As filed with the Securities and Exchange             Registration No. 333-57212
Commission on April 8, 2004
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                         Post-Effective Amendment No. 3
                                       to

                                    FORM S-2
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                     ING USA Annuity and Life Insurance Company
- --------------------------------------------------------------------------------

                                   41-0991508
- --------------------------------------------------------------------------------

        Linda E. Senker, Esq.                       Kimberly J. Smith, Esq.
        ING                                         ING
        1475 Dunwoody Drive                         1475 Dunwoody Drive
        West Chester, PA 19380-1478                 West Chester, PA 19380-1478
        (610) 425-4139                              (610) 425-3427

          (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
                 INCLUDING AREA CODE, OF AGENT FOR SERVICE)

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

The annuities covered by this registration statement are to be issued from time
to time after the effective date of this registration statement.

If any of the securities being registered on this Form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933 check the following box............................................ [XX]

If the  registrant  elects to  deliver  its  latest  annual  report to  security
holders, or a complete and legible facsimile thereof,  pursuant to Item 11(a)(1)
of this Form, 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, please 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 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. [ ] ______________

If the delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]
- --------------------------------------------------------------------------------

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

                                     PART I

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

               ING USA GUARANTEED ACCOUNT PROSPECTUS - APRIL 30, 2004
- --------------------------------------------------------------------------------
INTRODUCTION

The ING USA Guaranteed Account (the Guaranteed Account) (formerly the Golden
American Guaranteed Account) is a fixed interest option available during the
accumulation phase under the Smart Design variable annuity contract issued by
ING USA Annuity and Life Insurance Company (the Company, we, us, our). 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. 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)."

PREMIUM BONUS OPTION. If the premium bonus option is available under your
contract and you elect that option, we will credit a premium bonus to your
contract for each purchase payment you make during the first account year. There
is an additional charge for this option during the first seven account years.
For amounts allocated to the Guaranteed Account, the assessment of this charge
will result in a reduction in the interest which would have been credited to
your account during the first seven account years if you had not elected the
premium bonus option. Therefore, the fees you will pay if you elect the premium
bonus option will be greater than the fees you will pay if you do not elect the
premium bonus option. The premium bonus option may not be right for you if you
expect to make additional purchase payments after the first account year or if
you anticipate that you will need to make withdrawals during the first seven
account years. In these circumstances the amount of the premium bonus option
charge may be more than the amount of the premium bonus we credit to your
contract. See the "Premium Bonus Option-Suitability" section of the contract
prospectus. The premium bonus option may not be available in all states.

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.

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.

                          Our Customer Service Center:
                                  P.O. Box 9271
                            Des Moines, IA 50306-9271
                                 1-800-366-0066


GA Guaranteed Account - 131935



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

                                                                         PAGE

SUMMARY                                                                     3

DESCRIPTION OF THE GUARANTEED ACCOUNT                                       7

General, Contributions to the Guaranteed Account,
Deposit Period, Guaranteed Terms, Guaranteed Interest Rates,
Maturity Value Transfer Provision

TRANSFERS                                                                  10

WITHDRAWALS                                                                10

Deferral of Payments, Reinstatement Privilege

MARKET VALUE ADJUSTMENT (MVA)                                              11

Calculation of the MVA, Deposit Period Yield, Current Yield,
MVA Formula

CONTRACT CHARGES                                                           13

OTHER TOPICS                                                               14

The Company, Income Phase, Investments, Distribution of Contracts,
Taxation, Experts, Legal Proceedings, Further Information,
Incorporation of Certain Documents by Reference, Inquiries

APPENDIX I - EXAMPLES OF MARKET VALUE ADJUSTMENT CALCULATIONS              18

APPENDIX II - EXAMPLES OF MARKET VALUE ADJUSTMENT YIELDS                   20



GA Guaranteed Account - 131935



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.

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.

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:

>        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 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)."

[sidebar]

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

ING
P.O. Box 9271
Des Moines, IA 50306-9271
1-800-366-0066

[end sidebar]


GA Guaranteed Account - 131935

                                       3


>        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.

>        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.

>        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.

>        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.

>        Premium Taxes. We may deduct premium taxes of up to 4% from amounts in
         the Guaranteed Account. See "Contract Charges"; see also the "Fees"
         section of the contract prospectus.

>        Premium Bonus Option Charge. If you elected the premium bonus option, a
         charge will be deducted from amounts allocated to the Guaranteed
         Account, resulting in a 0.50% reduction in the interest which would
         have been credited to your account during the first seven account years
         if you had not elected the premium bonus option. See "Contract
         Charges"; see also the "Fee Tables," "Fees" and "Premium Bonus Option"
         sections 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:

>        Amounts transferred or withdrawn at the end of a guaranteed term;

>        Transactions made under the maturity value transfer provision;

>        Transfers due to participation in the dollar cost averaging program
         (see "Market Value Adjustment" for certain restrictions);

>        Amounts distributed under a systematic distribution option (see
         "Systematic Distribution Options" in the contract prospectus);

>        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

>        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 on "Market Value Adjustment (MVA)" section of this
prospectus). The following withdrawals will be subject to an aggregate MVA only
if it is positive:

>        Withdrawals due to the election of a lifetime income option; and

>        Unless otherwise noted, payment of a guaranteed death benefit (if paid
         within the first six months following death).

[sidebar

CONTRACT HOLDER (YOU/YOUR) The contract holder of any individually owned
contract or the certificate holder of a group contract.

[end sidebar]


GA Guaranteed Account - 131935

                                       4



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

>        Withdrawals due to the election of a nonlifetime income option;

>        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;

>        Payment of a guaranteed death benefit more than six months after the
         date of death; and

>        Full or partial withdrawals during the accumulation phase (an MVA may
         not apply in certain situations, see "Market Value Adjustment (MVA)").

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:

>        Transfer the matured amount to one or more new guaranteed terms
         available under the current deposit period;

>        Transfer the matured amount to other available investment options; or

>        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.
Withdrawals may also result in the forfeiture of all or part of any premium
bonus credited to the Guaranteed Account (see "Premium Bonus Option" in the
contract prospectus).

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


GA Guaranteed Account - 131935

                                       5


through the Guaranteed Account and/or to other investment options offered
through the contract. However:

>        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

>        We may apply an MVA to transfers made before the end of a guaranteed
         term.

INVESTMENTS. Guaranteed interest rates credited during any guaranteed term are
not determined by 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.

Amounts allocated to the Guaranteed Account are held in a nonunitized separate
account established by the Company under Iowa law.

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 (1-800-366-0066).
See "Description of the ING USA Guaranteed Account--General" and "Maturity of a
Guaranteed Term."




GA Guaranteed Account - 131935

                                       6


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:

>        Withdrawals due to the election of a lifetime income option; and

>        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:

>        Withdrawals due to the election of a nonlifetime income option;

>        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;

>        Payment of a guaranteed death benefit more than six months after the
         date of death; and

>        Full or partial withdrawals during the accumulation phase (an MVA may
         not apply in certain situations, see "Market Value Adjustment (MVA)").

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 1-800-366-0066. 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


GA Guaranteed Account - 131935

                                       7


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). The deposit period for a guaranteed term ends upon the commencement of
that specific guaranteed term. 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:


GA Guaranteed Account - 131935

                                       8


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.

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 are not determined by,
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:

>        Transferred to a new guaranteed term(s), if available under the
         contract;

>        Transferred to any of the allowable investment options available under
         the contract; or > 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. Withdrawals may also result
in the forfeiture of all or part of any premium bonus credited to the Guaranteed
Account (see "Premium Bonus Option" in the contract prospectus).

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.


GA Guaranteed Account - 131935

                                       9



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


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

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:

>        Amounts transferred on the maturity date or under the maturity value
         transfer provision;

>        Amounts transferred from the Guaranteed Account before the maturity
         date due to the election of an income phase payment option;

>        Amounts distributed under a systematic distribution option;

>        Amounts transferred from an available guaranteed term in connection
         with the dollar cost averaging program; and

>        Withdrawals due to your exercise of the right to cancel your contract.
         See the "Right to Cancel" section of the contract prospectus.

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. We 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 Home Office (or other designated office as provided in the contract).


[sidebar]

BUSINESS DAY--Any day on which the New York Stock Exchange is open.

[end sidebar]


GA Guaranteed Account - 131935

                                       10


Partial withdrawals are made pro rata from each guaranteed term group. Within
each guaranteed term group, we will first withdraw funds from the oldest deposit
period until depleted, 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 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(s). This means
that the guaranteed annual interest rate(s) and guaranteed terms available on
the date of reinstatement will apply. Amounts will be reinstated to the
guaranteed terms in the same proportion as prior to the full withdrawal. We will
not credit your account for market value adjustments or any premium bonus
forfeited 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 will be negative. Conversely, when interest rates
decrease after the deposit period, the value of the investment increases and the
MVA amount will be positive. Therefore,


[sidebar]

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.
Aggregate MVA = $-20.

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

[sidebar]


GA Guaranteed Account - 131935

                                       11


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:

>        Amounts transferred or withdrawn at the end of a guaranteed term;

>        Transactions made under the maturity value transfer provision;

>        Transfers due to participation in the dollar cost averaging program*;

>        Amounts distributed under a systematic distribution option--see
         "Systematic Distribution Options" in the contract prospectus; or

>        Withdrawals for minimum distributions required by the Tax Code and for
         which the early withdrawal charge is waived.

        *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 above 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:

>        Withdrawals due to the election of a lifetime income option; and

>        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:

>        Withdrawals due to the election of a nonlifetime income option;

>        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;

>        Payment of a guaranteed death benefit more than six months after the
         date of death; and

>        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:

>        The deposit period yield of U.S. Treasury Notes that will mature in the
         last quarter of the guaranteed term; and

>        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).


GA Guaranteed Account - 131935

                                       12


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.

MVA FORMULA

The mathematical formula used to determine the MVA is:

                     { (1+I/1+j) }^(X/365)

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 make deductions from amounts in the Guaranteed Account to cover
mortality and expense risks. Rather, we consider these risks when determining
the interest rate to be credited.

Also, if you elected the premium bonus option, a charge will be deducted from
amounts allocated to the Guaranteed Account, resulting in a 0.50% reduction in
the interest which would have been credited to your account during the first
seven account years if you had not elected the premium bonus option. See the
"Fee Tables," "Fees" and "Premium Bonus Option" sections of the contract
prospectus.

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

During the accumulation phase, we reserve the right to charge transfer fees of
up to $10 per transfer from amounts held in or transferred from the Guaranteed
Account.

Refer to the contract prospectus for details on contract deductions.


