                             291.8              283.4
Liabilities related to separate accounts                                   35,143.5           33,310.5
                                                                     --------------     --------------
Total liabilities                                                          58,545.0           56,123.6
                                                                     --------------     --------------

Shareholder's equity:
   Common stock (100,000 shares authorized; 55,000 shares issued
     and outstanding; $50 per share value)                                      2.8                2.8
   Additional paid-in capital                                               4,578.8            4,576.5
   Accumulated other comprehensive income                                      29.5               67.1
   Retained earnings (deficit)                                             (1,724.0)          (1,922.2)
                                                                     --------------     --------------
Total shareholder's equity                                                  2,887.1            2,724.2
                                                                     --------------     --------------
Total liabilities and shareholder's equity                           $     61,432.1     $     58,847.8
                                                                     ==============     ==============


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       5


             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)

      CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY
                                   (Unaudited)
                                  (In millions)



                                                                           ACCUMULATED
                                                          ADDITIONAL          OTHER          RETAINED            TOTAL
                                           COMMON           PAID-IN       COMPREHENSIVE      EARNINGS        SHAREHOLDER'S
                                            STOCK           CAPITAL           INCOME         (DEFICIT)          EQUITY
                                       --------------   --------------   --------------    --------------    --------------
                                                                                              
Balance at December 31, 2003           $          2.8   $      4,646.5   $        116.0    $     (2,119.4)   $      2,645.9
   Comprehensive income:
     Net income                                    --               --               --             157.3             157.3
     Other comprehensive loss,
       net of tax:
         Change in net unrealized
           gain (loss) on securities
           ($(60.9) pretax)                        --               --            (39.6)               --             (39.6)
                                                                                                             --------------
   Total comprehensive income                                                                                         117.7
                                                                                                             --------------
   Other                                           --               --               --              (2.1)             (2.1)
                                       --------------   --------------   --------------    --------------    --------------
Balance at September 30, 2004          $          2.8   $      4,646.5   $         76.4    $     (1,964.2)   $      2,761.5
                                       ==============   ==============   ==============    ==============    ==============

Balance at December 31, 2004           $          2.8   $      4,576.5   $         67.1    $     (1,922.2)   $      2,724.2
   Comprehensive income:
     Net income                                    --               --               --             198.2             198.2
     Other comprehensive loss,
       net of tax:
         Change in net unrealized
           gain (loss) on securities
           ($(48.8) pretax)                        --               --            (37.6)               --             (37.6)
                                                                                                             --------------
   Total comprehensive income                                                                                         160.6
                                                                                                             --------------
   Employee share-based payments                   --              2.3               --                --               2.3
                                       --------------   --------------   --------------    --------------    --------------
Balance at September 30, 2005          $          2.8   $      4,578.8   $         29.5    $     (1,724.0)   $      2,887.1
                                       ==============   ==============   ==============    ==============    ==============


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       6


             ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
          (A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                  (In millions)



                                                                      NINE MONTHS ENDED SEPTEMBER 30,
                                                                          2005               2004
                                                                     --------------     --------------
                                                                                           (RESTATED)
                                                                                  
Net cash provided by operating activities                            $        829.3     $        599.3

Cash Flows from Investing Activities:
   Proceeds from the sale, maturity, or redemption of:
     Fixed maturities, available-for-sale                                  15,263.6           21,496.7
     Equity securities, available-for-sale                                     60.5               43.1
     Mortgage loans on real estate                                            151.7               12.4
   Acquisition of:
     Fixed maturities, available-for-sale                                 (15,573.8)         (21,177.9)
     Equity securities, available-for-sale                                    (61.1)             (41.6)
     Mortgage loans on real estate                                           (340.5)            (317.2)
   Policy loans                                                                (0.3)               5.9
   Other investments                                                          (55.1)            (290.6)
   Purchases of property and equipment, net                                    (9.5)              (4.9)
                                                                     --------------     --------------
Net cash used for investing activities                                       (564.5)            (274.1)
                                                                     --------------     --------------

Cash Flows from Financing Activities:
   Deposits received for investment contracts                               1,587.6            1,620.1
   Maturities and withdrawals from investment contracts                    (1,616.3)          (1,347.0)
   Short-term loans                                                          (163.0)            (486.8)
                                                                     --------------     --------------
Net cash used for financing activities                                       (191.7)            (213.7)
                                                                     --------------     --------------
Net increase in cash and cash equivalents                                      73.1              111.5
Cash and cash equivalents, beginning of period                                187.3               57.8
                                                                     --------------     --------------
Cash and cash equivalents, end of period                             $        260.4     $        169.3
                                                                     ==============     ==============


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       7


ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
(A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(Dollar amounts in millions, unless otherwise stated)
- --------------------------------------------------------------------------------

1.    ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

      BASIS OF PRESENTATION

      ING Life Insurance and Annuity Company ("ILIAC") is a stock life insurance
      company domiciled in the state of Connecticut. ILIAC and its wholly-owned
      subsidiaries (collectively, the "Company") are providers of financial
      products and services in the United States. ILIAC is authorized to conduct
      its insurance business in the District of Columbia and all states.

      The condensed consolidated financial statements include ILIAC and its
      wholly-owned subsidiaries, ING Insurance Company of America ("IICA") and
      ING Financial Advisers, LLC ("IFA"). ILIAC is a direct, wholly-owned
      subsidiary of Lion Connecticut Holdings Inc. ("Lion" or "Parent"), which
      is an indirect, wholly-owned subsidiary of ING Groep N.V. ("ING"). ING is
      a global financial services holding company based in The Netherlands, with
      American Depository Shares listed on the New York Stock Exchange under the
      symbol "ING."

      On September 30, 2005, ILIAC entered into an agreement and plan of merger
      with IICA, whereby IICA will merge with and into ILIAC. The anticipated
      merger date is December 31, 2005. As of the merger date, IICA will cease
      to exist and ILIAC will be the surviving corporation. The merger is
      subject to certain regulatory approvals, including approval by the State
      of Florida Office of Insurance Regulation and the State of Connecticut
      Insurance Department. The merger is not expected to have any impact on
      ILIAC, as IICA, a wholly-owned subsidiary, is already included in the
      consolidated financial statements.

      The condensed consolidated financial statements and notes as of September
      30, 2005 (unaudited) and December 31, 2004, and for the three and nine
      months ended September 30, 2005 and 2004 ("unaudited interim periods"),
      have been prepared in accordance with accounting principles generally
      accepted in the United States.

      The condensed consolidated financial statements reflect all adjustments
      (consisting only of normal, recurring accruals) which are, in the opinion
      of management, necessary for the fair presentation of the consolidated
      financial position, results of operations, and cash flows, for the
      unaudited interim periods. These condensed consolidated financial
      statements and notes should be read in conjunction with the consolidated
      financial statements and related notes as presented in the Company's 2004
      Annual Report on Form 10-K. The results of operations for the unaudited
      interim periods may not be considered indicative of results to be expected
      for the full year.


                                       8


ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
(A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(Dollar amounts in millions, unless otherwise stated)
- --------------------------------------------------------------------------------

      DESCRIPTION OF BUSINESS

      The Company offers qualified and nonqualified annuity contracts that
      include a variety of funding and payout options for individuals and
      employer-sponsored retirement plans qualified under Internal Revenue Code
      Sections 401, 403, 408 and 457, as well as nonqualified deferred
      compensation plans. The Company's products are offered primarily to
      individuals, pension plans, small businesses, and employer-sponsored
      groups in the health care, government, education (collectively
      "not-for-profit" organizations), and corporate markets. The Company's
      products generally are distributed through pension professionals,
      independent agents and brokers, third party administrators, banks,
      dedicated career agents, and financial planners.

      Annuity contracts may be deferred or immediate (payout annuities). These
      products also include programs offered to qualified plans and nonqualified
      deferred compensation plans that package administrative and record-keeping
      services along with a variety of investment options, including affiliated
      and nonaffiliated mutual funds, and variable and fixed investment options.
      In addition, the Company offers wrapper agreements entered into with
      retirement plans which contain certain benefit responsive guarantees (i.e.
      liquidity guarantees of principal and previously accrued interest for
      benefits paid under the terms of the plan) with respect to portfolios of
      plan-owned assets not invested with the Company. The Company also offers
      investment advisory services and pension plan administrative services.

      USE OF ESTIMATES

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

      RECLASSIFICATIONS

      Certain reclassifications have been made to prior year financial
      information to conform to the current year classifications (see Note 9).

      SIGNIFICANT ACCOUNTING POLICIES

      For a description of significant accounting policies, see Note 1 to the
      Consolidated Financial Statements included in the Company's 2004 Annual
      Report on Form 10-K.


                                       9


ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
(A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(Dollar amounts in millions, unless otherwise stated)
- --------------------------------------------------------------------------------

2.    NEW AND RECENTLY ADOPTED ACCOUNTING STANDARDS

      ACCOUNTING BY INSURANCE ENTERPRISES FOR DEFERRED ACQUISITION COSTS IN
      CONNECTION WITH MODIFICATIONS OR EXCHANGES OF INSURANCE CONTRACTS

      In September 2005, the American Institute of Certified Public Accountants
      ("AICPA") issued Statement of Position 05-1, "Accounting by Insurance
      Enterprises for Deferred Acquisition Costs in Connection With
      Modifications or Exchanges of Insurance Contracts" ("SOP 05-1"), which
      states that when an internal replacement transaction results in a
      substantially changed contract, the unamortized deferred acquisition
      costs, unearned revenue liabilities, and deferred sales inducement assets
      related to the replaced contract should not be deferred in connection with
      the new contract. Contract modifications that meet various conditions
      defined by SOP 05-1 and result in a new contract that is substantially
      unchanged from the replaced contract, however, should be accounted for as
      a continuation of the replaced contract.

      SOP 05-1 defines an internal replacement as a modification in product
      benefits, features, rights, or coverages, that occurs by the exchange of a
      contract for a new contract, or by amendment, endorsement, or rider, to a
      contract, or by the election of a feature or coverage within a contract.
      SOP 05-1 applies to internal replacements made primarily to contracts
      defined by Statement of Financial Accounting Standards ("FAS") No. 60,
      "Accounting and Reporting by Insurance Enterprises" ("FAS No. 60"), as
      short-duration and long-duration life insurance contracts, and by FAS No.
      97, "Accounting and Reporting by Insurance Enterprises for Certain
      Long-Duration Contracts and for Realized Gains and Losses from the Sale of
      Investments" ("FAS No. 97"), as investment contracts.

      SOP 05-1 is effective for internal replacements occurring in fiscal years
      beginning after December 15, 2006, with earlier adoption encouraged. The
      Company is in the process of determining the impact of adoption of SOP
      05-1.