GA Guaranteed Account - 131935

                                       13


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

THE COMPANY

ING USA Annuity and Life Insurance Company, (formerly Golden American Life
Insurance Company) ("ING USA") is an Iowa stock life insurance company, which
was originally incorporated in Minnesota on January 2, 1973. ING USA is a wholly
owned subsidiary of Lion Connecticut Holdings Inc. ("Lion Connecticut"), which
in turn is a wholly owned subsidiary of ING Groep N.V. ("ING"), a global
financial services holding company based in The Netherlands. ING USA is
authorized to sell insurance and annuities in all states, except New York, and
the District of Columbia. Lion Connecticut is the holding company for Equitable
Life and Directed Services, Inc., distributor of the Contracts, and other
interests.

Our principal office is located at:

                               1475 Dunwoody Drive
                        West Chester, Pennsylvania 19380

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 allocated to a nonunitized
separate account established under Iowa 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. 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. 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.


GA Guaranteed Account - 131935

                                       14



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

>        Securities issued by the United States Government;

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

>        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;

>        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

>        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 IOWA AND OTHER STATE INSURANCE
LAWS. THE GUARANTEED INTEREST RATES ESTABLISHED BY THE COMPANY ARE NOT
DETERMINED BY THE PERFORMANCE OF THE NONUNITIZED SEPARATE ACCOUNT.

DISTRIBUTION OF CONTRACTS

Directed Services, Inc. (DSI) is principal underwriter and distributor of the
contract as well as for other contracts issued through the separate account and
other separate accounts of ING USA. The principal address of DSI is 1475
Dunwoody Drive, West Chester, Pennsylvania 19380.

DSI enters into sales agreements with broker-dealers to sell the contracts
through registered representatives who are licensed to sell securities and
variable insurance products. These broker-dealers are registered with the SEC
and are members of the National Association of Securities Dealers, Inc. (NASD).
For additional information, see the contract prospectus.

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 of 1986, as amended. We own all
assets supporting the contract obligations of the Guaranteed Account. Any income
earned on such assets is considered income to the Company. We do not intend to
make any provision or impose a charge under the contract with respect to any tax
liability of the Company.


GA Guaranteed Account - 131935

                                       15


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

We have included and incorporated by reference into the Registration Statement
of which this prospectus is a part and / or into this prospectus the
consolidated financial statements and schedules of ING USA Annuity and Life
Insurance Company (formerly Golden American Life Insurance Company), as of
December 31, 2003 and 2002 and for each of the three years in the period ended
December 31, 2003, which have been audited by Ernst & Young LLP, independent
auditors, as set forth in their reports thereon appearing and incorporated by
reference in this prospectus and in the Registration Statement of which this
prospectus is a part. These consolidated financial statements and schedules of
the Company appearing in the Company's annual report on Form 10-K for the year
ended December 31, 2003 have been audited by Ernst & Young. Such financial
statements and schedules are included and incorporated herein by reference in
reliance upon such reports given authority of such firm as experts in accounting
and auditing.

LEGAL PROCEEDINGS

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.
Directed Services, Inc., the principal underwriter and distributor of the
contract, is not involved in any legal proceeding which, in the opinion of
management, is likely to have a 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 Room of the SEC at:

                       Securities and Exchange Commission
                               450 Fifth Street NW
                              Washington, DC 20549


GA Guaranteed Account - 131935

                                       16


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
1-800-SEC-0330 or 1-202-942-8090. You may also find more information about the
Company at WWW.ING.COM.

A copy of the Company's Annual Report on Form 10-K for the year ended December
31, 2003 accompanies this prospectus. We refer to Form 10-K 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 WWW.SEC.GOV.

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

We have incorporated by reference the Company's latest Annual Report on Form
10-K, as filed with the SEC and in accordance with the Securities and Exchange
Act of 1934. The Annual Report must accompany this prospectus. Form 10-K
contains additional information about the Company including financial
statements for the latest fiscal year. We were not required to file any other
reports pursuant to Section 13(a) or 15(d) of the Securities and Exchange Act
since the end of the fiscal year covered by that Form 10-K. 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 USA Annuity and Life Insurance Company
                        Attn: Customer Service Department
                                P.O. Box 9271 Des
                             Moines, Iowa 50306-9271
                                 1-800-366-0066

INQUIRIES

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


GA Guaranteed Account - 131935

                                       17


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

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

    = { (1.04)/(1.06) }^(927/365)                = { (1.05)/(1.06) }^(927/365)

                        =.9528                                       =.9762



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

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


GA Guaranteed Account - 131935

                                       18


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

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

    = { (1.06)/(1.04) }^(927/365)                = { (1.05)/(1.04) }^(927/365)

                        =1.0496                                      =1.0246

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

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


GA Guaranteed Account - 131935

                                       19


                                   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
            DEPOSIT
 CURRENT     PERIOD                       TIME REMAINING TO
  YIELD      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
            DEPOSIT
 CURRENT     PERIOD                       TIME REMAINING TO
  YIELD      YIELD                   MATURITY OF GUARANTEED TERM
- ---------  ---------  ----------------------------------------------------------
                      8 YEARS  6 YEARS   4 YEARS   2 YEARS   1 YEAR  3 MONTHS
                      -------  -------   -------   -------   ------  --------
     9%      3%       -25.9%   -20.1%    -13.9%     -7.2%     -3.7%    -0.9%
     8%      2%       -20.2    -15.6     -10.7      -5.5      -2.8     -0.7
     7%      1%       -14.0    -10.7      -7.3      -3.7      -1.9     -0.5
     6%      0%        -7.3     -5.5      -3.7      -1.9      -0.9     -0.2
     4%     -2%         8.0      5.9       3.9       1.9       1.0      0.2
     3%     -3%        16.6     12.2       8.0       3.9       1.9      0.5
     2%     -4%        26.1     19.0      12.3       6.0       2.9      0.7
     1%     -5%        36.4     26.2      16.8       8.1       4.0      1.0





GA Guaranteed Account - 131935

                                       20




                                  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

For the fiscal year ended December 31, 2003
                          -----------------

Commission file number: 333-57212, 333-104539, 333-104546,
                        333-104547, and 333-104548
                        ----------------------------------

                   ING USA Annuity and Life Insurance Company
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

Iowa                                                             41-0991508
- --------------------------------------------------------------------------------
(State or other jurisdiction                                   (IRS employer
 of incorporation or organization                            identification no.)


1475 Dunwoody Drive, West Chester, Pennsylvania                       19380-1478
- --------------------------------------------------------------------------------
(Address of principal executive offices)                              (Zip code)

Registrant's telephone number, including area code (610) 425-3400
                                                   --------------

                     Golden American Life Insurance Company
- --------------------------------------------------------------------------------
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: 250,000 shares of Common Stock
as of March 25,  2004,  all of which  were  directly  owned by Lion  Connecticut
Holdings Inc.

NOTE:  WHEREAS ING USA ANNUITY AND LIFE  INSURANCE  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).



                   ING USA Annuity and Life Insurance Company,
                 formerly Golden American Life Insurance Company
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
                           Annual Report on Form 10-K
                      For the Year Ended December 31, 2003


                                TABLE OF CONTENTS


                                                                                            
Form 10-K
 Item No.                                                                                         Page

                    PART I

Item 1.             Business**                                                                      3
Item 2.             Properties**                                                                    5
Item 3.             Legal Proceedings                                                               6
Item 4.             Submission of Matters to a Vote of Security Holders*                            6

                    PART II

Item 5.             Market for Registrant's Common Equity and Related Stockholder Matters           6
Item 6.             Selected Financial Data*                                                        6
Item 7.             Management's Narrative Analysis of the Results of Operations and
                    Financial Condition**                                                           6
Item 7A.            Quantitative and Qualitative Disclosures About Market Risk                     16
Item 8.             Financial Statements and Supplementary Data                                    18
Item 9.             Changes in and Disagreements with Accountants on Accounting and
                    Financial Disclosure                                                           56
Item 9A.            Controls and Procedures                                                        56

                    PART III

Item 10.            Directors and Executive Officers of the Registrant*                            56
Item 11.            Executive Compensation*                                                        57
Item 12.            Security Ownership of Certain Beneficial Owners and Management*                57
Item 13.            Certain Relationships and Related Transactions*                                57
Item 14.            Principal Accountant Fees and Services*                                        57

                    PART IV

Item 15.            Exhibits, Consolidated Financial Statement Schedules and
                      Reports on Form 8-K                                                          58
                    Index on Financial Statement Schedules                                         62
                    Signatures                                                                     66


*    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
**   Item prepared in accordance with General Instruction I(2) of Form 10-K


                                     PART I

Item 1.   Business

          Organization of Business

          ING USA Annuity and Life Insurance  Company  (formerly known as Golden
          American  Life  Insurance  Company)  ("ING  USA" or the  "Company"  as
          appropriate),  a wholly-owned  subsidiary of Lion Connecticut Holdings
          Inc. ("Lion" or "Parent"), is a stock life insurance company organized
          under  the  laws  of  the  State  of  Iowa.  ING  USA  was  originally
          incorporated  under the laws of the State of  Minnesota  on January 2,
          1973, in the name of St. Paul Life Insurance Company.  On December 21,
          1993,  the Company  redomesticated  from  Minnesota  to  Delaware.  On
          January  1,  2004  several  events   occurred.   First,   the  Company
          redomesticated  from  Delaware to Iowa.  Secondly,  on January 1, 2004
          (the  "merger  date"),   Equitable  Life  Insurance  Company  of  Iowa
          ("Equitable Life"), USG Annuity & Life Company ("USG") and United Life
          & Annuity Insurance Company ("ULA") (the "Merger  Companies"),  merged
          with  and  into  Golden  American  Life  Insurance   Company  ("Golden
          American").  Also on January 1, 2004,  immediately  after the  merger,
          Golden American changed its name to ING USA Annuity and Life Insurance
          Company.  As of the merger date, the Merger  Companies ceased to exist
          and  were  merged  into  ING USA.  Lion is an  indirect,  wholly-owned
          subsidiary  of ING Groep N.V.  ("ING"),  a global  financial  services
          holding company based in The Netherlands.  ING USA is authorized to do
          business in the District of Columbia  and all states  except New York.
          ING USA is licensed as a life insurance  company under the laws of the
          State of Delaware  until  December 31, 2003 and Iowa since  January 1,
          2004.

          Prior to the merger date,  ING USA was a  wholly-owned  subsidiary  of
          Equitable  Life from  December  30, 2001  through  December  31, 2003.
          Formerly, from October 24, 1997, until December 30, 2001, Equitable of
          Iowa  Companies,  Inc. ("EIC" or "Former  Holding  Company")  directly
          owned 100% of Golden American's stock.

          On December 3, 2001,  the Board of Directors of EIC approved a plan to
          contribute  its  holding  of  stock  of  Golden  American  to  another
          wholly-owned  subsidiary,  Equitable  Life. The  contribution of stock
          occurred on December 31,  2001,  following  approval by the  Insurance
          Department of Delaware.

          As of April 1, 2002, ING USA sold First Golden American Life Insurance
          Company of New York ("First Golden") to its sister company,  ReliaStar
          Life  Insurance  Company  ("ReliaStar").   ReliaStar,  the  parent  of
          Security-Connecticut  Life Insurance Company  ("Security-Connecticut")
          which in turn is the parent of ReliaStar Life Insurance Company of New
          York ("RLNY"),  merged the First Golden  business into RLNY operations
          and dissolved First Golden at book value for $27.7 million in cash and
          a receivable totaling $0.2 million from RLNY. The receivable from RLNY
          was  assumed  by  Equitable   Life,   and   ultimately   by  ING.  The
          consideration was based on First Golden's  statutory-basis book value.
          RLNY's  payable to the  Company  was  assumed by ING and  subsequently
          forgiven.  ING USA realized a loss of $3.0 million related to the sale
          of First Golden, which was recorded as a capital transaction. Approval
          for the merger was  obtained  from the  Insurance  Departments  of the
          States of New York and Delaware.


                                       3


          As of October 1, 2003, RLNY's parent, Security-Connecticut merged with
          and into its parent, ReliaStar.

          Statement of Financial Accounting Standards ("FAS") No. 141, "Business
          Combinations"  excludes transfers of net assets or exchanges of shares
          between  entities  under common  control and is  therefore  covered by
          Accounting   Principles   Board  ("APB")  Opinion  No.  16,  "Business
          Combinations". RLNY presented combined results of operations including
          First  Golden  activity  as of  the  beginning  of the  period  ending
          December 31, 2002. The first three months of First Golden  activity is
          not reflected in the Golden  statement of financial  position or other
          financial  information  for the period ended December 31, 2002, as the
          amounts were not material.

          Products and Services

          Management has determined  that under FAS No. 131,  "Disclosure  about
          Segments of an Enterprise  and Related  Information",  the Company has
          one operating segment, ING U.S. Financial Services ("USFS").

          The  Company  offers a  portfolio  of  variable  and  fixed  insurance
          products  designed to meet customer needs for  tax-advantaged  savings
          for retirement and protection from death.  The Company believes longer
          life expectancies,  an aging population,  and growing concern over the
          stability and  availability  of the Social  Security  system have made
          retirement  planning a priority for many Americans.  The target market
          for all products is consumers and  corporations  throughout the United
          States.

          Variable  annuities are long-term  savings  vehicles in which contract
          owner  premiums  (purchase  payments)  are recorded and  maintained in
          subaccounts within a separate account  established and registered with
          the Securities Exchange Commission ("SEC") as a unit investment trust.
          Many of the  variable  annuities  issued  by ING  USA are  combination
          variable and fixed deferred annuity  contracts under which some or all
          of the premiums  may be  allocated  by the  contract  owner to a fixed
          account available under the contract.

          Principal Markets and Method of Distribution

          The Company  continued  to expand  distribution  systems  during 2003.
          Broad-based distribution networks are key to realizing a growing share
          of the wealth  accumulation  marketplace.  The principal  distribution
          channels  of the  Company's  variable  and  fixed  insurance  products
          include national  wirehouses,  regional securities firms,  independent
          National  Association of Securities Dealers,  Inc. ("NASD") firms with
          licensed registered  representatives,  banks, life insurance companies
          with captive  agency sales forces,  independent  insurance  agents and
          independent  marketing  organizations.  The Company plans to establish
          new  relationships  and increase  penetration with key distributors in
          existing channels.  In addition,  growth  opportunities  exist through
          increased  utilization  of  the  ING  broker/dealer  network  and  the
          cross-selling of ING products.


                                       4


          Competition

          The  current  business  and  regulatory   environment   presents  many
          challenges to the insurance  industry.  The variable and fixed annuity
          competitive  environment  remains intense and is dominated by a number
          of large highly-rated insurance companies. Increasing competition from
          traditional  insurance  carriers  as well as  banks  and  mutual  fund
          companies  offers  consumers  many choices.  The economic  environment
          during 2003 was  characterized  by record low interest rates, a modest
          recovery in the economy and a strong  recovery in the equity market as
          evidenced by a 26.4%  growth rate in the S&P 500 indices.  There is an
          aging  U.S.   population   which  is   increasingly   concerned  about
          retirement,  estate  planning,  maintaining  its standard of living in
          retirement;    and   potential    reductions    in   government    and
          employer-provided  benefits  at  retirement,  as well as lower  public
          confidence in the adequacy of those benefits.

          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  board  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 investment  activities 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.

          ING USA is  subject  to the  insurance  laws  of the  state  in  which
          organized  and  of the  other  jurisdictions  in  which  it  transacts
          business.  Through December 31, 2003, the primary regulator of the ING
          USA  insurance  operations  is the  Commissioner  of Insurance for the
          State of Delaware;  beginning  January 1, 2004, its primary  regulator
          will be the Division of Insurance for the State of Iowa.

          The  Securities  and  Exchange   Commission   ("SEC"),   the  National
          Association  of Securities  Dealers  ("NASD") and, to a lesser extent,
          the states  regulate  sales and investment  management  activities and
          operations of the Company. Regulations of the SEC, Department of Labor
          ("DOL")  and  Internal  Revenue  Service  also  impact  certain of the
          Company's  annuity  and  other  investment  products.  These  products
          involve  Separate  Accounts  and  mutual  funds  registered  under the
          Investment Company Act of 1940.


Item 2.   Properties

          The Company's  principal  executive office is located at 1475 Dunwoody
          Drive,  West Chester,  Pennsylvania,  19380-1478.  All Company  office
          space is leased or subleased  by the Company or its other  affiliates.
          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.


                                       5



Item 3.   Legal Proceedings

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

Item 4.   Submission of Matters to a Vote of Security Holders

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


                                     PART II

Item 5.   Market for Registrant's Common Equity and Related Stockholder Matters

          As of December 31, 2003, all of the Company's  outstanding shares were
          owned by Equitable Life,  which is a wholly-owned  subsidiary of Lion,
          whose  ultimate  parent is ING.  As of  January  1,  2004,  all of the
          Company's  outstanding  shares  are  owned by Lion as a result  of the
          affiliate mergers described in Part I, Item 1.

Item 6.   Selected Financial Data

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

Item 7.   Management's Narrative Analysis of the Results of Operations and
          Financial Condition

          Overview

          The  following  narrative  analysis of the results of  operations  and
          financial  condition  presents a review of the  Company for the twelve
          month periods ended December 31, 2003 versus 2002.  This review should
          be read in conjunction with the consolidated  financial statements and
          other data presented herein.


                                       6


          Change in Accounting Principle

          During 2002, the Company adopted Financial  Accounting Standards Board
          ("FASB") Statement of Financial  Accounting Standards ("FAS") No. 142,
          "Goodwill and Other Intangible Asset" ("FAS No. 142"). The adoption of
          this standard  resulted in an impairment loss of $135.3  million.  The
          Company,  in accordance with FAS No. 142, recorded the impairment loss
          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 was shown as a change in accounting principle on the
          December 31, 2002 Consolidated Income Statement.

          Results of Operations

          Fee income  and other  income for the year  ended  December  31,  2003
          increased  by  $80.6  million  compared  to the same  period  in 2002,
          primarily  due to an  increase in the average  variable  assets  under
          management  by the Company.  The increase in average  variable  assets
          under  administration   reflects  continued  business  growth  in  the
          Company's  variable  product lines,  as well as the impact of the 2003
          equity market recovery on contract holder account values.

          Net  investment  income for the year ended December 31, 2003 increased
          by $122.6 million  compared to the same period in 2002.  This increase
          in net  investment  income is primarily  due to higher  average  fixed
          assets under management during the year,  resulting from having strong
          fixed  product  sales in mid-year  2002,  which  increased the average
          inforce for the full year in 2003. This increase was partially  offset
          by reduced new money yields, which were negatively impacted by the low
          interest rate environment.

          Net realized  capital gains  (losses) for the year ended  December 31,
          2003  decreased by $40.4 million  compared to the same period in 2002.
          The decrease was primarily due to futures  trading  losses  related to
          the  Company's  dynamic  hedging  program to  mitigate  the  Company's
          product living and death benefit  guarantee  exposures  resulting from
          the  volatility in the equity  markets.  Excluding the futures  losses
          there is an increase in net realized  capital gains of $94.5  million.
          Net  realized  gains  result from sale of fixed  maturity  investments
          having a fair value greater than book value primarily due to declining
          interest rates.

          Interest credited and other benefits to the policyholders for the year
          ended December 31, 2003 increased by $1.7 million compared to the same
          period in 2002. The increase is primarily due to the Company's  growth
          in  interest  credited  related to its higher  average  fixed  account
          values in force being largely offset by reduced  guaranteed living and
          death benefit reserves related to the strong equity market recovery.

          General  expenses for the year ended  December  31, 2003  decreased by
          $15.9  million  compared to the same period in 2002.  The  decrease is
          primarily due to a lower  allocation of corporate and service  charges
          from the Company's  parent and other affiliates who provide service to
          the Company,  as a result of increased  efficiencies gained from ING's


                                       7


          company-wide cost reduction efforts. Also contributing to the decrease
          is a  decline  in fixed  business  sales  resulting  in lower  general
          expenses.

          Commissions  for the year ended  December 31, 2003  decreased by $38.4
          million  compared  to the  same  period  in  2002.  This  decrease  is
          primarily due to lower sales in the Company's fixed product portfolio.
          Also  contributing  to the  decrease is a negative  ceding  commission
          related to the recapture of an affiliate  reinsurance agreement in the
          first quarter of the year.

          Policy acquisition costs deferred for the year ended December 31, 2003
          decreased by $81.4  million  compared to the same period in 2002.  The
          decrease was primarily  due to lower  selling  expenses on lower fixed
          product sales, as well as the deferral of a net gain attributed to the
          recapture of an affiliated reinsurance agreement.

          Amortization  of  deferred  policy  acquisition  costs  and  value  of
          business  acquired for the year ended December 31, 2003,  increased by
          $56.9  million  compared to the same period in 2002.  Amortization  of
          long-duration  products  is  reflected  in  proportion  to actual  and
          estimated  future gross  profits.  Estimated  future gross profits are
          computed  based on underlying  assumptions  related to the  underlying
          contracts,  including but not limited to interest margins, surrenders,
          withdrawals,   expenses,   and  asset  growth.  The  increase  in  the
          amortization  of  deferred  policy  acquisition  costs  and  value  of
          insurance  acquired  reflects  the  impact of these  variables  on the
          overall book of business.

          Expense and charges  reimbursed under modified  coinsurance  ("MODCO")
          agreements  for the year ended  December 31, 2003,  increased by $26.7
          million compared to the same period in 2002. This balance reflects the
          net cash flows  associated  with affiliate MODCO  agreements  covering
          certain variable annuity business. The increase is primarily due to an
          increase  in expense  allowance  related to new  business  written and
          covered by MODCO.