      INVESTOR'S ACCOUNTING FOR AN INVESTMENT IN A LIMITED PARTNERSHIP WHEN THE
      INVESTOR IS THE SOLE GENERAL PARTNER AND THE LIMITED PARTNERS HAVE CERTAIN
      RIGHTS

      In June 2005, the Emerging Issues Task Force ("EITF") reached a consensus
      on EITF Issue 04-5, "Investor's Accounting for an Investment in a Limited
      Partnership When the Investor is the Sole General Partner and the Limited
      Partners Have Certain Rights" ("EITF 04-5"), which states that the general
      partner in a limited partnership should presume that it controls and,
      thus, should consolidate the limited partnership, unless the limited
      partners have either (a) substantive ability to dissolve the limited
      partnership or otherwise remove the general partner without cause or (b)
      substantive participating rights. EITF 04-5 applies to limited
      partnerships that are not variable interest entities under FASB
      Interpretation No. 46(R): "Consolidation of Variable Interest Entities"
      ("FIN 46(R)"). EITF 04-5 is effective immediately for all new limited
      partnerships formed and for existing limited partnerships for which
      partnership agreements are modified after June 29, 2005, and is effective
      for all other limited partnerships at the commencement of the first
      reporting period beginning after December 15, 2005.


                                       10


ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
(A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(Dollar amounts in millions, unless otherwise stated)
- --------------------------------------------------------------------------------

      EITF 04-5 had no impact on ILIAC as of September 30, 2005, as the
      Company's investments in limited partnerships are generally considered
      variable interest entities under FIN 46(R), and are accounted for using
      the cost or equity method of accounting since the Company is not the
      primary beneficiary. Investments in limited partnerships are included in
      Other investments on the Condensed Balance Sheets.

      SHARE-BASED PAYMENT

      In December 2004, the Financial Accounting Standards Board ("FASB") issued
      FAS No. 123 (revised 2004), "Share-Based Payment" ("FAS No. 123R"), which
      requires all share-based payments to employees be recognized in the
      financial statements based upon the fair value. FAS No. 123R is effective
      at the beginning of the first annual period beginning after June 15, 2005
      for registrants. Earlier adoption is encouraged. FAS No. 123R provides two
      transition methods, modified-prospective and modified-retrospective.

      The Company early adopted the provisions of FAS No. 123R on January 1,
      2005, using the modified-prospective method. Under the
      modified-prospective method, compensation cost recognized in the first
      nine months of 2005 includes: (a) compensation cost for all share-based
      payments granted prior to, but not yet vested as of January 1, 2005, based
      on the grant date fair value estimated in accordance with the original
      provisions of FAS No. 123, "Accounting for Stock-Based Compensation" ("FAS
      No. 123"), and (b) compensation cost for all share-based payments granted
      subsequent to January 1, 2005, based on the grant-date fair value in
      accordance with the provisions of FAS No. 123R. Results for prior periods
      are not restated. Prior to January 1, 2005, the Company applied the
      intrinsic value-based provisions set forth in Accounting Principles Board
      ("APB") Opinion No. 25, "Accounting for Stock Issued to Employees" ("APB
      25"), and related Interpretations, as permitted by FAS No.123. No stock
      based employee compensation cost was recognized in the Statement of
      Operations during 2004, as all options granted during the year had an
      exercise price equal to the market value of the underlying common stock on
      the date of grant. All shares granted during 2005 and 2004 were those of
      ING, the Company's ultimate parent. As a result of adopting FAS No. 123R,
      the Company's net income for the three and nine months ended September 30,
      2005, is $0.7 and $1.5 lower, respectively, than if it had continued to
      account for share-based payments under APB 25.


                                       11


ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
(A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(Dollar amounts in millions, unless otherwise stated)
- --------------------------------------------------------------------------------

3.    DEFERRED POLICY ACQUISITION COSTS AND VALUE OF BUSINESS ACQUIRED

      Deferred policy acquisition costs ("DAC") represent policy acquisition
      costs that have been capitalized and are subject to amortization. Such
      costs consist principally of certain commissions, underwriting, contract
      issuance, and certain agency expenses, related to the production of new
      and renewal business.

      Value of business acquired ("VOBA") represents the outstanding value of in
      force business capitalized in purchase accounting when the Company was
      acquired and is subject to amortization. The value is based on the present
      value of estimated net cash flows embedded in the Company's contracts.

      FAS No. 97 applies to universal life and investment-type products, such as
      fixed and variable deferred annuities. Under FAS No. 97, DAC and VOBA are
      amortized, with interest, over the life of the related contracts (usually
      25 years) in relation to the present value of estimated future gross
      profits from investment, mortality, and expense margins plus surrender
      charges.

      FAS No. 60 applies to traditional life insurance products, primarily
      traditional whole life and term life insurance contracts. Under FAS No.
      60, DAC and VOBA are amortized over the premium payment period, in
      proportion to the premium revenue recognized.

      Activity for the nine months ended September 30, 2005 and 2004, within
      DAC, was as follows:



                                                                         2005            2004
                                                                      ----------      ----------
                                                                                
      Balance at January 1                                            $    414.5      $    307.9
        Deferrals of commissions and expenses                               92.6            85.4
        Amortization:
          Amortization                                                     (44.3)          (32.6)
          Interest accrued at 5% to 7%                                      22.4            17.4
                                                                      ----------      ----------
        Net amortization included in the Statements of Operations          (21.9)          (15.2)
        Change in unrealized gains and losses on
          available-for-sale securities                                      3.2             1.7
        Implementation of the SOP and TPA                                     --             0.2
                                                                      ----------      ----------
      Balance at September 30                                         $    488.4      $    380.0
                                                                      ==========      ==========
      


                                       12


ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
(A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(Dollar amounts in millions, unless otherwise stated)
- --------------------------------------------------------------------------------

      Activity for the nine months ended September 30, 2005 and 2004, within
      VOBA, was as follows:



                                                                          2005            2004
                                                                      ----------      ----------
                                                                                
      Balance at January 1                                            $  1,365.2      $  1,415.4
        Deferrals of commissions and expenses                               36.9            37.4
        Amortization:
          Amortization                                                    (167.6)         (163.2)
          Interest accrued at 5% to 7%                                      66.6            69.6
                                                                      ----------      ----------
        Net amortization included in the Statements of Operations         (101.0)          (93.6)
        Change in unrealized gains and losses on
          available-for-sale securities                                      9.1             5.3
                                                                      ----------      ----------
      Balance at September 30                                         $  1,310.2      $  1,364.5
                                                                      ==========      ==========


4.    INVESTMENTS

      IMPAIRMENTS

      The following table identifies the Company's other-than-temporary
      impairments, included in net realized capital gains (losses), by type for
      the three and nine months ended September 30, 2005 and 2004:



                                                           THREE MONTHS ENDED SEPTEMBER 30,
                                                     2005                                    2004
                                      -----------------------------------     -----------------------------------
                                                               NO. OF                                 NO. OF
                                        IMPAIRMENT           SECURITIES         IMPAIRMENT          SECURITIES
                                      ---------------     ---------------     ---------------     ---------------
                                                                                      
      Residential mortgage-backed     $           3.3                  11     $           5.6                  26
                                      ---------------     ---------------     ---------------     ---------------
      Total                           $           3.3                  11     $           5.6                  26
                                      ===============     ===============     ===============     ===============




                                                           NINE MONTHS ENDED SEPTEMBER 30,
                                                     2005                                    2004
                                      -----------------------------------     -----------------------------------
                                                               NO. OF                                 NO. OF
                                        IMPAIRMENT           SECURITIES         IMPAIRMENT          SECURITIES
                                      ---------------     ---------------     ---------------     ---------------
                                                                                      
      Residential mortgage-backed     $          37.1                  78     $          12.0                  49
                                      ---------------     ---------------     ---------------     ---------------
      Total                           $          37.1                  78     $          12.0                  49
                                      ===============     ===============     ===============     ===============


      The fair value of the fixed maturities which have had other-than-temporary
      impairments as of September 30, 2005 and 2004 is $174.3 and $134.7,
      respectively.


                                       13


ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
(A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(Dollar amounts in millions, unless otherwise stated)
- --------------------------------------------------------------------------------

5.    INCOME TAXES

      The Company's effective tax rates for the three months ended September 30,
      2005 and 2004 were (61.3)% and (23.3)%, respectively. The effective tax
      rates for the nine months ended September 30, 2005 and 2004 were (7.8)%
      and 12.8%, respectively. The effective rate differs from the statutory
      rate primarily due to the following items:



                                      THREE MONTHS ENDED SEPTEMBER 30,            NINE MONTHS ENDED SEPTEMBER 30,
                                         2005                  2004                  2005                  2004
                                   ---------------       ---------------       ---------------       ---------------
                                                                                                    
      Statutory tax rate                      35.0%                 35.0%                 35.0%                 35.0%
        IRS audit settlement                 (77.6)%               (53.8)%               (31.7)%               (18.3)%
        Dividends received
          deduction                          (18.6)%                (4.8)%               (11.2)%                (4.1)%
        Other                                 (0.1)%                 0.3%                  0.1%                  0.2%
                                   ---------------       ---------------       ---------------       ---------------
      Total effective tax rate               (61.3)%               (23.3)%                (7.8)%                12.8%
                                   ===============       ===============       ===============       ===============


      The Internal Revenue Service ("IRS") completed an examination of the
      Company's returns through tax year 2001. The provisions as of September
      30, 2005 and 2004 reflect non-recurring, favorable adjustments resulting
      from a reduction in the tax liability that is no longer necessary based on
      the results of the current IRS examination, monitoring the activities of
      the IRS with respect to this issue with other taxpayers, and the merits of
      the Company's positions.

      The IRS has commenced examination of the Company's returns for tax years
      2002 and 2003.

6.    FINANCING AGREEMENTS

      ILIAC maintains a reciprocal loan agreement with ING America Insurance
      Holdings, Inc. ("ING AIH"), an affiliate, to facilitate the handling of
      unanticipated short-term cash requirements. Under this agreement, which
      became effective in June 2001 and expires on April 1, 2011, either party
      can borrow from the other up to 3% of ILIAC's statutory admitted assets as
      of the preceding December 31. Interest on any ILIAC borrowings 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, ILIAC incurred interest
      expense of $0.3 for the three and nine months ended September 30, 2005,
      and earned interest income of $0.2 and $0.8 for the three and nine months
      ended September 30, 2005, respectively. ILIAC incurred minimal interest
      expense for the three months ended September 30, 2004, incurred interest
      expense of $0.1 for the nine months ended September 30, 2004, and earned
      interest income of $0.5 and $1.0 for the three and nine months ended
      September 30, 2004, respectively. At September 30, 2005 and December 31,
      2004, ILIAC had $20.0 and $25.0 receivable from ING AIH under this
      agreement, respectively.


                                       14


ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
(A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(Dollar amounts in millions, unless otherwise stated)
- --------------------------------------------------------------------------------

      Prior to September 30, 2005, the Company also maintained a $125.0
      uncommitted revolving note facility with SunTrust Bank, Atlanta
      ("SunTrust"). At December 31, 2004, the Company had no amounts outstanding
      under the revolving note facility. Effective September 30, 2005, the
      Company no longer maintains the SunTrust note facility.

7.    COMMITMENTS AND CONTINGENT LIABILITIES

      COMMITMENTS

      Through the normal course of investment operations, the Company commits to
      either purchase or sell securities, commercial mortgage loans, or money
      market instruments, at a specified future date and at a specified price or
      yield. The inability of counterparties to honor these commitments may
      result in either a higher or lower replacement cost. Also, there is likely
      to be a change in the value of the securities underlying the commitments.
      At September 30, 2005, the Company had off-balance sheet commitments to
      purchase investments equal to their fair value of $573.6, $416.0 of which
      was with related parties. At December 31, 2004, the Company had
      off-balance sheet commitments to purchase investments equal to their fair
      value of $778.2, $440.4 of which was with related parties. During the nine
      months ended September 30, 2005 $54.0 was funded to related parties under
      these commitments.