          Interest  expense for the year ended  December 31, 2003,  decreased by
          $2.3  million  compared to the same period in 2002.  Interest  expense
          reduced  for the year of 2003,  due to the  repayment  of two  surplus
          notes on June 28, 2002 to  Equitable  Life.  Principal  amounts of the
          notes were for $50 million and $25 million.  The Insurance  Department
          of the State of Delaware approved the repayments of these notes.

          The  cumulative  effect of the change in accounting  principle for the
          year ended  December  31,  2002,  was a loss of $135.3  million net of
          taxes,  related to the adoption of FAS No. 142,  which  addresses  the
          value of Goodwill and Other Intangible Assets.


                                       8


          Net income,  excluding change in accounting principle and net realized
          capital gains and losses (net of taxes),  increased by $131.5  million
          for the year ended  December 31,  2003,  as compared to the year ended
          December  31, 2002.  The  increase in net  earnings is  primarily  the
          result of  increased  fee income,  reduced  variable  product  benefit
          guarantees related to the equity market recovery,  partially offset by
          lower  fixed  margins  resulting  from  the  depressed  interest  rate
          environment, and increased amortization of deferred policy acquisition
          costs and value of business acquired.

          Financial Condition

          Investments

          Fixed Maturities

          Total fixed  maturities  reflected  net  unrealized  capital  gains of
          $176.3  million  and $216.3  million at  December  31,  2003 and 2002,
          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 agencies.
          The average quality rating of the Company's fixed maturities portfolio
          was A+ and AA+ at December 31, 2003 and 2002.

          Fixed   maturities   rated  BBB  and   below   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.

          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 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.

          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. The Company's principal sources of liquidity are
          annuity  premiums and product  charges,  investment  income,  maturing
          investments,  proceeds from debt issuance,  and capital contributions.
          Primary uses of these funds are payments of commissions  and operating
          expenses,   interest  and  premium  credits,   investment   purchases,
          repayment of debt, as well as withdrawals and surrenders.


                                       9


          The Company's  liquidity  position is managed by maintaining  adequate
          levels  of  liquid  assets,  such  as cash  or  cash  equivalents  and
          short-term  investments.   Additional  sources  of  liquidity  include
          borrowing facilities to meet short-term cash requirements. The Company
          maintains a $40.0  million  revolving  note  facility with ING America
          Insurance  Holdings,  Inc.  ("ING  AIH"),  a perpetual  $75.0  million
          revolving  note  facility  with Bank of New York and a $125.0  million
          revolving  note  facility with SunTrust Bank which expires on July 30,
          2004. Management believes that these sources of liquidity are adequate
          to meet the Company's short-term cash obligations.

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

          During 2003, 2002 and 2001, ING USA received capital  contributions of
          $230.0 million, $356.3 million and $196.8 million, respectively.

          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 affected in a materially  adverse manner 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:  investment  impairment  testing,
          amortization  of  deferred  acquisition  costs and  value of  business
          acquired  and  goodwill   impairment   testing.  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.


                                       10


          Investment Impairment Testing

          The Company reviews the general account investments for impairments by
          analyzing  the amount and length of time  amortized  cost has exceeded
          fair value, and by making certain estimates and assumptions  regarding
          the issuing companies' business prospects,  future economic conditions
          and market  forecasts.  Based on the facts and  circumstances  of each
          case,  management  uses  judgment in deciding  whether any  calculated
          impairments  are  temporary  or  other  than   temporary.   For  those
          impairments judged to be other than temporary, the Company reduces the
          carrying  value of those  investments  to the  current  fair value and
          records impairment losses for the difference (refer to Note 2).

          Amortization  of  Deferred  Acquisition  Costs and  Value of  Business
          Acquired

          Deferred  policy  acquisition  costs  ("DAC")  and  value of  business
          acquired  ("VOBA") are  amortized  with  interest over the life of the
          contracts  (usually  25 years) in  relation  to the  present  value of
          estimated gross profits from projected  interest margins,  asset-based
          fees,  policy   administration   and  surrender  charges  less  policy
          maintenance fees and non-capitalized commissions.

          Changes  in  assumptions   can  have  a  significant   impact  on  the
          calculation of DAC/VOBA and its related amortization  patterns. Due to
          the  relative  size of  DAC/VOBA  balance and the  sensitivity  of the
          calculation  to minor changes in the  underlying  assumptions  and the
          related volatility that could result in the reported DAC/VOBA balance,
          the Company performs a quarterly analysis of DAC/VOBA. At each balance
          sheet date, actual historical gross profits are reflected and expected
          future  gross  profits  and  related  assumptions  are  evaluated  for
          continued reasonableness.  Any adjustment in estimated profit requires
          that the  amortization  rate be revised  retroactively  to the date of
          policy or contract issuance ("unlocking"), which could be significant.
          The cumulative  difference related to prior periods is recognized as a
          component of current period's  amortization,  along with  amortization
          associated  with the actual gross  profits of the period.  In general,
          increases in estimated  returns  result in increased  expected  future
          profitability and may lower the rate of amortization,  while increases
          in lapse/surrender  and mortality  assumptions or decreases in returns
          reduce the expected future  profitability  of the underlying  business
          and may increase the rate of amortization.

          One of the most significant  assumptions involved in the estimation of
          future gross profits for variable universal life and variable deferred
          annuity products is the assumed return associated with future variable
          account performance. To reflect the near-term and long-term volatility
          in the equity  markets,  this  assumption  involves a  combination  of
          near-term   expectations  and  a  long-term  assumption  about  market
          performance.  The overall return  generated by the variable account is
          dependent  on  several  factors,  including  the  relative  mix of the
          underlying  sub-accounts  among bond funds and equity funds as well as
          equity sector weightings.

          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 assumptions for the separate
          account  returns  to 9.0%  (gross  before  fund  management  fees  and
          mortality  and expense and other policy  charges),  as of December 31,
          2002,  reflecting a blended  return of equity and other  sub-accounts.


                                       11


          The initial  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  $91.5  million  before tax, or $59.5
          million, net of $32.0 million of federal income tax benefit.

          The Company has remained  unlocked  during 2003,  and reset  long-term
          assumptions for the separate  account returns from 9.0% to 8.5% (gross
          before fund management fees and mortality and expense and other policy
          charges),  as of December 31, 2003,  maintaining  a blended  return of
          equity and other sub-accounts.  The 2003 unlocking adjustment from the
          previous year was primarily driven by improved market performance. For
          the year ended December 31, 2003, the Company  recorded a deceleration
          of DAC/VOBA  amortization  totaling $41.3 million before tax, or $26.9
          million, net of $14.4 million of federal income tax expense.

          Goodwill Impairment Testing

          The Company tested goodwill as of January 1, 2002 for impairment using
          fair value calculations based on the present value of estimated future
          cash flows  from  business  currently  in force and  business  that we
          estimate  we  will  add  in the  future.  These  calculations  require
          management to make estimates on the amount of future  revenues and the
          appropriate  discount rate. The calculated  fair value of goodwill and
          the resulting  impairment  loss recorded is based on these  estimates,
          which  require  a  significant  amount  of  management  judgment.  The
          adoption of FAS No. 142 resulted in the  impairment  of the  Company's
          entire  goodwill   balance  during  2002.  Refer  to  Note  1  of  the
          consolidated  financial  statements for a discussion of the results of
          the  Company's   goodwill  testing   procedures  and  to  Management's
          Narrative  Analysis of the Results of Operations  for the impact these
          procedures had on the Company's income.

          Off-Balance Sheet Arrangements

          In January  2003,  the  Financial  Accounting  Standards  Board (FASB)
          issued FASB  Interpretation  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  corrections  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.

          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


                                       12


          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 not required to consolidate but
          in which it has a significant variable interest.

          At December 31, 2003, the Company held the following investments that,
          for  purposes  of FIN 46,  were  evaluated  and  determined  that  the
          investments do not require  consolidation  in the Company's  financial
          statements:


                                                                                                     

                Asset Type                                          Purpose                Book Value (1)            Market Value
          ----------------------                              -------------------       -------------------      ------------------
          Private Corporate Securities - synthetic
            leases; project financings; credit tenant
            leases                                            Investment Holdings       $        1,057.2         $       1,114.6

          Foreign Securities - US VIE subsidiaries
            of foreign companies                              Investment Holdings                  190.3                   203.0

          Commercial Mortgage Obligations (CMO)               Investment Holdings                  888.5                   893.9

          Collateralized Debt Obligations (CDO)               Investment Holdings
                                                                    and/or
                                                              Collateral Manager                     4.9                     4.3

          Asset-Backed Securities (ABS)                       Investment Holdings                  479.9                   482.3

          Commercial Mortgage Backed Securities (CMBS)        Investment Holdings                  325.4                   342.0


          (1)  Represents  maximum  exposure to loss except for those structures for which the Company also receives asset
               management fees.


          Contractual Obligations

          As  of  December  31,  2003,  the  Company  had  certain   contractual
          obligations  due over a period of time as  summarized in the following
          table:


                                                                                                

                                                                      Payments due by Period (in millions)
                                                      --------------------------------------------------------------------
                                                                   Less than                                    More than
          Contractual Obligations                      Total         1 Year       1-3 Years      3-5 Years       5 Years
          -----------------------                     -------      ---------      ---------      ---------      ----------

          Long-Term Debt                              $ 502.5      $  13.0        $   25.9       $  25.9        $   437.7
          Operating Lease Obligations                    15.1          2.2             4.7           4.8              3.4
          Purchase Obligations                           25.2         25.2               -             -                -
                                                      -------      ---------      ---------      ---------      ----------
              Total                                   $ 542.8      $  40.4        $   30.6       $  30.7        $   441.1
                                                      =======      =========      =========      =========      ==========


          The Company's  long-term  debt consists of three surplus notes and the
          related interest payable. Two of the notes are with Equitable Life and
          have  outstanding  principal  balances  of  $60.0  million  and  $75.0
          million,  respectively.  The related interest rates and maturity dates
          for the  Equitable  Life notes are 7.25% and 7.75%,  and  December 29,
          2028 and September 29, 2029, respectively.  The remaining surplus note
          of the Company is with Security Life of Denver Insurance Company,  and
          has an outstanding principal, interest rate and maturity date of $35.0
          million, 7.98% and December 7, 2029, respectively.  As a result of the


                                       13


          Company's  merger with Equitable Life, USG, and ULA effective  January
          1, 2004,  the surplus notes with  Equitable  Life will no longer exist
          effective as of the date of the merger.

          Operating lease obligations relate to the rental of office space under
          various non-cancelable  operating lease agreements that expire through
          May 2010.

          Purchase  obligations  consist of  commitments  to enter into mortgage
          loan arrangements during 2004.

          Legislative Initiatives

          The Jobs and Growth Tax Relief  Reconciliation  Act of 2003, which was
          enacted in the second  quarter,  may  impact  the  Company.  The Act's
          provisions,  which reduce the tax rates on long-term capital gains and
          corporate  dividends,  impact  the  relative  competitiveness  of  the
          Company's products especially variable annuities.

          Other legislative  proposals under consideration include repealing the
          estate tax, changing the taxation of products, changing life insurance
          company   taxation  and  making  changes  to   nonqualified   deferred
          compensation arrangements.  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  tax  position  and  products  cannot be
          predicted.

          Other Regulatory Matters

          Like many financial services companies, certain U.S. affiliates of ING
          Groep N.V. have received  informal and formal requests for information
          since  September 2003 from various  governmental  and  self-regulatory
          agencies in connection with investigations related to mutual funds and
          variable  insurance  products.  ING has  cooperated  fully  with  each
          request.

          In addition to  responding  to  regulatory  requests,  ING  management
          initiated an internal review of trading in ING insurance,  retirement,
          and mutual fund products. The goal of this review has been to identify
          whether  there have been any  instances  of  inappropriate  trading in
          those products by third parties or by ING investment professionals and
          other  ING  personnel.  This  internal  review is being  conducted  by
          independent special counsel and auditors.  Additionally,  ING reviewed
          its controls and  procedures in a continuing  effort to deter improper
          frequent  trading in ING products.  ING's internal  reviews related to
          mutual fund trading are continuing.

          The internal review has identified several arrangements allowing third
          parties  to engage in  frequent  trading  of mutual  funds  within our
          variable  insurance and mutual fund  products,  and  identified  other
          circumstances  where frequent  trading occurred despite measures taken
          by ING  intended  to  combat  market  timing.  Most of the  identified
          arrangements   were  initiated  prior  to  ING's  acquisition  of  the
          businesses  in  question.  In  each  arrangement  identified,  ING has
          terminated  the  inappropriate  trading,  taken steps to discipline or
          terminate  employees  who were  involved,  and  modified  policies and
          procedures to deter  inappropriate  activity.  While the review is not


                                       14



          completed,  management  believes  the  activity  identified  does  not
          represent a systemic problem in the businesses involved.

          These instances included agreements (initiated in 1998) that permitted
          one  variable  life  insurance  customer of Reliastar  Life  Insurance
          Company  ("Reliastar")  to engage in frequent  trading,  and to submit
          orders until 4pm Central Time, instead of 4pm Eastern Time.  Reliastar
          was  acquired  by  ING in  2000.  The  late  trading  arrangement  was
          immediately  terminated when current senior management became aware of
          it in 2002. ING believes that no profits were realized by the customer
          from the late trading aspect of the arrangement.

          In addition,  the review has identified five arrangements that allowed
          frequent trading of funds within variable insurance products issued by
          Reliastar  and by ING USA; and in certain ING Funds.  ING entities did
          not receive special benefits in return for any of these  arrangements,
          which have all been  terminated.  The internal  review also identified
          two investment  professionals who engaged in improper frequent trading
          in ING Funds.

          ING  will  reimburse  any ING  Fund or its  shareholders  affected  by
          inappropriate  trading for any profits  that accrued to any person who
          engaged in improper  frequent  trading  for which ING is  responsible.
          Management  believes that the total amount of such reimbursements will
          not be material to ING or its U.S. business.

          Subsequent Event

          On January 1, 2004, Equitable Life, USG, and ULA, merged with and into
          the Company.  Also on January 1, 2004,  immediately  after the merger,
          the Company  changed  its name to ING USA  Annuity and Life  Insurance
          Company.  As of the merger date, the Merger  Companies ceased to exist
          and were succeeded by ING USA.

          The merger was accounted for based on the pooling-of-interests method.
          FAS 141  excludes  transfers  of net  assets  or  exchanges  of shares
          between  entities  under  common  control,   and  notes  that  certain
          provisions  under  APB 16,  provide  a  source  of  guidance  for such
          transactions.

          Prior  to the  merger  date,  the  Merger  Companies  were  affiliated
          companies of ING USA and indirect,  wholly-owned  subsidiaries of ING.
          Equitable  Life was  domiciled in Iowa and offered  various  insurance
          products,   including  deferred  and  immediate  annuities,   variable
          annuities,  and interest sensitive and traditional life insurance. ULA
          was also  domiciled  in Iowa and  primarily  offered  annuity  related
          insurance  products,  as well as life and  health  insurance  that was
          ceded to other  insurers.  USG was  domiciled  in Oklahoma and offered
          various  insurance  products,   including  deferred  fixed  annuities,
          immediate annuities, and interest-sensitive life insurance.

          A Form 8-K for ING USA describing the merger,  was filed on January 4,
          2004 and includes unaudited pro forma condensed consolidated financial
          information as of, and for the periods  ended,  September 30, 2003 and
          2002, and December 31, 2002,  2001, and 2000.  Revenues and net income
          for  the  period  ended  December  31,  2003,  had  the  pooling  been
          consummated  at the  date of the  financial  statements,  is  $1,509.0
          million and $57.2 million, respectively (unaudited).


                                       15


          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  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  credit,
          volatility and other risks  associated  with the Company's  investment
          portfolio.  Investors  are also  directed to consider  other risks and
          uncertainties  discussed  in  documents  filed by the Company with the
          SEC. The Company  disclaims any  obligation to update  forward-looking
          information.

Item 7A   Quantitative and Qualitative Disclosures 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   contractholder  behavior  and
          variable  separate  account  performance.   Contractholders  bear  the
          investment risk related to variable separate account products.

          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


                                       16



          discipline  includes  strategies  to  minimize  exposure  to  loss  as
          interest rates and economic and market conditions change.

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


                                       17



Item 8.   Financial Statements and Supplementary Data


                   Index to Consolidated Financial Statements


                                                                                               

                                                                                                  Page

Report of Independent Auditors                                                                     19

Consolidated Financial Statements:

Consolidated Income Statements for the years ended
  December 31, 2003, 2002 and 2001                                                                 20

Consolidated Balance Sheets as of December 31, 2003 and 2002                                       21

Consolidated Statements of Changes in Shareholder's Equity for
  the years ended December 31, 2003, 2002 and 2001                                                 22

Consolidated Statements of Cash Flows for the years ended
  December 31, 2003, 2002 and 2001                                                                 23

Notes to Consolidated Financial Statements                                                         24




                         Report of Independent Auditors


The Board of Directors
ING USA Annuity and Life Insurance Company

We have audited the accompanying  consolidated balance sheets of ING USA Annuity
and Life Insurance Company (formerly Golden American Life Insurance Company) and
Subsidiary as of December 31, 2003 and 2002, and the related consolidated income
statements,  statements of changes in  shareholder's  equity,  and statements of
cash flows for each of the three years in the period  ended  December  31, 2003.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the consolidated  financial position of ING USA Annuity
and Life Insurance  Company as of December 31, 2003 and 2002, and the results of
its  operations  and its cash  flows for each of the three  years in the  period
ended  December 31, 2003, in conformity  with  accounting  principles  generally
accepted in the United States.

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.



                                                           /s/ Ernst & Young LLP

Atlanta, Georgia
March 22, 2004



                   ING USA Annuity and Life Insurance Company,
                 formerly Golden American Life Insurance Company
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
                         Consolidated Income Statements
                                   (Millions)



                                                                                                    

                                                                          Year ended          Year ended         Year ended
                                                                         December 31,        December 31,       December 31,
                                                                             2003                2002*              2001*
                                                                      ------------------ ------------------- ------------------
Revenues:
 Fee income                                                           $         330.2    $          245.9    $         219.1
 Net investment income                                                          320.3               197.7               94.4
 Net realized capital gains (losses)                                            (36.2)                4.2               (6.5)
 Other income (loss)                                                             (0.2)                3.5                  -
                                                                      ------------------ ------------------- ------------------
          Total revenue                                               $         614.1    $          451.3    $         307.0
                                                                      ------------------ ------------------- ------------------
Benefits, losses and expenses:
  Benefits:
    Interest credited and other benefits
      to policyholders                                                          320.1               318.4              239.2
  Underwriting, acquisition, and insurance expenses:
    General expenses                                                            123.8               139.7              119.9
    Commissions                                                                 250.3               288.7              232.4
    Policy acquisition costs deferred                                          (210.8)             (292.2)            (128.2)
  Amortization:
    Deferred policy acquisition costs and value
      of business acquired                                                      184.7               127.8               49.6
    Goodwill                                                                        -                   -                4.2
  Other:
    Expense and charges reimbursed under
     modified coinsurance agreements                                           (131.6)             (104.9)            (225.6)
    Interest expense                                                             13.7                16.0               19.4
                                                                      ------------------ ------------------- ------------------
          Total benefits, losses and expenses                                   550.2               493.5              310.9
                                                                      ------------------ ------------------- ------------------
Income (loss) before income taxes and cumulative
  effect of change in accounting principle                                       63.9               (42.2)              (3.9)

Income tax expense (benefit)                                                      2.5               (12.5)               0.1
                                                                      ------------------ ------------------- ------------------
Income (loss) before cumulative effect of change
  in accounting principle                                                        61.4               (29.7)              (4.0)

Cumulative effect of change in accounting principle                                 -              (135.3)                 -
                                                                      ------------------ ------------------- ------------------
Net income (loss)                                                     $          61.4    $         (165.0)   $          (4.0)
                                                                      ================== =================== ==================
*See Note 1.


The accompanying notes are an integral part of these consolidated financial statements.


                                       20


                   ING USA Annuity and Life Insurance Company,
                 formerly Golden American Life Insurance Company
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
                           Consolidated Balance Sheets
                                   (Millions)



                                                                                                       

                                                                                                   As of December 31,
                                                                                               2003                2002
                                                                                         -----------------   -----------------
Assets

Investments:
  Fixed maturities, available for sale, at fair value
    (amortized cost of $5,047.0 at 2003 and $4,720.1 at 2002)                            $     5,223.3       $     4,936.4
  Equity securities at fair value:
    Investment in mutual funds (cost of $5.3 at 2003 and $22.9 at 2002)                            5.6                19.0
    Mortgage loans on real estate                                                                847.6               482.4
    Policy loans                                                                                  17.5                16.0
    Short-term investments                                                                        17.7                 2.2
                                                                                         -----------------   -----------------
          Total investments                                                                    6,111.7             5,456.0

Cash and cash equivalents                                                                         17.9               148.5
Accrued investment income                                                                         65.4                61.9
Reinsurance recoverable                                                                           13.0               196.9
Deferred policy acquisition costs                                                                835.3               678.0
Value of business acquired                                                                         8.5                 8.5
Receivable for securities sold                                                                    10.2                   -
Due from affiliates                                                                                4.2                   -
Other assets                                                                                      14.7                 5.3
Assets held in separate accounts                                                              17,112.6            11,029.3
                                                                                         -----------------   -----------------
          Total assets                                                                   $    24,193.5       $    17,584.4
                                                                                         =================   =================
Liabilities and Shareholder's Equity
Policy liabilities and accruals:
  Future policy benefits and claims' reserves                                            $     5,277.3       $     5,159.1
                                                                                         -----------------   -----------------
          Total policy liabilities and accruals                                                5,277.3             5,159.1

Surplus notes                                                                                    170.0               170.0
Current income taxes                                                                               3.9                42.4
Deferred income taxes                                                                            126.0                79.8
Dollar roll obligations                                                                          120.1                40.0
Other liabilities                                                                                 31.0                64.7
Liabilities related to separate accounts                                                      17,112.6            11,029.3
                                                                                         -----------------   -----------------
          Total liabilities                                                                   22,840.9            16,585.3
                                                                                         -----------------   -----------------

Shareholder's equity:
  Common stock (250,000 shares authorized, issued and outstanding;
    $10.00 per share par value)                                                                    2.5                 2.5
  Additional paid-in capital                                                                   1,358.4             1,128.4
  Accumulated other comprehensive income                                                          64.2                 2.1
  Retained deficit                                                                               (72.5)             (133.9)
                                                                                         -----------------   -----------------
          Total shareholder's equity                                                           1,352.6               999.1
                                                                                         -----------------   -----------------
          Total liabilities and shareholder's equity                                     $    24,193.5       $    17,584.4
                                                                                         =================   =================


The accompanying notes are an integral part of these consolidated financial statements.