      LITIGATION

      The Company is a party to threatened or pending lawsuits/arbitrations
      arising from the normal conduct of business. Due to the climate in
      insurance and business litigation/arbitrations, 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
      such lawsuits/arbitrations, in light of existing insurance, reinsurance
      and established reserves, it is the opinion of management that the
      disposition of such lawsuits/arbitrations will not have a materially
      adverse effect on the Company's operations or financial position.


                                       15


ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
(A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(Dollar amounts in millions, unless otherwise stated)
- --------------------------------------------------------------------------------

8.    ACCUMULATED OTHER COMPREHENSIVE INCOME

      Shareholder's equity included the following components of accumulated
      other comprehensive income (loss) as of September 30, 2005 and 2004:



                                                                    2005            2004
                                                                 ----------      ----------
                                                                           
      Net unrealized capital gains (losses):
        Fixed maturities, available-for-sale                     $    124.8      $    543.8
        Equity securities, available-for-sale                           7.8            10.2
        DAC/VOBA adjustment on available-for-sale securities            2.8           (12.6)
        Sales inducements amortization adjustment                        --            (0.1)
        Other investments (primarily limited partnerships)              7.3             1.0
        Less: allocation to experience-rated contracts                 66.5           424.4
                                                                 ----------      ----------
      Subtotal                                                         76.2           117.9
      Less: deferred income taxes                                      30.0            41.5
                                                                 ----------      ----------
      Net unrealized capital gains                                     46.2            76.4
      Minimum pension liability                                       (16.7)             --
                                                                 ----------      ----------
      Accumulated other comprehensive income                     $     29.5      $     76.4
                                                                 ==========      ==========


      Net unrealized capital gains allocated to experience-rated contracts at
      September 30, 2005 and 2004, respectively, are reflected on the Condensed
      Consolidated Balance Sheets in Future policy benefits and claims reserves
      and are not included in Shareholder's equity.

      Changes in accumulated other comprehensive income, net of DAC/VOBA and
      tax, related to changes in net unrealized gains (losses) on securities,
      including securities pledged and excluding those related to
      experience-rated contractowners, were as follows:



                                                                         NINE MONTHS ENDED SEPTEMBER 30,
                                                                              2005              2004
                                                                         ------------      ------------
                                                                                        
      Net unrealized holding gains arising during the period (1)         $        1.8      $        3.1
      Less: reclassification adjustment for realized gains and other
        items included in net income (2)                                         39.4              42.7
                                                                         ------------      ------------
      Net unrealized losses on securities                                $      (37.6)     $      (39.6)
                                                                         ============      ============


      (1)   Pretax unrealized holding gains arising during the period were $2.4
            and $4.7, for the nine months ended September 30, 2005 and 2004,
            respectively.

      (2)   Pretax reclassification adjustments for realized gains and other
            items included in net income were $51.2 and $65.6, for the nine
            months ended September 30, 2005 and 2004, respectively.


                                       16


ING LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
(A WHOLLY-OWNED SUBSIDIARY OF LION CONNECTICUT HOLDINGS INC.)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(Dollar amounts in millions, unless otherwise stated)
- --------------------------------------------------------------------------------

9.    RECLASSIFICATIONS AND CHANGES TO PRIOR YEAR PRESENTATION

      During 2005, certain changes were made to the Condensed Statement of Cash
      Flows for the nine months ended September 30, 2004, to reflect the correct
      balances, primarily related to investment contracts and short-term loans.
      As a result of these adjustments, the Company has labeled the Condensed
      Statement of Cash Flows for the nine months ended September 30, 2004, as
      restated. The following summarizes the adjustments:



                                                        PREVIOUSLY
      NINE MONTHS ENDED SEPTEMBER 30, 2004               REPORTED         ADJUSTMENT         RESTATED
                                                       ------------      ------------      ------------
                                                                                  
         Net cash provided by operating activities     $      430.5      $      168.8      $      599.3
         Net cash used for investing activities              (235.3)            (38.8)           (274.1)
         Net cash used for financing activities               (83.7)           (130.0)           (213.7)



                                       17


ITEM 2.  MANAGEMENT'S NARRATIVE ANALYSIS OF THE CONSOLIDATED RESULTS OF
         OPERATIONS AND FINANCIAL CONDITION
         (Dollar amounts in millions, unless otherwise stated)

         OVERVIEW

         The following narrative analysis presents a review of the consolidated
         results of operations of ING Life Insurance and Annuity Company
         ("ILIAC") and its wholly-owned subsidiaries (collectively, the
         "Company") for the three and nine months ended September 30, 2005 and
         2004, and financial condition as of September 30, 2005 and December 31,
         2004. This item should be read in its entirety and in conjunction with
         the condensed consolidated financial statements and related notes,
         which can be found under Part I, Item 1 contained herein, as well as
         the "Management's Narrative Analysis of the Results of Operations and
         Financial Condition" section contained in the Company's 2004 Annual
         Report on Form 10-K.

         FORWARD-LOOKING INFORMATION/RISK FACTORS

         In connection with the "safe harbor" provisions of the Private
         Securities Litigation Reform Act of 1995, the Company cautions readers
         regarding certain forward-looking statements contained in this report
         and in any other statements made by, or on behalf of, the Company,
         whether or not in future filings with the Securities Exchange
         Commission ("SEC"). Forward-looking statements are statements not based
         on historical information and which relate to future operations,
         strategies, financial results, or other developments. Statements using
         verbs such as "expect," "anticipate," "believe," or words of similar
         import generally involve forward-looking statements. Without limiting
         the foregoing, forward-looking statements include statements which
         represent the Company's beliefs concerning future levels of sales and
         redemptions of the Company's products, investment spreads and yields,
         or the earnings and profitability of the Company's activities.

         Forward-looking statements are necessarily based on estimates and
         assumptions that are inherently subject to significant business,
         economic, and competitive uncertainties and contingencies, many of
         which are beyond the Company's control and many of which are subject to
         change. These uncertainties and contingencies could cause actual
         results to differ materially from those expressed in any
         forward-looking statements made by, or on behalf of, the Company.
         Whether or not actual results differ materially from forward-looking
         statements may depend on numerous foreseeable and unforeseeable
         developments. Some may be national in scope, such as general economic
         conditions, changes in tax law, and changes in interest rates. Some may
         be related to the insurance industry generally, such as pricing
         competition, regulatory developments, and industry consolidation.
         Others may relate to the Company specifically, such as litigation,
         regulatory action, and risks associated with the Company's investment
         portfolio such as changes in credit quality, price volatility, and
         liquidity. Investors are also directed to consider other risks and
         uncertainties discussed in other documents filed by the Company with
         the SEC. Except as may be required by the federal securities laws, the
         Company disclaims any obligation to update forward-looking information.


                                       18


         MERGER

         On September 30, 2005, ILIAC entered into an agreement and plan of
         merger with IICA, its wholly owned subsidiary, whereby IICA will merge
         with and into ILIAC. The anticipated merger date is December 31, 2005.
         As of the merger date, IICA will cease to exist and ILIAC will be the
         surviving corporation. The merger is subject to certain regulatory
         approvals, including approval by the State of Florida Office of
         Insurance Regulation and the State of Connecticut Insurance Department.
         The merger is not expected to have any impact on ILIAC, as IICA, a
         wholly owned subsidiary, is already included in the consolidated
         financial statements.

         CRITICAL ACCOUNTING POLICIES

         There have been no material changes to the Company's critical
         accounting policies since the filing of the Company's 2004 Form 10-K
         Annual Report.

         RESULTS OF OPERATIONS

         Overview

         Products offered by the Company include qualified and nonqualified
         annuity contracts that include a variety of funding and payout options
         for individuals and employer-sponsored retirement plan qualified under
         Internal Revenue Code Sections 401, 403, 408, and 457, as well as
         nonqualified deferred compensation plans.

         The Company derives its revenue mainly from (a) fee income generated on
         average variable assets under management ("AUM"), (b) net investment
         income earned on average fixed AUM, and (c) certain other fees. Fee
         income is primarily generated from separate account assets, which are
         deposited to the Company through the sale of variable annuity
         contracts. Net investment income from average fixed AUM is mainly
         generated from annuity products with fixed investment options. The
         Company's expenses primarily consist of interest credited and other
         benefits to contractowners, amortization of deferred policy acquisition
         costs ("DAC") and value of business acquired ("VOBA"), expenses related
         to the selling and services of the various products offered by the
         Company, and other general business expenses.


                                       19


         The Company's results of operations for the three and nine months ended
         September 30, 2005, and changes therein, were primarily impacted by
         higher AUM, increasing sales and cash flows, changing equity market and
         interest rate conditions, portfolio realignment, and rising expenses.
         Equity market conditions for the three and nine months ended September
         30, 2005 positively impacted the Company, as increases in the equity
         market increased the value of the Company's average variable AUM.
         Interest rate conditions for the three and nine months ended September
         30, 2005 also had a positive impact to the Company, as declining
         interest rates for most of the period increased the value of the
         Company's average fixed AUM.



                                                 THREE MONTHS ENDED SEPTEMBER 30,            $ INCREASE           % INCREASE
                                                    2005                   2004              (DECREASE)           (DECREASE)
                                              ---------------       ---------------       ---------------      ---------------
                                                                                                              
         REVENUES:
            Net investment income             $         244.6       $         251.6       $          (7.0)                (2.8)%
            Fee income                                  123.5                 110.6                  12.9                 11.7%
            Premiums                                      9.1                   7.4                   1.7                 23.0%
            Net realized capital gains                   24.2                   3.7                  20.5                   NM
            Other income                                  2.5                   1.5                   1.0                 66.7%
                                              ---------------       ---------------       ---------------      ---------------
         Total revenue                                  403.9                 374.8                  29.1                  7.8%
                                              ---------------       ---------------       ---------------      ---------------

         BENEFITS AND EXPENSES:
            Interest credited and other
              benefits to contract owners               180.0                 185.3                  (5.3)                (2.9)%
            Operating expenses                          118.8                  93.5                  25.3                 27.1%
            Amortization of deferred policy
              acquisition costs and value
              of business acquired                       29.6                  34.6                  (5.0)               (14.5)%
            Interest expense                              0.5                   0.1                   0.4                   NM
                                              ---------------       ---------------       ---------------      ---------------
         Total benefits and expenses                    328.9                 313.5                  15.4                  4.9%
                                              ---------------       ---------------       ---------------      ---------------

         Income before income taxes                      75.0                  61.3                  13.7                 22.3%
         Income tax (benefit) expense                   (46.0)                (14.3)                (31.7)                  NM
                                              ---------------       ---------------       ---------------      ---------------
         Net income                           $         121.0       $          75.6       $          45.4                 60.1%
                                              ===============       ===============       ===============      ===============

         Effective tax rate                             (61.3)%               (23.3)%
                                              ===============       ===============


         NM - Not meaningful.


                                       20




                                                  NINE MONTHS ENDED SEPTEMBER 30,          $ INCREASE            % INCREASE
                                                    2005                  2004             (DECREASE)            (DECREASE)
                                              ---------------       ---------------      ---------------      ---------------
                                                                                                  
         REVENUES:
            Net investment income             $         769.1       $         730.8      $          38.3                  5.2%
            Fee income                                  358.8                 340.6                 18.2                  5.3%
            Premiums                                     35.3                  27.1                  8.2                 30.3%
            Net realized capital gains                   26.1                  19.6                  6.5                 33.2%
            Other income                                  5.2                   2.3                  2.9                126.1%
                                              ---------------       ---------------      ---------------      ---------------
         Total revenue                                1,194.5               1,120.4                 74.1                  6.6%
                                              ---------------       ---------------      ---------------      ---------------

         BENEFITS AND EXPENSES:
            Interest credited and other
              benefits to contract owners               559.4                 550.5                  8.9                  1.6%
            Operating expenses                          327.4                 280.3                 47.1                 16.8%
            Amortization of deferred policy
              acquisition costs and value
              of business acquired                      122.9                 108.8                 14.1                 13.0%
            Interest expense                              0.9                   0.4                  0.5                125.0%
                                              ---------------       ---------------      ---------------      ---------------
         Total benefits and expenses                  1,010.6                 940.0                 70.6                  7.5%
                                              ---------------       ---------------      ---------------      ---------------

         Income before income taxes                     183.9                 180.4                  3.5                  1.9%
         Income tax (benefit) expense                   (14.3)                 23.1                (37.4)              (161.9)%
                                              ---------------       ---------------      ---------------      ---------------
         Net income                           $         198.2       $         157.3      $          40.9                 26.0%
                                              ===============       ===============      ===============      ===============

         Effective tax rate                              (7.8)%                12.8%
                                              ===============       ===============


         NM - Not meaningful.

         Revenues

         Total revenue increased for the three and nine months ended September
         30, 2005, respectively, primarily due to changes in Net investment
         income, Fee income, Premiums, and Net realized capital gains (losses).
         Net investment income for the nine months ended September 30, 2005
         increased due to higher average fixed AUM, partially offset by lower
         investment yields. The increase in average fixed AUM reflects the
         increase in contractowner deposits for existing products as well as a
         rise in sales, net of surrenders and withdrawals. The increase in sales
         mainly reflects 401(k) and 403(b) products. These increases were more
         than offset for the three months ended September 30, 2005, by increases
         in mortgage loan prepayment income allocated to experience-rated
         contractowners. Fee income increased for the three and nine months
         ended September 30, 2005, as average variable AUM increased, driven by
         equity market increases in late 2004 that continued in 2005. Partially
         offsetting this increase is a decline in margin rates charged on
         variable AUM. Premiums increased for the three and nine months ended
         September 30, 2005 due to the rise in annuitizations in rollover/payout
         products. Changing interest rate conditions contributed to the increase
         in Net realized capital gains (losses). During the nine months ended
         September 30, 2005, interest rates declined for most of the period and
         slightly increased toward the end of the period. These declining
         interest rates increased the value of the Company's fixed maturities
         portfolio, which resulted in an increase in realized gains, as the
         Company sold several fixed maturities during the second quarter of
         2005, in conjunction with its realignment of investments, to more
         closely match its business needs. However, for the nine months ended
         September 30, 2005, these gains were partially offset by an increase in
         realized losses from impairments.


                                       21


         Other income did not fluctuate significantly during the three and nine
         month periods ended September 30, 2005, compared to the same periods
         for 2004.

         Benefits and Expenses

         Total benefits and expenses increased for the three and nine months
         ended September 30, 2005, respectively, primarily due to changes in
         Interest credited and other benefits to contractowners, Operating
         expenses, and Amortization of DAC and VOBA. During the nine months
         ended September 30, 2005, Interest credited and other benefits to
         contractowners increased mainly due to higher average fixed AUM. This
         increase was more than offset for the three months ended September 30,
         2005, by higher surrenders on the Company's run-off annuity block of
         business. In addition, Operating expenses increased in conjunction with
         the overall growth of the business for the three and nine months ended
         September 30, 2005, primarily driven by a rise in benefit costs,
         strategic spending on projects such as the implementation of the
         Sarbanes-Oxley Act of 2002, and net commissions. During the three and
         nine months ended September 30, 2005, Amortization of DAC and VOBA
         increased due to increased gross profits, which were driven by higher
         fixed and variable margins due to higher asset volume, partially offset
         by higher expenses. However, for the three months ended September 30,
         2005, this increase was more than offset by declining amortization
         related to positive unlocking, primarily due to favorable equity market
         performance and revision of policyholder withdrawal behavior
         assumptions.

         Interest expense did not fluctuate significantly during the three and
         nine month periods ended September 30, 2005, compared to the same
         periods for 2004.

         Net Income and Taxes

         Income tax benefit increased for the three and nine months ended
         September 30, 2005, respectively, mainly due to the dividends received
         deduction and non-recurring favorable adjustments related to a 2000 and
         2001 Internal Revenue Service ("IRS") audit settlement.


                                       22


         FINANCIAL CONDITION

         INVESTMENTS

         Investment Strategy

         The Company's investment strategy for its general account investments
         involves diversification by asset class, and seeks to add economic
         diversification and to reduce the risks of credit, liquidity, and
         embedded options within certain investment products, such as convexity
         risk on collateralized mortgage obligations and call options. The
         investment management function is centralized under ING Investment
         Management LLC ("IIM"), an affiliate of the Company, pursuant to an
         investment advisory agreement. Separate portfolios are established for
         each general type of product within the Company.

         The Company's use of derivatives is limited mainly to hedging purposes
         to reduce the Company's exposure to cash flow variability of assets and
         liabilities, interest rate risk, credit risk, and market risk.
         Generally, derivatives are not accounted for using hedge accounting
         treatment under FAS No. 133, "Accounting for Derivative Instruments and
         Hedging Activities," as the Company has not historically sought hedge
         accounting treatment.

         Portfolio Composition

         The following table presents the investment portfolio at September 30,
         2005 and December 31, 2004.



                                                       2005                              2004
                                           ---------------------------      ---------------------------
                                           CARRYING VALUE          %        CARRYING VALUE          %
                                           ---------------      ------      ---------------      ------
                                                                                       
         Fixed maturities, including
            securities pledged             $      18,188.5        90.9%     $      18,425.6        92.1%
         Equity securities                           168.5         0.8%               162.6         0.8%
         Mortgage loans on real estate             1,279.0         6.4%             1,090.2         5.5%
         Policy loans                                263.0         1.3%               262.7         1.3%
         Other investments                           118.1         0.6%                57.0         0.3%
                                           ---------------      ------      ---------------      ------
                                           $      20,017.1       100.0%     $      19,998.1       100.0%
                                           ===============      ======      ===============      ======



                                       23


         Fixed Maturities

         Fixed maturities, available-for-sale, as of September 30, 2005, were as
         follows:



                                                                       GROSS           GROSS
                                                    AMORTIZED       UNREALIZED       UNREALIZED         FAIR
                                                       COST            GAINS           LOSSES           VALUE
                                                  ------------     ------------     ------------     ------------
                                                                                         
         Fixed maturities:
            U.S. government and government
              agencies and authorities            $      633.2     $        0.7     $       10.2     $      623.7
            States, municipalities, and
              political subdivisions                      64.9              1.4              1.3             65.0

            U.S. corporate securities:
              Public utilities                         1,219.5             33.2             12.3          1,240.4
              Other corporate securities               6,043.4            145.2             76.9          6,111.7
                                                  ------------     ------------     ------------     ------------
            Total U.S. corporate securities            7,262.9            178.4             89.2          7,352.1
                                                  ------------     ------------     ------------     ------------

            Foreign securities:
              Government                                 560.2             30.1              5.5            584.8
              Other                                    1,798.7             54.9             19.1          1,834.5
                                                  ------------     ------------     ------------     ------------
            Total foreign securities                   2,358.9             85.0             24.6          2,419.3
                                                  ------------     ------------     ------------     ------------

            Residential mortgage-backed
              securities                               4,567.9             43.4             67.3          4,544.0
            Commercial mortgage-backed
              securities                               2,071.9             38.4             20.7          2,089.6
            Other asset-backed securities              1,104.0              7.4             16.6          1,094.8
                                                  ------------     ------------     ------------     ------------

            Total fixed maturities, including
              fixed maturities pledged                18,063.7            354.7            229.9         18,188.5
            Less: fixed maturities pledged             1,645.0             13.2              9.1          1,649.1
                                                  ------------     ------------     ------------     ------------

         Fixed maturities                         $   16,418.7     $      341.5     $      220.8     $   16,539.4
                                                  ============     ============     ============     ============



                                       24


         Fixed maturities, available-for-sale, as of December 31, 2004, were as
         follows:



                                                                       GROSS           GROSS
                                                    AMORTIZED       UNREALIZED       UNREALIZED         FAIR
                                                       COST            GAINS           LOSSES           VALUE
                                                  ------------     ------------     ------------     ------------
                                                                                         
         Fixed maturities:
            U.S. government and government
              agencies and authorities            $      197.3     $        0.9     $        0.9     $      197.3
            States, municipalities, and
              political subdivisions                      32.1              0.2              0.9             31.4

            U.S. corporate securities:
              Public utilities                         1,207.6             50.0              5.0          1,252.6
              Other corporate securities               5,846.5            275.0             25.4          6,096.1
                                                  ------------     ------------     ------------     ------------
            Total U.S. corporate securities            7,054.1            325.0             30.4          7,348.7
                                                  ------------     ------------     ------------     ------------

            Foreign securities:
              Government                                 660.2             33.9              3.1            691.0
              Other                                    1,656.4             78.4              6.1          1,728.7
                                                  ------------     ------------     ------------     ------------
            Total foreign securities                   2,316.6            112.3              9.2          2,419.7
                                                  ------------     ------------     ------------     ------------

            Residential mortgage-backed
              securities                               5,497.6             65.6             58.2          5,505.0
            Commercial mortgage-backed
              securities                               1,491.2             73.2              4.4          1,560.0
            Other asset-backed securities              1,354.6             22.6             13.7          1,363.5
                                                  ------------     ------------     ------------     ------------

            Total fixed maturities, including
              fixed maturities pledged                17,943.5            599.8            117.7         18,425.6
            Less: fixed maturities pledged             1,258.8             18.0              2.5          1,274.3
                                                  ------------     ------------     ------------     ------------

         Fixed maturities                         $   16,684.7     $      581.8     $      115.2     $   17,151.3
                                                  ============     ============     ============     ============


         It is management's objective that the portfolio of fixed maturities be
         of high quality and be well diversified by market sector. The fixed
         maturities in the Company's portfolio are generally rated by external
         rating agencies and, if not externally rated, are rated by the Company
         on a basis believed to be similar to that used by the rating agencies.
         The average quality rating of the Company's fixed maturities portfolio
         was AA- at September 30, 2005 and December 31, 2004. Ratings are
         calculated using a rating hierarchy that considers Standard & Poor's
         ("S&P"), Moody's, and internal ratings.