                                       21


                   ING USA Annuity and Life Insurance Company,
                 formerly Golden American Life Insurance Company
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
           Consolidated Statements of Changes in Shareholder's Equity
                                   (Millions)



                                                                                               

                                                                             Accumulated
                                                              Additional         Other          Retained           Total
                                               Common          Paid-In       Comprehensive      Earnings       Shareholder's
                                               Stock           Capital       Income (Loss)      (Deficit)         Equity
                                           ---------------  --------------- ---------------- ---------------- ----------------

Balance at December 31, 2000               $        2.5     $      583.6    $        (4.1)   $       35.1     $      617.1

  Contribution of capital                                          196.8                                             196.8
  Comprehensive income:
    Net (loss)                                        -                -                -            (4.0)            (4.0)
    Other comprehensive income
      net of tax:
         Unrealized gain on securities
           ($12.2 pretax)                             -                -              7.9               -              7.9
                                                                                                              ----------------
  Comprehensive income                                                                                                 3.9
                                           ---------------  --------------- ---------------- ---------------- ----------------
Balance at December 31, 2001                        2.5            780.4              3.8            31.1            817.8

  Contribution of capital                                          356.3                                              356.3
  Other                                                             (8.3)                                              (8.3)
  Comprehensive income:
    Net (loss)                                        -                -                -          (165.0)           (165.0)
    Other comprehensive income
      net of tax:
         Unrealized (loss) on securities
           ($(2.6) pretax)                            -                -             (1.7)              -              (1.7)
                                                                                                              ----------------
  Comprehensive loss                                                                                                 (166.7)
                                           ---------------  --------------- ---------------- ---------------- ----------------
Balance at December 31, 2002                        2.5          1,128.4              2.1          (133.9)            999.1

  Contribution of capital                             -            230.0                -               -             230.0
  Comprehensive income:
    Net income                                        -                -                -            61.4              61.4
    Other comprehensive income
      net of tax:
         Unrealized gain on securities
           ($95.6 pretax)                             -                -             62.1               -              62.1
                                                                                                              ----------------
  Comprehensive income                                                                                                123.5
                                           ---------------  --------------- ---------------- ---------------- ----------------
Balance at December 31, 2003               $        2.5     $    1,358.4    $      $ 64.2    $      (72.5)    $     1,352.6
                                           ===============  =============== ================ ================ ================


The accompanying notes are an integral part of these consolidated financial statements.


                                       22


                   ING USA Annuity and Life Insurance Company,
                 formerly Golden American Life Insurance Company
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
                      Consolidated Statements of Cash Flows
                                   (Millions)




                                                                                                      

                                                                            Year ended         Year ended          Year ended
                                                                           December 31,       December 31,        December 31,
                                                                               2003               2002                2001
                                                                        -----------------  ------------------  -----------------
Cash Flows from Operating Activities:
  Net income (loss)                                                     $        61.4      $      (165.0)      $        (4.0)
  Adjustments to reconcile net income (loss) to net cash
    provided by operating activities:
      Interest credited and charges on interest sensitive products              306.3              282.2               191.0
      Net realized capital (gains) losses                                        36.2               (4.2)                6.5
      Increase in accrued investment income                                      (3.5)             (39.5)              (13.2)
      Increase in guaranteed benefits reserve                                   (91.6)             107.1                28.2
      Other changes in insurance reserve liabilities                             13.3                  -                   -
      Policy acquisition cost deferred                                         (210.8)            (292.2)             (128.2)
      Amortization of deferred policy acquisition costs                         180.4              121.2                45.2
      Amortization of value of business acquired                                  4.3                6.6                 4.4
      Impairment of goodwill                                                        -              151.3                   -
      Other non-cash reconciling items and other changes in
        assets and liabilities                                                  (87.0)              21.3               110.6
      Provision for deferred income taxes                                        12.8              (85.7)               (0.6)
                                                                        -----------------  ------------------  -----------------
Net cash provided by operating activities                                       221.8              103.1               239.9
                                                                        -----------------  ------------------  -----------------
Cash Flows from Investing Activities:
  Proceeds from the sale, maturity, or repayment of:
    Fixed maturities available for sale                                       7,025.8            7,297.1               880.7
    Equity securities                                                            16.2                7.8                 6.9
    Mortgage loans                                                               51.9              285.0               136.0
  Acquisition of investments:
    Fixed maturities available for sale                                      (7,267.3)         (10,068.3)           (2,070.8)
    Equity securities                                                               -              (22.8)                  -
    Short-term and other investments                                            (15.4)                 -                (4.7)
    Mortgage loans                                                             (417.1)            (553.7)             (250.3)
  Increase in policy loans                                                       (1.5)              (1.2)               (1.5)
  (Increase) decrease in property and equipment                                  (0.7)               1.1                 1.2
  Proceeds from sale of interest in subsidiary                                      -               27.7                   -
  Loss on valuation of interest in subsidiary                                       -                3.0                   -
  Other                                                                             -                0.6                   -
                                                                        -----------------  ------------------  -----------------
Net cash used for investing activities                                         (608.1)          (3,023.7)           (1,302.5)
                                                                        -----------------  ------------------  -----------------
Cash Flows from Financing Activities:
  Deposits and interest credited for investment contracts                     1,383.5            3,818.5             1,933.1
  Maturities and withdrawals from insurance contracts                          (332.3)            (171.2)             (134.8)
  Transfers to separate accounts                                             (1,160.0)          (1,053.8)             (902.9)
  Proceeds received on reinsurance recapture                                    134.5                  -                   -
  Proceeds of notes payable                                                         -                  -                 3.1
  Repayment of notes payable                                                        -               (1.4)               (1.7)
  Proceeds from reciprocal loan agreement borrowings                                -                  -                69.3
  Repayment of reciprocal loan agreement borrowings                                 -              (75.0)              (69.3)
  Contributions of capital by parent                                            230.0              356.3               196.8
                                                                        -----------------  ------------------  -----------------
Net cash provided by financing activities                                       255.7            2,873.4             1,093.6
                                                                        -----------------  ------------------  -----------------
Net increase (decrease) in cash and cash equivalents                           (130.6)             (47.2)               31.0
Cash and cash equivalents, beginning of period                                  148.5              195.7               164.7
                                                                        -----------------  ------------------  -----------------
Cash and cash equivalents, end of period                                $        17.9      $       148.5       $       195.7
                                                                        =================  ==================  =================
Supplemental cash flow information:
    Income taxes (received) paid, net                                   $        28.2      $      (141.5)      $         0.4
                                                                        =================  ==================  =================
    Interest paid                                                       $        13.0      $        20.8       $        15.0
                                                                        =================  ==================  =================

The accompanying notes are an integral part of these consolidated financial statements.



                                       23


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
1.   Significant Accounting Policies

     Principles of Consolidation

     ING USA  Annuity  and Life  Insurance  Company  (formerly  known as  Golden
     American  Life   Insurance   Company)   ("ING  USA"  or  the  "Company"  as
     appropriate),  a wholly-owned  subsidiary of Lion Connecticut Holdings Inc.
     ("Lion" or "Parent"), is a stock life insurance company organized under the
     laws of the State of Iowa.  ING USA was originally  incorporated  under the
     laws of the State of Minnesota on January 2, 1973,  in the name of St. Paul
     Life Insurance  Company.  On December 21, 1993, the Company  redomesticated
     from  Minnesota to Delaware.  On January 1, 2004 several  events  occurred.
     First,  the Company  redomesticated  from  Delaware to Iowa.  Secondly,  on
     January 1, 2004 (the "merger  date"),  Equitable Life Insurance  Company of
     Iowa ("Equitable Life"), USG Annuity & Life Company ("USG") and United Life
     & Annuity Insurance Company ("ULA") (the "Merger  Companies"),  merged with
     and into Golden American Life Insurance Company ("Golden  American").  Also
     on January 1, 2004,  immediately after the merger,  Golden American changed
     its name to ING USA Annuity and Life  Insurance  Company.  As of the merger
     date,  the Merger  Companies  ceased to exist and were merged into ING USA.
     Lion is an indirect,  wholly-owned  subsidiary of ING Groep N.V. ("ING"), a
     global financial services holding company based in The Netherlands. ING USA
     is  authorized  to do business in the  District of Columbia  and all states
     except New York. ING USA is licensed as a life insurance  company under the
     laws of the  State of  Delaware  until  December  31,  2003 and Iowa  since
     January 1, 2004.

     Prior  to the  merger  date,  ING  USA  was a  wholly-owned  subsidiary  of
     Equitable Life from December 30, 2001 through December 31, 2003.  Formerly,
     from  October  24,  1997,  until  December  30,  2001,  Equitable  of  Iowa
     Companies,  Inc. ("EIC" or "Former Holding Company") directly owned 100% of
     Golden American's stock.

     On  December  3, 2001,  the Board of  Directors  of EIC  approved a plan to
     contribute its holding of stock of Golden American to another  wholly-owned
     subsidiary,  Equitable Life. The contribution of stock occurred on December
     31, 2001, following approval by the Insurance Department of Delaware.