                                       25


         Total fixed maturities by quality rating category, including fixed
         maturities pledged to creditors, were as follows at September 30, 2005
         and December 31, 2004:

                                    2005                         2004
                        ------------------------     ------------------------
                            FAIR           % OF           FAIR          % OF
                            VALUE         TOTAL          VALUE         TOTAL
                        ------------    --------     ------------    --------
         AAA            $    8,258.5        45.4%    $    8,675.4        47.1%
         AA                  1,010.8         5.6%           910.4         4.9%
         A                   4,014.7        22.1%         3,754.3        20.4%
         BBB                 4,157.1        22.8%         4,311.4        23.4%
         BB                    648.2         3.6%           698.9         3.8%
         B and below            99.2         0.5%            75.2         0.4%
                        ------------    --------     ------------    --------
         Total          $   18,188.5       100.0%    $   18,425.6       100.0%
                        ============    ========     ============    ========

         95.9% and 95.8% of fixed maturities were invested in securities rated
         BBB and above (Investment Grade) at September 30, 2005 and December 31,
         2004, respectively.

         Fixed maturities rated BB and below (Below Investment Grade) may have
         speculative characteristics, and changes in economic conditions or
         other circumstances are more likely to lead to a weakened capacity of
         the issuer to make principal and interest payments than is the case
         with higher rated fixed maturities.

         Total fixed maturities by market sector, including fixed maturities
         pledged to creditors, were as follows at September 30, 2005 and
         December 31, 2004:



                                                                  2005                          2004
                                                       ------------------------     ------------------------
                                                           FAIR          % OF          FAIR           % OF
                                                           VALUE         TOTAL         VALUE          TOTAL
                                                       ------------    --------     ------------    --------
                                                                                            
         U.S. corporate, states, and municipalities    $    7,417.1        40.8%    $    7,380.1        40.1%
         Residential mortgage-backed                        4,544.0        25.0%         5,505.0        29.9%
         Foreign (1)                                        2,419.3        13.3%         2,419.7        13.1%
         Commercial/multifamily mortgage-backed             2,089.6        11.5%         1,560.0         8.5%
         Other asset-backed                                 1,094.8         6.0%         1,363.5         7.4%
         U.S. Treasuries/Agencies                             623.7         3.4%           197.3         1.0%
                                                       ------------    --------     ------------    --------
         Total                                         $   18,188.5       100.0%    $   18,425.6       100.0%
                                                       ============    ========     ============    ========


         (1) Primarily U.S. dollar denominated

         The Company did not have any investments in a single issuer, other than
         obligations of the U.S. government, with a carrying value in excess of
         10% of the Company's shareholder's equity at September 30, 2005.


                                       26


         Mortgage Loans

         Mortgage loans, primarily commercial mortgage loans, totaled $1,279.0
         and $1,090.2 at September 30, 2005 and December 31, 2004, respectively.
         These loans are reported at amortized cost, less impairment writedowns.
         If the value of any mortgage loan is determined to be impaired (i.e.,
         when it is probable that the Company will be unable to collect on all
         amounts due according to the contractual terms of the loan agreement),
         the carrying value of the mortgage loan is reduced to either the
         present value of expected cash flows, cash flows from the loan
         (discounted at the loan's effective interest rate), or fair value of
         the collateral. If the loan is in foreclosure, the carrying value is
         reduced to the fair value of the underlying collateral, net of
         estimated costs to obtain and sell. The carrying value of the impaired
         loans is reduced by establishing a permanent write down charged to
         realized loss. At September 30, 2005 and December 31, 2004, the Company
         had no allowance for mortgage loan credit losses.

         Unrealized Losses

         Fixed maturities, including securities pledged to creditors, comprise
         90.9% and 92.1% of the Company's total investment portfolio at
         September 30, 2005 and December 31, 2004, respectively. Unrealized
         losses related to fixed maturities are analyzed in detail in the
         following tables.

         Unrealized losses in fixed maturities, including securities pledged to
         creditors, for Investment Grade ("IG") and Below Investment Grade
         ("BIG") securities by duration were as follows at September 30, 2005
         and December 31, 2004:



                                                     2005                                          2004
                                  ------------------------------------------    ------------------------------------------
                                             % OF IG                % OF IG                % OF IG                % OF IG
                                     IG      AND BIG        BIG     AND BIG        IG      AND BIG        BIG     AND BIG
                                  --------   --------    --------   --------    --------   --------    --------   --------
                                                                                               
         Less than six
           months below
           amortized cost         $   98.4       42.8%   $    2.8        1.2%   $   37.3       31.7%   $    0.5        0.4%
         More than six
           months and less
           than twelve months
           below amortized cost       46.2       20.1%        2.2        1.0%       33.1       28.1%        1.6        1.4%
         More than twelve
           months below
           amortized cost             78.9       34.3%        1.4        0.6%       44.4       37.7%        0.8        0.7%
                                  --------   --------    --------   --------    --------   --------    --------   --------
         Total unrealized loss    $  223.5       97.2%   $    6.4        2.8%   $  114.8       97.5%   $    2.9        2.5%
                                  ========   ========    ========   ========    ========   ========    ========   ========



                                       27


         Unrealized losses at September 30, 2005, were primarily related to
         interest rate movement or spread widening and to mortgage and other
         asset-backed securities. Mortgage and other asset-backed securities
         include U.S. government backed securities, principal protected
         securities, and structured securities, which did not have an adverse
         change in cash flows. The following table summarizes the unrealized
         losses by duration and reason, along with the carrying amount of
         securities in unrealized loss positions at September 30, 2005:



                                                                           MORE THAN
                                                                           SIX MONTHS
                                                         LESS THAN       AND LESS THAN       MORE THAN
                                                        SIX MONTHS       TWELVE MONTHS     TWELVE MONTHS
                                                      ---------------   ---------------   ---------------
                                                                                 
         Interest rate or spread widening             $          55.3   $          30.0   $          40.0
         Mortgage and other asset-backed securities              45.9              18.4              40.3
                                                      ---------------   ---------------   ---------------
         Total unrealized loss                        $         101.2   $          48.4   $          80.3
                                                      ===============   ===============   ===============
         Carrying amount                              $       7,048.7   $       2,145.8   $       1,774.2
                                                      ===============   ===============   ===============


         Unrealized losses in fixed maturities, including securities pledged to
         creditors, by market sector and duration were as follows at September
         30, 2005:



                                                                COMMERCIAL/
                                                   RESIDENTIAL  MULTI-FAMILY                 U.S.       OTHER
                                         U.S.       MORTGAGE-     MORTGAGE-               TREASURIES/   ASSET-
                                      CORPORATE      BACKED        BACKED       FOREIGN    AGENCIES     BACKED      TOTAL
                                      ----------  ------------  ------------  ----------  ----------  ----------  ----------
                                                                                             
         Less than six months
            below amortized cost      $     35.4  $       29.3  $       12.8  $     11.1  $      8.8  $      3.8  $    101.2
         More than six months
            and less than twelve
            months below
            amortized cost                  22.5          10.7           3.6         7.4         0.1         4.1        48.4
         More than twelve months
            below amortized cost            32.6          27.3           4.3         6.1         1.3         8.7        80.3
                                      ----------  ------------  ------------  ----------  ----------  ----------  ----------
         Total unrealized loss        $     90.5  $       67.3  $       20.7  $     24.6  $     10.2  $     16.6  $    229.9
                                      ==========  ============  ============  ==========  ==========  ==========  ==========


         Other-Than-Temporary Impairments

         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 time
         and the extent to which the fair value has been less than amortized
         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 an
         investment will not be collected, an other-than-temporary impairment is
         considered to have occurred.


                                       28


         In addition, the Company invests in asset-backed securities.
         Determination of the required impairment is based on credit risk and
         the possibility of significant prepayment risk that restricts the
         Company's ability to recover the investment. An impairment is
         recognized if the fair value of the security is less than book value
         and there has been an adverse change in cash flow since the last
         remeasurement date.

         When a decline in fair value is determined to be other-than-temporary,
         the individual security is written down to fair value and the loss is
         accounted for as a realized loss.

         The following table identifies the Company's other-than-temporary
         impairments by type for the three and nine months ended September 30,
         2005 and 2004:



                                                      THREE MONTHS ENDED SEPTEMBER 30,
                                                    2005                            2004
                                         ---------------------------     ---------------------------
                                                           NO. OF                          NO. OF
                                         IMPAIRMENT      SECURITIES      IMPAIRMENT      SECURITIES
                                         -----------     -----------     -----------     -----------
                                                                                      
         Residential mortgage-backed     $       3.3              11     $       5.6              26
                                         -----------     -----------     -----------     -----------
         Total                           $       3.3              11     $       5.6              26
                                         ===========     ===========     ===========     ===========




                                                      THREE MONTHS ENDED SEPTEMBER 30,
                                                    2005                            2004
                                         ---------------------------     ---------------------------
                                                           NO. OF                          NO. OF
                                         IMPAIRMENT      SECURITIES      IMPAIRMENT      SECURITIES
                                         -----------     -----------     -----------     -----------
                                                                                      
         Residential mortgage-backed     $      37.1              78     $      12.0              49
                                         -----------     -----------     -----------     -----------
         Total                           $      37.1              78     $      12.0              49
                                         ===========     ===========     ===========     ===========


         Net Realized Capital Gains and Losses

         Net realized capital gains (losses) are comprised of the difference
         between the carrying value of investments and proceeds from sale,
         maturity, and redemption, as well as losses incurred due to
         other-than-temporary impairment of investments and derivative changes
         in value. Net realized capital gains (losses) on investments were as
         follows:



                                                            THREE MONTHS ENDED SEPTEMBER 30,
                                                                 2005              2004
                                                            ------------      ------------
                                                                        
         Fixed maturities                                   $       25.3      $        6.5
         Equity securities                                           4.5               2.2
         Derivatives                                                (1.0)             (5.8)
         Other                                                      (0.2)               --
         Less: allocation to experience-rated contracts              4.4              (0.8)
                                                            ------------      ------------
         Pretax net realized capital gains                  $       24.2      $        3.7
                                                            ============      ============
         After-tax net realized capital gains               $       15.7      $        2.4
                                                            ============      ============



                                       29




                                                            NINE MONTHS ENDED SEPTEMBER 30,
                                                                2005              2004
                                                            ------------      ------------
                                                                        
         Fixed maturities                                   $       29.6      $       49.8
         Equity securities                                           6.2               4.1
         Derivatives                                                 4.4              12.2
         Other                                                      (0.2)              1.4
         Less: allocation to experience-rated contracts             13.9              47.9
                                                            ------------      ------------
         Pretax net realized capital gains                  $       26.1      $       19.6
                                                            ============      ============
         After-tax net realized capital gains               $       17.0      $       12.7
                                                            ============      ============


         Net realized capital gains (losses) allocated to experience-rated
         contracts for the three and nine months ended September 30, 2005 and
         2004, respectively, were deducted from net realized capital gains
         (losses), and an offsetting amount was reflected in Future policy
         benefits and claim reserves on the Condensed Consolidated Balance
         Sheets. Net unamortized realized gains allocated to experience-rated
         contractowners were $249.9 and $233.4 at September 30, 2005 and
         December 31, 2004, respectively.

         LIQUIDITY AND CAPITAL RESOURCES

         Liquidity is the ability of the Company to generate sufficient cash
         flows to meet the cash requirements of operating, investing, and
         financing activities.

         Sources and Uses of Liquidity

         The Company's principal sources of liquidity are product charges,
         investment income, proceeds from the maturity and sale of investments,
         and capital contributions. Primary uses of these funds are payments of
         commissions and operating expenses, interest and premium credits,
         investment purchases, and contract maturities, withdrawals, and
         surrenders.

         The Company's liquidity position is managed by maintaining adequate
         levels of liquid assets, such as cash or cash equivalents and
         short-term investments. Asset/liability management is integrated into
         many aspects of the Company's operations, including investment
         decisions, product development, and determination of crediting rates.
         As part of the risk management process, different economic scenarios
         are modeled, including cash flow testing required for insurance
         regulatory purposes, to determine that existing assets are adequate to
         meet projected liability cash flows. Key variables in the modeling
         process include interest rates, anticipated contractowner behavior, and
         variable separate account performance. Contractowners bear the
         investment risk related to variable annuity products, subject, in
         limited cases, to certain minimum guaranteed rates.

         The fixed account liabilities are supported by a general account
         portfolio principally composed of fixed rate investments with matching
         duration characteristics that can generate predictable, steady rates of
         return. The portfolio management strategy for the fixed account
         considers the assets available-for-sale. This strategy enables the
         Company to respond to changes in market interest rates, prepayment
         risk, relative values of asset sectors and individual securities and
         loans, credit quality outlook, and other relevant factors. The
         objective of portfolio management is to maximize returns, taking into
         account interest rate and credit risk, as well as other risks. The
         Company's asset/liability management discipline includes strategies to
         minimize exposure to loss as interest rates and economic and market
         conditions change.


                                       30


         Additional sources of liquidity include borrowing facilities to meet
         short-term cash requirements that arise in the ordinary course of
         business. ILIAC maintains a reciprocal loan agreement with ING America
         Insurance Holdings, Inc. ("ING AIH"), an affiliate, whereby either
         party can borrow from the other up to 3% of ILIAC's statutory admitted
         assets as of the prior December 31. The Company had $20.0 and $25.0
         receivable from ING AIH under the reciprocal loan agreement as of
         September 30, 2005 and December 31, 2004, respectively. ILIAC also
         maintains a $100.0 uncommitted, perpetual revolving note facility with
         the Bank of New York. The Company had no amounts outstanding under the
         revolving note facility at September 30, 2005 or December 31, 2004.
         Prior to September 30, 2005, the Company also maintained a $125.0
         uncommitted revolving note facility with SunTrust Bank, Atlanta
         ("SunTrust"). At December 31, 2004, the Company had no amounts
         outstanding under the revolving note facility. Effective September 30,
         2005, the Company no longer maintains the SunTrust note facility.
         Management believes that these sources of liquidity are adequate to
         meet the Company's short-term cash obligations.

         Capital Contributions and Dividends

         ILIAC has entered into agreements with ING Insurance Company of America
         ("IICA"), under which ILIAC has agreed to cause IICA to have sufficient
         capital to meet certain capital and surplus levels. ILIAC did not make
         capital contributions to IICA during the nine month periods ended
         September 30, 2005 and 2004.

         ILIAC did not pay dividends to its parent or receive capital
         contributions from its parent during the nine month periods ended
         September 30, 2005 and 2004.

         RECENTLY ADOPTED ACCOUNTING STANDARDS

         (See the New and Recently Adopted Accounting Standards Footnote to the
         condensed consolidated financial statements for further information.)

         LEGISLATIVE INITIATIVES

         Legislative proposals which have been or are being considered by
         Congress include repealing the estate tax, reducing the taxation on
         annuity benefits, changing the tax treatment of non-insurance financial
         products relative to insurance products, and changing life insurance
         company taxation. Some of these proposals, if enacted, could have a
         material effect on life insurance, annuity, and other retirement
         savings product sales. Legislation to expand private pension plan
         incentives also may be considered. Prospects for enactment and the
         ultimate effect of these proposals are uncertain. The President
         established an advisory panel to study reform of the Internal Revenue
         Code. The panel reported its findings and recommendations to the
         Secretary of Treasury on November 1, 2005. Some of the panel's
         recommendations would affect the tax treatment of life insurance,
         annuity and other retirement savings products. These panel
         recommendations are not legislative proposals at this time.


                                       31


ITEM 4.  CONTROLS AND PROCEDURES

         a) The Company carried out an evaluation, under the supervision and
            with the participation of its management, including its Chief
            Executive Officer and Chief Financial Officer, of the effectiveness
            of the design and operation of the Company's disclosure controls and
            procedures (as defined in Rule 13a-15(e) and 15d-15(e) of the
            Securities Exchange Act of 1934) as of the end of the period covered
            by this report. Based on that evaluation, the Chief Executive
            Officer and the Chief Financial Officer have concluded that the
            Company's current disclosure controls and procedures are effective
            in ensuring that material information relating to the Company
            required to be disclosed in the Company's periodic SEC filings is
            made known to them in a timely manner.

         b) There has not been any change in the internal controls over
            financial reporting of the Company that occurred during the period
            covered by this report that has materially affected or is reasonably
            likely to materially affect these internal controls.


                                       32


PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

         The Company is a party to threatened or pending lawsuits/arbitrations
         arising from the normal conduct of business. Due to the climate in
         insurance and business litigation/arbitration, 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 such lawsuits/arbitrations, in light of
         existing insurance, reinsurance and established reserves, it is the
         opinion of management that the disposition of such
         lawsuits/arbitrations will not have a materially adverse effect on the
         Company's operations or financial position.

         As with many financial services companies, the Company and its
         affiliates have received informal and formal requests for information
         from various state and federal governmental agencies and
         self-regulatory organizations in connection with inquiries and
         investigations of the products and practices of the financial services
         industry. In each case, the Company and its affiliates have been and
         are providing full cooperation. Reference is made to the "Other
         Regulatory Matters" section of "Management's Narrative Analysis of the
         Results of Operations and Financial Condition" included in the
         Company's 2004 Form 10-K Annual Report filed March 31, 2005 (SEC File
         No. 033-23376); and the Company's Form 8-K Current Report filed on
         September 28, 2005 (SEC File No. 033-23376).

ITEM 6.  EXHIBITS

         3.(i)   Certificate of Incorporation as amended and restated January 1,
                 2002, incorporated by reference to the ILIAC Form 10-K, as
                 filed with the SEC on March 28, 2002 (File No. 33-23376).

         3.(ii)  Amended and Restated ING Life Insurance and Annuity Company
                 By-Laws, effective January 1, 2005, incorporated by reference
                 to the ILIAC Form 10-Q, as filed with the SEC on May 13, 2005
                 (File No. 033-23376).

         4.(a)   Instruments Defining the Rights of Security Holders, Including
                 Indentures (Annuity Contracts)

                 Incorporated by reference to Post-Effective Amendment No. 14 to
                 Registration Statement on Form N-4 (File No. 33-75964), as
                 filed on July 29, 1997.

                 Incorporated by reference to Post-Effective Amendment No. 6 to
                 Registration Statement on Form N-4 (File No. 33-75980), as
                 filed on February 12, 1997.


                                       33


                 Incorporated by reference to Post-Effective Amendment No. 12 to
                 Registration Statement on Form N-4 (File No. 33-75964), as
                 filed on February 11, 1997.

                 Incorporated by reference to Post-Effective Amendment No. 5 to
                 Registration Statement on Form N-4 (File No. 33-75986), as
                 filed on April 12, 1996.

                 Incorporated by reference to Post-Effective Amendment No. 12 to
                 Registration Statement on Form N-4 (File No. 333-01107), as
                 filed on February 4, 1999.

                 Incorporated by reference to Post-Effective Amendment No. 4 to
                 Registration Statement on Form N-4 (File No. 33-75988), as
                 filed on April 15, 1996.

                 Incorporated by reference to Post-Effective Amendment No. 3 to
                 Registration Statement on Form N-4 (File No. 33-81216), as
                 filed on April 17, 1996.

                 Incorporated by reference to Post-Effective Amendment No. 3 to
                 Registration Statement on Form N-4 (File No. 33-91846), as
                 filed on April 15, 1996.

                 Incorporated by reference to Post-Effective Amendment No. 6 to
                 Registration Statement on Form N-4 (File No. 33-91846), as
                 filed on August 6, 1996.

                 Incorporated by reference to Registration Statement on Form N-4
                 (File No. 333-01107), as filed on February 21, 1996.

                 Incorporated by reference to Post-Effective Amendment No. 12 to
                 Registration Statement on Form N-4 (File No. 33-75982), as
                 filed on February 20, 1997.

                 Incorporated by reference to Post-Effective Amendment No. 7 to
                 Registration Statement on Form N-4 (File No. 33-75992), as
                 filed on February 13, 1997.

                 Incorporated by reference to Post-Effective Amendment No. 6 to
                 Registration Statement on Form N-4 (File No. 33-75974), as
                 filed on February 28, 1997.

                 Incorporated by reference to Post-Effective Amendment No. 6 to
                 Registration Statement on Form N-4 (File No. 33-75962), as
                 filed on April 17, 1996.


                                       34


                 Incorporated by reference to Post-Effective Amendment No. 14 to
                 Registration Statement on Form N-4 (File No. 33-75962), as
                 filed on April 17, 1998.

                 Incorporated by reference to Post-Effective Amendment No. 6 to
                 Registration Statement on Form N-4 (File No. 33-75982), as
                 filed on April 22, 1996.

                 Incorporated by reference to Post-Effective Amendment No. 8 to
                 Registration Statement on Form N-4 (File No. 33-75980), as
                 filed on August 19, 1997.

                 Incorporated by reference to Registration Statement on Form N-4
                 (File No. 333-56297), as filed on June 8, 1998.

                 Incorporated by reference to Post-Effective Amendment No. 3 to
                 Registration Statement on Form N-4 (File No. 33-79122), as
                 filed on August 16, 1995.

                 Incorporated by reference to Post-Effective Amendment No. 32 to
                 Registration Statement on Form N-4 (File No. 33-34370), as
                 filed on December 16, 1997.

                 Incorporated by reference to Post-Effective Amendment No. 30 to
                 Registration Statement on Form N-4 (File No. 33-34370), as
                 filed on September 29, 1997.

                 Incorporated by reference to Post-Effective Amendment No. 26 to
                 Registration Statement on Form N-4 (File No. 33-34370), as
                 filed on February 21, 1997.

                 Incorporated by reference to Post-Effective Amendment No. 35 to
                 Registration Statement on Form N-4 (File No. 33-34370), as
                 filed on April 17, 1998.

                 Incorporated by reference to Post-Effective Amendment No. 1 to
                 Registration Statement on Form N-4 (File No. 33-87932), as
                 filed on September 19, 1995.

                 Incorporated by reference to Post-Effective Amendment No. 8 to
                 Registration Statement on Form N-4 (File No. 33-79122), as
                 filed on April 17, 1998.

                 Incorporated by reference to Post-Effective Amendment No. 7 to
                 Registration Statement on Form N-4 (File No. 33-79122), as
                 filed on April 22, 1997.