     As of April 1, 2002,  ING USA sold First  Golden  American  Life  Insurance
     Company of New York ("First Golden") to its sister company,  ReliaStar Life
     Insurance    Company    ("ReliaStar").    ReliaStar,    the    parent    of
     Security-Connecticut Life Insurance Company ("Security-Connecticut"), which
     in turn is the  parent of  ReliaStar  Life  Insurance  Company  of New York
     ("RLNY"),  merged  the  First  Golden  business  into RLNY  operations  and
     dissolved  First  Golden  at book  value for  $27.7  million  in cash and a
     receivable  totaling $0.2 million from RLNY. The  receivable  from RLNY was
     assumed by Equitable  Life,  and ultimately by ING. The  consideration  was
     based on First Golden's  statutory-basis  book value. RLNY's payable to the
     Company was assumed by ING and  subsequently  forgiven.  ING USA realized a
     loss of $3.0  million  related  to the  sale of  First  Golden,  which  was
     recorded as a capital  transaction.  Approval  for the merger was  obtained
     from the Insurance Departments of the States of New York and Delaware.


                                       24


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     As of October 1, 2003, RLNY's parent,  Security-Connecticut merged with and
     into its parent, ReliaStar.

     Statement  of Financial  Accounting  Standards  ("FAS") No. 141,  "Business
     Combinations"  excludes  transfers  of net  assets or  exchanges  of shares
     between  entities  under  common  control  and  is  therefore   covered  by
     Accounting   Principles   Board   ("APB")   Opinion   No.   16,   "Business
     Combinations".  RLNY  presented  combined  results of operations  including
     First Golden activity as of the beginning of the period ending December 31,
     2002.  The first three months of First Golden  activity is not reflected in
     the ING USA statement of financial position or other financial  information
     for the period ended December 31, 2002, as the amounts were not material.

     Description of Business

     The Company  offers a portfolio  of variable and fixed  insurance  products
     designed to meet customer needs for a tax-advantaged savings for retirement
     and  protection  from death.  The  Company's  variable and fixed  insurance
     products  are  marketed  by  broker/dealers,  financial  institutions,  and
     insurance  agents.  The  Company's  primary  customers  are  consumers  and
     corporations.

     Recently Adopted Accounting Standards

     Accounting for Goodwill and Intangible Assets

     During 2002,  the Company  adopted  Financial  Accounting  Standards  Board
     ("FASB") FAS No. 142, "Goodwill and Other Intangible Assets".  The adoption
     of this standard  resulted in an  impairment  loss of $135.3  million.  The
     Company,  in  accordance  with FAS No. 142,  recorded the  impairment  loss
     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
     was shown as a change in  accounting  principle  on the  December  31, 2002
     Consolidated Income Statement.


                                       25


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     Application of the  nonamortization  provision (net of tax) of the standard
     resulted in an increase in net income of $3.8 million for the twelve months
     ended December 31, 2002. Had the Company been accounting for goodwill under
     FAS No. 142 for all periods  presented,  the  Company's  net income  (loss)
     would have been as follow:


                                                                                 

                                                                                       Year ended
                                                                                      December 31,
     (Millions)                                                                            2001

     Reported net income (loss)                                                     $      (4.0)
     Add back goodwill amortization, net of tax                                             3.8
                                                                                    -----------------
     Adjusted net income (loss)                                                     $      (0.2)
                                                                                    =================


     Accounting for Derivative Instruments and Hedging Activities

     In June 1998,  the FASB  issued FAS No.  133,  "Accounting  for  Derivative
     Instruments and Hedging Activities",  as amended and interpreted by FAS No.
     137,  "Accounting  for  Derivative  Instruments  and Hedging  Activities  -
     Deferral of the  Effective  Date of FASB  Statement  133,  and FAS No. 138,
     Accounting  for  Certain   Derivative   Instruments   and  Certain  Hedging
     Activities - an  Amendment of FASB 133, and certain FAS 133  implementation
     issues".  This  standard,  as  amended,  requires  companies  to record all
     derivatives  on the  balance  sheet as  either  assets or  liabilities  and
     measure those  instruments at fair value. The manner in which companies are
     to record  gains or losses  resulting  from  changes in the fair  values of
     those  derivatives  depends  on the use of the  derivative  and  whether it
     qualifies for hedge accounting. FAS No. 133 was effective for the Company's
     financial statements beginning January 1, 2001. Adoption of FAS No. 133 did
     not have a material effect on the Company's  financial  position or results
     of operations given the Company's limited derivative  holdings and embedded
     derivatives.

     The Company  occasionally  purchases a financial instrument that contains a
     derivative that is "embedded" in the instrument. In addition, the Company's
     insurance  products  are  reviewed to  determine  whether  they  contain an
     embedded   derivative.   The  Company   assesses   whether   the   economic
     characteristics of the embedded  derivative are clearly and closely related
     to the economic characteristics of the remaining component of the financial
     instrument or insurance  product  (i.e.,  the host  contract) and whether a
     separate  instrument with the same terms as the embedded  instrument  would
     meet the definition of a derivative instrument.  When it is determined that
     the embedded  derivative  possesses economic  characteristics  that are not
     clearly and closely  related to the  economic  characteristics  of the host
     contract and that a separate  instrument  with the same terms would qualify
     as a derivative  instrument,  the embedded derivative is separated from the
     host contract and carried at fair value.  However,  in cases where the host
     contract is measured at fair value,  with changes in fair value reported in
     current period  earnings or the Company is unable to reliably  identify and
     measure the embedded derivative for separation from its host contracts, the
     entire  contract is carried on the  balance  sheet at fair value and is not


                                       26


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     designated  as a hedging  instrument.  The  Company  did not have  embedded
     derivatives at December 31, 2003 or 2002.

     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"  recently
     issued  Statement  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 total  return debt index may be  determined  to contain
     embedded derivatives that are required to be bifurcated.  The required date
     of adoption  of DIG B36 for the  Company  was October 1, 2003.  The Company
     completed  its  evaluation of DIG B36 and  determined  that the Company had
     modified coinsurance treaties that required implementation of the guidance.
     The applicable  contracts,  however,  were determined to generate  embedded
     derivatives  with a fair  value of zero.  Therefore,  the  guidance,  while
     implemented,  did not impact the Company's financial  position,  results of
     operations or cash flows.

     Guarantees

     In  November  2002,  the  FASB  issued  Interpretation  No.45  ("FIN  45"),
     "Guarantor's   Accounting  and  Disclosure   Requirements  for  Guarantees,
     Including  Indirect  Guarantees  of  Indebtedness  of  Others",  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.

     Variable Interest Entities

     In January 2003,  the Financial  Accounting  Standards  Board (FASB) issued
     FASB  Interpretation 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   corrections  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.


                                       27


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     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 not required to
     consolidate but in which it has a significant variable interest.

     At December 31, 2003, the Company held the following  investments that, for
     purposes of FIN 46, were evaluated and determined  that the  investments do
     not require consolidation in the Company's financial statements:




                                                                                                

           Asset Type                                          Purpose                Book Value (1)            Market Value
     ----------------------                              -------------------       -------------------      ------------------
     Private Corporate Securities - synthetic
       leases; project financings; credit tenant
       leases                                            Investment Holdings       $        1,057.2         $       1,114.6

     Foreign Securities - US VIE subsidiaries
       of foreign companies                              Investment Holdings                  190.3                   203.0

     Commercial Mortgage Obligations (CMO)               Investment Holdings                  888.5                   893.9

     Collateralized Debt Obligations (CDO)               Investment Holdings
                                                               and/or
                                                         Collateral Manager                     4.9                     4.3

     Asset-Backed Securities (ABS)                       Investment Holdings                  479.9                   482.3

     Commercial Mortgage Backed Securities (CMBS)        Investment Holdings                  325.4                   342.0

     (1) Represents maximum exposure to loss except for those structures for which the Company also receives asset management fees.



     New Accounting Pronouncements

     In July 2003,  the  American  Institute  of  Certified  Public  Accountants
     ("AICPA")  issued  Statement  of Position  ("SOP")  03-1,  "Accounting  and
     Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration
     Contracts and for Separate  Accounts,"  which the Company  intends to adopt
     during first  quarter 2004.  The impact on the financial  statements is not
     known at this time.


                                       28


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     Reclassifications and Changes to Prior Year Presentation

     Certain   reclassifications   have  been  made  to  prior  year   financial
     information to conform to the current year classifications.

     During  2003,  certain  changes  were  made to the  2002  and  2001  Income
     Statements to reflect the correct balances.  These changes had no impact on
     net  income or net  shareholder's  equity  of the  Company.  The  following
     summarizes  the  corrections  to each  financial  statement  line  item (in
     millions):



                                                                                                 

                                                                   Previously
                                                                    Reported                                  Restated
                                                                      2002              Adjustments             2002
                                                               -------------------   ------------------   ------------------
     Fee income                                                $        204.0        $          41.9      $        245.9
                                                               -------------------   ------------------   ------------------
           Total revenue                                       $        409.4        $          41.9      $        451.3
                                                               ===================   ==================   ==================
     Interest credited and other benefits to
       policyholders                                                    276.5                   41.9               318.4
                                                               -------------------   ------------------   ------------------
           Total expense                                       $        451.6        $          41.9      $        493.5
                                                               ===================   ==================   ==================


                                                                   Previously
                                                                    Reported                                  Restated
                                                                      2002              Adjustments             2002
                                                               -------------------   ------------------   ------------------
     Fee income                                                $        188.9        $          30.2      $        219.1
                                                               -------------------   ------------------   ------------------
           Total revenue                                       $        276.8        $          30.2      $        307.0
                                                               ===================   ==================   ==================
     Interest credited and other benefits to
       policyholders                                                    209.0                   30.2               239.2
                                                               -------------------   ------------------   ------------------
           Total expense                                       $        280.7        $          30.2      $        310.9
                                                               ===================   ==================   ==================




     Use of Estimates

     The  preparation  of financial  statements  in conformity  with  accounting
     principles  generally  accepted  in the United  States of America  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.

     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.


                                       29


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     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
     are included directly in shareholder's equity, after adjustment for related
     charges in deferred policy  acquisition  costs, value of business acquired,
     and deferred income taxes.

     The Company analyzes the general account  investments to determine  whether
     there has been an other than  temporary  decline  in fair  value  below the
     amortized  cost  basis in  accordance  with FAS No.  115,  "Accounting  for
     Certain  Investments in Debt and Equity Securities."  Management  considers
     the length of the time and the  extent to which the  market  value has been
     less than cost;  the financial  condition  and  near-term  prospects of the
     issuer; future economic conditions and market forecasts;  and the Company's
     intent and ability to retain the  investment  in the issuer for a period of
     time  sufficient to allow for recovery in market  value.  If it is probable
     that all amounts due according to the contractual  terms of a debt security
     will not be collected,  an other than temporary impairment is considered to
     have occurred.

     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 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 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.

     Realized capital gains and losses on all other  investments are included in
     the consolidated income statements.

     Unrealized  capital gains and losses on all other investments are reflected
     in shareholder's equity, net of related income taxes.

     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.

     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 cash flow  characteristics  of the


                                       30


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     security.  The fair values for 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.

     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.

     Reverse  dollar  repurchase  agreement  and  reverse  repurchase  agreement
     transactions  are accounted  for as  collateralized  borrowings,  where the
     amount borrowed is equal to the sales price of the underlying securities.