                                       35


                 Incorporated by reference to Post-Effective Amendment No. 21 to
                 Registration Statement on Form N-4 (File No. 33-75996), as
                 filed on February 16, 2000.

                 Incorporated by reference to Post-Effective Amendment No. 13 to
                 Registration Statement on Form N-4 (File No. 333-01107), as
                 filed on April 7, 1999.

                 Incorporated by reference to Post-Effective Amendment No. 37 to
                 Registration Statement on Form N-4 (File No. 33-34370), as
                 filed on April 9, 1999.

                 Incorporated by reference to Post-Effective Amendment No. 1 to
                 Registration Statement on Form N-4 (File No. 333-87305), as
                 filed on December 13, 1999.

                 Incorporated by reference to Post-Effective Amendment No. 18 to
                 Registration Statement on Form N-4 (File No. 33-56297), as
                 filed on August 30, 2000.

                 Incorporated by reference to Post-Effective Amendment No.17 to
                 Registration Statement on Form N-4 (File No. 33-75996), as
                 filed on April 7, 1999.

                 Incorporated by reference to Post-Effective Amendment No. 19 to
                 Registration Statement on From N-4 (File No. 333-01107), as
                 filed on February 16, 2000.

                 Incorporated by reference to the Registration Statement on Form
                 S-2 (File No. 33- 64331), as filed on November 16, 1995.

                 Incorporated by reference to Pre-Effective Amendment No. 2 to
                 the Registration Statement on Form S-2 (File No. 33-64331), as
                 filed on January 17, 1996.

                 Incorporated by reference to Post-Effective Amendment No. 30 to
                 Registration Statement on Form N-4 (File No. 33-75988), as
                 filed on December 30, 2003

                 Incorporated by reference to Post-Effective Amendment No. 18 to
                 Registration Statement on Form N-4 (File No. 33-75980), as
                 filed on April 16, 2003.

                 Incorporated by reference to Post-Effective Amendment No. 30 to
                 Registration Statement on Form N-4 (File No. 333-01107), as
                 filed on April 10, 2002.


                                       36


                 Incorporated by reference to Post-Effective Amendment No. 24 to
                 Registration Statement on Form N-4 (File No. 33-81216), as
                 filed on April 11, 2003.

                 Incorporated by reference to Registration Statement on Form N-4
                 (File No. 333-109860), as filed on October 21, 2003.

                 Incorporated by reference to Post-Effective Amendment No. 39 to
                 Registration Statement on Form N-4 (File No. 33-75962), as
                 filed on December 17, 2004.

         31.1    Certificate of David A. Wheat pursuant to Section 302 of the
                 Sarbanes-Oxley Act of 2002.

         31.2    Certificate of Brian D. Comer pursuant to Section 302 of the
                 Sarbanes-Oxley Act of 2002.

         32.1    Certificate of David A. Wheat pursuant to Section 906 of the
                 Sarbanes-Oxley Act of 2002.

         32.2    Certificate of Brian D. Comer pursuant to Section 906 of the
                 Sarbanes-Oxley Act of 2002.


                                       37


                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized.

 November 10, 2005                      ING Life Insurance and Annuity Company
 -----------------                      --------------------------------------
       (Date)                                          (Registrant)


                                        By: /s/ David A. Wheat
                                            ------------------------------------
                                            David A. Wheat
                                            Director, Executive Vice President
                                             and Chief Financial Officer
                                            (Duly Authorized Officer and
                                            Principal Financial Officer)


                                       38


                                                                    EXHIBIT 31.1

                                  CERTIFICATION

I, David A. Wheat, certify that:

1.    I have reviewed this quarterly report on Form 10-Q of ING Life Insurance
      and Annuity Company;

2.    Based on my knowledge, this report does not contain any untrue statement
      of a material fact or omit to state a material fact necessary to make the
      statements made, in light of the circumstances under which such statements
      were made, not misleading with respect to the period covered by this
      report;

3.    Based on my knowledge, the financial statements, and other financial
      information included in this report, fairly present in all material
      respects the financial condition, results of operations and cash flows of
      the registrant as of, and for, the periods presented in this report;

4.    The registrant's other certifying officers and I are responsible for
      establishing and maintaining disclosure controls and procedures (as
      defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant
      and have:

      a)    designed such disclosure controls and procedures, or caused such
            disclosure controls and procedures to be designed under our
            supervision, to ensure that material information relating to the
            registrant, including its consolidated subsidiaries, is made known
            to us by others within those entities, particularly during the
            period in which this report is being prepared;

      b)    evaluated the effectiveness of the registrant's disclosure controls
            and procedures and presented in this report our conclusions about
            the effectiveness of the disclosure controls and procedures, as of
            the end of the period covered by this report based on such
            evaluation; and

      c)    disclosed in this report any change in the registrant's internal
            control over financial reporting that occurred during the
            registrant's most recent fiscal quarter (the registrant's fourth
            fiscal quarter in the case of an annual report) that has materially
            affected, or is reasonably likely to materially affect, the
            registrant's internal control over financial reporting; and

5.    The registrant's other certifying officer(s) and I have disclosed, based
      on our most recent evaluation of internal control over financial
      reporting, to the registrant's auditors and the audit committee of the
      registrant's board of directors (or persons performing the equivalent
      functions):

      a)    all significant deficiencies and material weaknesses in the design
            or operation of internal control over financial reporting which are
            reasonably likely to adversely affect the registrant's ability to
            record, process, summarize and report financial information; and

      b)    any fraud, whether or not material, that involves management or
            other employees who have a significant role in the registrant's
            internal control over financial reporting.

Date:  November 10, 2005


By:    /s/ David A. Wheat
       -------------------------------
       David A. Wheat
       Director, Executive Vice President and Chief Financial Officer
       (Duly Authorized Officer and Principal Financial Officer)


                                                                    EXHIBIT 31.2

                                  CERTIFICATION

I, Brian D. Comer, certify that:

1.    I have reviewed this quarterly report on Form 10-Q of ING Life Insurance
      and Annuity Company;

2.    Based on my knowledge, this report does not contain any untrue statement
      of a material fact or omit to state a material fact necessary to make the
      statements made, in light of the circumstances under which such statements
      were made, not misleading with respect to the period covered by this
      report;

3.    Based on my knowledge, the financial statements, and other financial
      information included in this report, fairly present in all material
      respects the financial condition, results of operations and cash flows of
      the registrant as of, and for, the periods presented in this report;

4.    The registrant's other certifying officers and I are responsible for
      establishing and maintaining disclosure controls and procedures (as
      defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant
      and have:

      a)    designed such disclosure controls and procedures, or caused such
            disclosure controls and procedures to be designed under our
            supervision, to ensure that material information relating to the
            registrant, including its consolidated subsidiaries, is made known
            to us by others within those entities, particularly during the
            period in which this report is being prepared;

      b)    evaluated the effectiveness of the registrant's disclosure controls
            and procedures and presented in this report our conclusions about
            the effectiveness of the disclosure controls and procedures, as of
            the end of the period covered by this report based on such
            evaluation; and

      c)    disclosed in this report any change in the registrant's internal
            control over financial reporting that occurred during the
            registrant's most recent fiscal quarter (the registrant's fourth
            fiscal quarter in the case of an annual report) that has materially
            affected, or is reasonably likely to materially affect, the
            registrant's internal control over financial reporting; and

5.    The registrant's other certifying officer(s) and I have disclosed, based
      on our most recent evaluation of internal control over financial
      reporting, to the registrant's auditors and the audit committee of the
      registrant's board of directors (or persons performing the equivalent
      functions):

      a)    all significant deficiencies and material weaknesses in the design
            or operation of internal control over financial reporting which are
            reasonably likely to adversely affect the registrant's ability to
            record, process, summarize and report financial information; and

      b)    any fraud, whether or not material, that involves management or
            other employees who have a significant role in the registrant's
            internal control over financial reporting.

Date: November 10, 2005


By:   /s/ Brian D. Comer
      -------------------------------
      Brian D. Comer
      President
      (Duly Authorized Officer and Principal Officer)


                                                                    EXHIBIT 32.1

                                  CERTIFICATION

Pursuant to 18 U.S.C. ss.1350, the undersigned officer of ING Life Insurance and
Annuity Company (the "Company") hereby certifies that, to the officer's
knowledge, the Company's Quarterly Report on Form 10-Q for the quarter ended
September 30, 2005 (the "Report") fully complies with the requirements of
Section 13 or 15(d), as applicable, of the Securities Exchange Act of 1934 and
that the information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the Company.


November 10, 2005                     By: /s/ David A. Wheat
- -----------------                         ------------------------------------
     (Date)                               David A. Wheat
                                          Director, Executive Vice President and
                                            Chief Financial Officer


                                                                    EXHIBIT 32.2

                                  CERTIFICATION

Pursuant to 18 U.S.C. ss.1350, the undersigned officer of ING Life Insurance and
Annuity Company (the "Company") hereby certifies that, to the officer's
knowledge, the Company's Quarterly Report on Form 10-Q for the quarter ended
September 30, 2005 (the "Report") fully complies with the requirements of
Section 13 or 15(d), as applicable, of the Securities Exchange Act of 1934 and
that the information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the Company.


November 10, 2005                     By: /s/ Brian D. Comer
- -----------------                         ------------------------------------
     (Date)                               Brian D. Comer
                                          President




                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13. Other Expenses of Issuance and Distribution.

Not Applicable


Item 14. Indemnification of Directors and Officers.

Section 33-779 of the Connecticut General Statutes ("CGS") provides that a
corporation may provide indemnification of or advance expenses to a director,
officer, employee or agent only as permitted by Sections 33-770 to 33-778,
inclusive, of the Connecticut General Statutes, as amended by Sections 12 to 20,
inclusive, of the CGS. Reference is hereby made to Section 33-771(e) of the CGS
regarding indemnification of directors and Section 33-776(d) of CGS regarding
indemnification of officers, employees and agents of Connecticut corporations.
These statutes provide in general that Connecticut corporations incorporated
prior to January 1, 1997 shall, except to the extent that their certificate of
incorporation expressly provides otherwise, indemnify their directors, officers,
employees and agents against "liability" (defined as the obligation to pay a
judgment, settlement, penalty, fine, including an excise tax assessed with
respect to an employee benefit plan, or reasonable expenses incurred with
respect to a proceeding) when (1) a determination is made pursuant to Section
33-775 that the party seeking indemnification has met the standard of conduct
set forth in Section 33-771 or (2) a court has determined that indemnification
is appropriate pursuant to Section 33-774. Under Section 33-775, the
determination of and the authorization for indemnification are made (a) by the
disinterested directors, as defined in Section 33-770(3); (b) by special
counsel; (c) by the shareholders; or (d) in the case of indemnification of an
officer, agent or employee of the corporation, by the general counsel of the
corporation or such other officer(s) as the board of directors may specify.
Also, Section 33-772 with Section 33-776 provide that a corporation shall
indemnify an individual who was wholly successful on the merits or otherwise
against reasonable expenses incurred by him in connection with a proceeding to
which he was a party because he is or was a director, officer, employee, or
agent of the corporation. Pursuant to Section 33-771(d), in the case of a
proceeding by or in the right of the corporation or with respect to conduct for
which the director, officer, agent or employee was adjudged liable on the basis
that he received a financial benefit to which he was not entitled,
indemnification is limited to reasonable expenses incurred in connection with
the proceeding against the corporation to which the individual was named a
party.

The statute does specifically authorize a corporation to procure indemnification
insurance on behalf of an individual who was a director, officer, employee or
agent of the corporation. Consistent with the statute, ING Groep N.V. maintains
an umbrella insurance policy with an international insurer to cover errors and
omissions, directors and officers, employment practices, fiduciary and fidelity.
The policy covers ING Groep N.V. and any company in which ING Groep N.V. has
controlling interest of 50% or more. This would encompass the principal
underwriter as well as the depositor.

Section 20 of the ING Financial Advisers, LLC Limited Liability Company
Agreement provides that ING Financial Advisers, LLC will indemnify certain
persons against any loss, damage, claim or expenses (including legal fees)
incurred by such person if he is made a party or is threatened to be made a
party to a suit or proceeding because he was a member, officer, director,
employee or agent of ING Financial Advisers, LLC, as long as he acted in good
faith on behalf of ING Financial Advisers, LLC and in a manner reasonably
believed to be within the scope of his authority. An additional condition
requires that no person shall be entitled to indemnity if his loss, damage,
claim or expense was incurred by reason of his gross negligence or willful
misconduct. This indemnity provision is authorized by and is consistent with
Title 8, Section 145 of the General Corporation Law of the State of Delaware.


Item 15. Recent Sales of Unregistered Securities.

Not applicable.


Item 16. Exhibits and Financial Statement Schedules.

(a)  Furnish the exhibits as required by Item 601 of Regulation S-K
     (ss.229.601):

     (3)  (i) Restated Certificate of Incorporation (amended and restated as of
          January 1, 2002) of ING Life Insurance and Annuity Company (formerly
          Aetna Life Insurance and Annuity Company) o Incorporated by reference
          to ING Life Insurance and Annuity Company annual report on Form 10-K
          (File No. 033-23376), as filed on March 28, 2002.

          (ii) Amended and Restated By-Laws of ING Life Insurance and Annuity
               Company, effective January 1, 2005 o Incorporated by reference to
               the ILIAC 10-Q as filed on May 12, 2005 (File No. 033-23376,
               Accession No. 0001047469-05-014783).

     (4)  Instruments defining the rights security holders, including indentures

          (4.1) Variable Annuity Contract (G2-CDA-94(IR)) o Incorporated by
               reference to Registration Statement on Form N-4 (File No.
               33-59749), as filed on June 1, 1995.

          (4.2) Variable Annuity Contract (G2-CDA-94(NQ)) o Incorporated by
               reference to Registration Statement on Form N-4 (File No.
               33-59749), as filed on June 1, 1995.

          (4.3) Variable Annuity Contract (G-MP2(5/96)) o Incorporated by
               reference to Post-Effective Amendment No. 4 to Registration
               Statement on Form N-4 (File No. 33-59749), as filed on April 16,
               1997.

          (4.4) Certificate of Group Annuity Coverage (MP2CERT(5/96)) o
               Incorporated by reference to Post-Effective Amendment No. 4 to
               Registration Statement on Form N-4 (File No. 33-59749), as filed
               on April 16, 1997.

          (4.5) Variable Annuity Contract (G-CDA-GP2(4/94)) o Incorporated by
               reference to Post-Effective Amendment No. 9 to Registration
               Statement on Form N-4 (File No. 33-80750), as filed on April 17,
               1998.

          (4.6) Variable Annuity Contract (I-CDA-GP2(4/94)) o Incorporated by
               reference to Post-Effective Amendment No. 9 to Registration
               Statement on Form N-4 (File No. 33-80750), as filed on April 17,
               1998.

          (4.7) Certificate of Group Annuity Coverage (GP2CERT(4/94)) o
               Incorporated by reference to Post-Effective Amendment No. 9 to
               Registration Statement on Form N-4 (File No. 33-80750), as filed
               on April 17, 1998.

          (4.8) Group Variable, Fixed, or Combination Annuity Contract
               (Nonparticipating) (G-GP2(5/96)) o Incorporated by reference to
               Post-Effective Amendment No. 8 to Registration Statement on Form
               N-4 (File No. 33-80750), as filed on April 23, 1997.

          (4.9) Individual Variable, Fixed or Combination Annuity Contract
               (Nonparticipating) (I-GP2(5/96)) o Incorporated by reference to
               Post-Effective Amendment No. 8 to Registration Statement on Form
               N-4 (File No. 33-80750), as filed on April 23, 1997.

          (4.10) Variable Annuity Contract (G-GP2(5/97)) o Incorporated by
               reference to Post-Effective Amendment No. 8 to Registration
               Statement on Form N-4 (File No. 33-80750), as filed on April 23,
               1997.

          (4.11) Variable Annuity Contract (G-MP2(5/97)) o Incorporated by
               reference to Post-Effective Amendment No. 6 to Registration
               Statement on Form N-4 (File No. 33-59749), as filed on November
               26, 1997.

          (4.12) Variable Annuity Certificate (MP2CERT(5/97)) o Incorporated by
               reference to Post-Effective Amendment No. 6 to Registration
               Statement on Form N-4 (File No. 33-59749), as filed on November
               26, 1997.

          (4.13) Variable Annuity Contract (IMP2(5/97)) o Incorporated by
               reference to Post-Effective Amendment No. 6 to Registration
               Statement on Form N-4 (File No. 33-59749), as filed on November
               26, 1997.

          (4.14) Certificate of Group Annuity Coverage (GP2CERT(5/97)) o
               Incorporated by reference to Post-Effective Amendment No. 8 to
               Registration Statement on Form N-4 (File No. 33-80750), as filed
               on April 23, 1997.

     (5)  Opinion and Consent of James A. Shuchart

     (10) Material Contracts are listed under exhibit 10 in the Company's Form
          10-K for the fiscal year ended December 31, 2004 (File No. 033-23376),
          as filed with the Commission on March 31, 2005. Each of the exhibits
          so listed is incorporated by reference as indicated in the Form 10-K.

     (21) Subsidiaries of the Registrant

     (23) (a) Consent of Independent Registered Public Accounting Firm

          (b)  Consent of James A. Shuchart, incorporated in Item 5 of this Part
               II, together with the Opinion of James A. Shuchart

     (24) (a) Powers of Attorney - Included on signature page.

     Exhibits other than those listed above are omitted because they are not
     required or are not applicable.

(b)  Financials pursuant to Regulation S-X - Incorporated by reference to Form
     10-Kfor the fiscal year ended December 31, 2004 (File No. 033-23376), as
     filed with the Commission on March 31, 2005 Accession No.
     0001047469-05-014783) and by reference to Form 10-Q for the period ended
     September 30, 2005 (File No. 033-23376), as filed with the Commission on
     November 14, 2005 Accession No. 0000837276-05-000127.


Item 17. Undertakings

The undersigned registrant hereby undertakes as follows, pursuant to Item 512 of
Regulation S-K:

(a)  Rule 415 offerings:

     (1)  To file, during any period in which offers or sales of the registered
          securities are being made, a post-effective amendment to this
          registration statement:

          (i)  To include any prospectus required by Section 10(a)(3) of the
               Securities Act of 1933;

          (ii) To reflect in the prospectus any facts or events arising after
               the effective date of the registration statement (or the most
               recent post-effective amendment thereof) which, individually or
               in the aggregate, represent a fundamental change in the
               information set forth in the registration statement; and

          (iii) To include any material information with respect to the plan of
               distribution not previously disclosed in the registration
               statement or any material changes to such information in the
               registration statement.

     (2)  That, for the purpose of determining any liability under the
          Securities Act of 1933, each such post-effective amendment shall be
          deemed to be a new registration statement relating to the securities
          offered therein, and the offering of such securities at that time
          shall be deemed to be the initial bona fide offering thereof.

     (3)  To remove from registration by means of a post-effective amendment any
          of the securities being registered which remain unsold at the
          termination of the offering.

(h)  Request for acceleration of effective date:

     Insofar as indemnification for liabilities arising under the Securities Act
     of 1933 may be permitted to directors, officers and controlling persons of
     the registrant pursuant to the foregoing provisions, or otherwise, the
     registrant has been advised that in the opinion of the Securities and
     Exchange Commission such indemnification is against public policy as
     expressed in the Act and is, therefore, unenforceable. In the event that a
     claim for indemnification against such liabilities (other than the payment
     by the registrant of expenses incurred or paid by a director, officer or
     controlling person of the registrant in the successful defense of any
     action, suit or proceeding) is asserted by such director, officer or
     controlling person in connection with the securities being registered, the
     registrant will, unless in the opinion of its counsel the matter has been
     settled by controlling precedent, submit to a court of appropriate
     jurisdiction the question whether such indemnification by it is against
     public policy as expressed in the Act and will be governed by the final
     adjudication of such issue.






                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of West Chester, Commonwealth
of Pennsylvania, on this 3rd day of January, 2006.

                             By: ING LIFE INSURANCE AND ANNUITY COMPANY
                                     (REGISTRANT)

                                 By:  /s/ Brian D. Comer
                                      ------------------
                                      Brian D. Comer
                                      President

Pursuant to the requirements of the Securities Act of 1933, this Registration
Statement on Form S-1 has been signed by the following persons in the capacities
and on the dates indicated. Each person whose signature appears below hereby
constitutes and appoints J. Neil McMurdie, James A. Shuchart and Kimberly J.
Smith and each of them individually, such person's true and lawful attorneys and
agents with full power of substitution and resubstitution, for him or her and in
his or her name, place and stead, in any and all capacities, to sign for such
person and in such person's name and capacity indicated below, any and all
amendments to this Registration Statement, hereby ratifying and confirming such
person's signature as it may be signed by said attorneys to any and all
amendments (pre-effective and post-effective amendments).


Signature                    Title                                 Date

/s/ Brian D. Comer                                                 )
- -------------------          President                             )
Brian D. Comer               (principal executive officer)         )
                                                                   )
/s/ Thomas J. McInerney                                            )
- -------------------          Director                              ) January
Thomas J. McInerney                                                ) 3, 2006
                                                                   )
/s/ Kathleen A. Murphy                                             )
- -------------------          Director                              )
Kathleen A. Murphy                                                 )
                                                                   )
/s/ Catherine H. Smith       Director                              )
- -------------------                                                )
Catherine H. Smith                                                 )
                                                                   )
/s/ Jacques de Vaucleroy                                           )
- -------------------          Director                              )
Jacques de Vaucleroy                                               )
                                                                   )
/s/ David A. Wheat                                                 )
- -------------------          Director and Chief Financial Officer  )
David A. Wheat                                                     )
                                                                   )
/s/ Steven T. Pierson                                              )
- -------------------          Chief Accounting Officer              )
Steven T. Pierson                                                  )





                                  EXHIBIT INDEX


Exhibit No.    Exhibit

16(5)          Opinion and Consent of James A. Shuchart                EX-5

16(21)         Subsidiaries of the Registrant                          EX-21

16(23)(a)      Consent of Independent Registered Public                EX-23.A
               Accounting Firm