     The  investment  in mutual funds  represents  an investment in mutual funds
     managed by the Company, and is carried at fair value.

     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 underlying  collateral.  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,  net of impairment
     reserves.

     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.

     The  Company's  use of  derivatives  is limited to  hedging  purposes.  The
     Company enters into interest rate and currency contracts,  including swaps,
     caps,  and floors to reduce and manage  risks  associated  with  changes in
     value,  yield,  price, 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.

     On  occasion,   the  Company  sells  call  options  written  on  underlying
     securities  that are carried at fair value.  Changes in fair value of these
     options are recorded in net realized capital gains or losses.


                                       31

ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     Deferred Policy Acquisition Costs and Value of Business Acquired

     Deferred Policy  Acquisition  Costs ("DAC") is an asset,  which  represents
     certain costs of acquiring certain insurance  business,  which are deferred
     and  amortized.  These  costs,  all of which  vary  with and are  primarily
     related to the production of new and renewal business,  consist principally
     of commissions,  certain  underwriting and contract issuance expenses,  and
     certain agency expenses.  Value of Business  Acquired ("VOBA") is an asset,
     which  represents the present value of estimated net cash flows embedded in
     the Company's contracts, which existed at the time the Company was acquired
     by ING. DAC and VOBA are evaluated for recoverability at each balance sheet
     date and these assets would be reduced to the extent that gross profits are
     inadequate to recover the asset.

     The  amortization  methodology  varies  by  product  type  based  upon  two
     accounting  standards:  FAS No. 60,  "Accounting and Reporting by Insurance
     Enterprises"  ("FAS No. 60") and FAS No. 97,  "Accounting  and Reporting by
     Insurance  Enterprises  for Certain  Long-Duration  Contracts  and Realized
     Gains and Losses from the Sale of Investments" ("FAS No. 97").

     Under  FAS  No.  60,  acquisition  costs  for  traditional  life  insurance
     products,  which  primarily  include  whole  life and term  life  insurance
     contracts,  are amortized over the premium  payment period in proportion to
     the premium revenue recognition.

     Under FAS No. 97, acquisition costs for universal life and  investment-type
     products,  which  include  universal  life  policies and fixed and variable
     deferred  annuities,  are amortized over the life of the blocks of policies
     (usually 25 years) in relation to the emergence of estimated  gross profits
     from surrender charges,  investment margins, mortality and expense margins,
     asset-based fee income,  and actual realized gains (losses) on investments.
     Amortization  is  adjusted  retrospectively  when  estimates  of current or
     future gross profits to be realized from a group of products are revised.

     DAC and VOBA are  written  off to the  extent  that it is  determined  that
     future  policy  premiums  and  investment  income or gross  profits are not
     adequate to cover related expenses.


                                       32


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     Activity for the years ended  December 31, 2003,  2002 and 2001 within VOBA
     was as follows:



                                                                              

     (Millions)

     Balance at December 31, 2000                                                   $         25.9

       Adjustment for FAS No. 115                                                             (1.3)
       Interest accrued at 7%                                                                  1.6
       Amortization                                                                           (6.0)
                                                                                    -----------------
     Balance at December 31, 2001                                                             20.2

       Adjustment for FAS No. 115                                                             (5.1)
       Additions                                                                              (3.3)
       Interest accrued at 7%                                                                  1.3
       Amortization                                                                           (4.6)
                                                                                    -----------------
     Balance at December 31, 2002                                                              8.5

       Adjustment for FAS No. 115                                                              4.3
       Additions                                                                                 -
       Interest accrued at (4% - 5%)                                                           0.4
       Amortization                                                                           (4.7)
                                                                                    -----------------
     Balance at December 31, 2003                                                   $          8.5
                                                                                    =================


     The  estimated  amount of VOBA to be amortized,  net of interest,  over the
     next five years is $7.7 million,  $5.7 million,  $4.1 million, $3.3 million
     and  $2.6  million  for  the  years  2004,   2005,  2006,  2007  and  2008,
     respectively.  Actual amortization  incurred during these years may vary as
     assumptions are modified to incorporate actual results.

     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  assumptions  for the separate  account returns to
     9.0% (gross before fund management fees and mortality and expense and other
     policy  charges),  as of December 31, 2002,  reflecting a blended return of
     equity and other sub-accounts. The initial 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 $91.5 million before tax,
     or $59.5 million, net of $32.0 million of federal income tax benefit.

     The  Company  has  remained  unlocked  during  2003,  and  reset  long-term
     assumptions  for the  separate  account  returns  from 9.0% to 8.5%  (gross
     before fund  management  fees and  mortality  and expense and other  policy
     charges),  as of December 31, 2003,  maintaining a blended return of equity
     and other  sub-accounts.  The 2003 unlocking  adjustment  from the previous
     year was  primarily  driven by improved  market  performance.  For the year
     ended  December 31, 2003, the Company  recorded a deceleration  of DAC/VOBA
     amortization  totaling $41.3 million  before tax, or $26.9 million,  net of
     $14.4 million of federal income tax expense.


                                       33


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     Policy Liabilities and Accruals

     Reserves for immediate  annuities with life contingent payout contracts are
     computed on the basis of assumed investment yield, 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 3.0% to 3.5% for all years presented. Investment yield is based on the
     Company's experience.

     Mortality and withdrawal  rate  assumptions  are based on relevant  Company
     experience and are periodically  reviewed  against both industry  standards
     and experience.

     Other policyholders' funds include reserves for deferred annuity investment
     contracts and immediate annuities without life contingent payouts. Reserves
     on such  contracts  are  equal to  cumulative  deposits  less  charges  and
     withdrawals  plus credited  interest thereon (rates range from 2.4% to 7.5%
     for all years presented) net of adjustments for investment  experience that
     the Company is entitled to reflect in future credited interest.

     Revenue Recognition

     For certain annuity  contracts,  charges  assessed  against  policyholders'
     funds for the cost of insurance,  surrender, expenses, actuarial margin and
     other  fees are  recorded  as  revenue  as  charges  are  assessed  against
     policyholders.  Other amounts received for these contracts are reflected as
     deposits  and are not  recorded as 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 in
     the Consolidated Income Statement.

     Separate Accounts

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

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


                                       34


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     Separate Account assets are carried at fair value. At December 31, 2003 and
     2002,   unrealized   gains  of  $112.8  million  and  of  $133.4   million,
     respectively,  after taxes,  on assets  supporting  a  guaranteed  interest
     option are reflected in shareholder's equity.

     Separate  Account  liabilities are carried at fair value,  except for those
     relating  to the  guaranteed  interest  option.  Reserves  relating  to the
     guaranteed  interest  option  are  maintained  at fund  value  and  reflect
     interest  credited at rates  ranging  from 2.4% to 7.5% in 2003 and 2.4% to
     11.0% in 2002.

     Separate  Account assets and liabilities are 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.

     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  Company's  Balance
     Sheets.

     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.


                                       35


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     Deferred  corporate tax is stated at the face value and is  calculated  for
     temporary  valuation  differences  between  carrying  amounts of assets and
     liabilities  in the balance sheet and tax bases based on tax rates that are
     expected  to apply  in the  period  when the  assets  are  realized  or the
     liabilities are settled.

     Deferred tax assets are  recognized  to the extent that it is probable that
     taxable  profits will be available  against which the deductible  temporary
     differences  can be utilized.  A deferred tax asset is  recognized  for the
     carryforward  of unused tax losses to the extent that it is  probable  that
     future taxable profits will be available for compensation.


2.   Investments

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


                                                                                                         

                                                                                          Gross          Gross
                                                                         Amortized      Unrealized     Unrealized        Fair
                                                                            Cost          Gains          Losses          Value
                                                                       -------------  -------------  --------------  -------------
     2003

     (Millions)

     U.S. government and government
       agencies and authorities                                        $     23.8     $       0.1    $          -    $      23.9
     State, municipalities and political subdivisions                         5.0               -             0.4            4.6

     U.S. corporate securities:
       Public utilities                                                     482.1            35.7             3.7          514.1
       Other corporate securities                                         2,630.8           128.7            12.1        2,747.4
                                                                       -------------  -------------  --------------  -------------
     Total U.S. corporate securities                                      3,112.9           164.4            15.8        3,261.5
                                                                       -------------  -------------  --------------  -------------
     Foreign securities:
       Government                                                            68.5             1.0             1.0           68.5
       Other                                                                559.7            30.3             5.5          584.5
                                                                       -------------  -------------  --------------  -------------
     Total foreign securities                                               628.2            31.3             6.5          653.0
                                                                       -------------  -------------  --------------  -------------
     Mortgage-backed securities                                             790.0             6.0             4.6          791.4
     Other assets-backed securities                                         487.1             5.5             3.7          488.9
                                                                       -------------  -------------  --------------  -------------
     Total fixed maturities                                            $  5,047.0     $     207.3    $       31.0    $   5,223.3
                                                                       =============  =============  ==============  =============



                                       36


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

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


                                                                                                         

                                                                                          Gross          Gross
                                                                         Amortized      Unrealized     Unrealized        Fair
                                                                            Cost          Gains          Losses          Value
                                                                       -------------  -------------  --------------  -------------
     2002

     (Millions)

     U.S. government and government
       agencies and authorities                                        $    207.3     $       2.3    $        0.1    $     209.5

     U.S. corporate securities:
       Public utilities                                                     335.7            15.5             1.9          349.3
       Other corporate securities                                         2,739.5           163.2             6.4        2,896.4
                                                                       -------------  -------------  --------------  -------------
     Total U.S. corporate securities                                      3,075.2           178.7             8.3        3,245.7
                                                                       -------------  -------------  --------------  -------------

     Foreign securities:
       Government                                                            64.8             2.9               -           67.7
       Other                                                                436.3            27.7             2.6          461.3
                                                                       -------------  -------------  --------------  -------------
     Total foreign securities                                               501.1            30.6             2.6          529.0
                                                                       -------------  -------------  --------------  -------------
     Mortgage-backed securities                                             641.7            12.0             0.2          653.5

     Other assets-backed securities                                         294.8             7.0             3.1          298.7
                                                                       -------------  -------------  --------------  -------------
     Total fixed maturities                                            $  4,720.1     $     230.6    $       14.3    $   4,936.4
                                                                       =============  =============  ==============  =============


     At  December  31,  2003 and 2002,  net  unrealized  appreciation  is $176.3
     million  and $216.3  million,  respectively,  on  available-for-sale  fixed
     maturities.

     The aggregate unrealized losses and related fair values of investments with
     unrealized losses as of December 31, 2003, are shown below by duration:


                                                                                             

                                                                                   Unrealized         Fair
                                                                                      Loss            Value
                                                                                  ------------     -----------
     (Millions)

     Duration category:
       Less than six months below cost                                            $      9.3       $    675.3
       More than six months and less than twelve months below cost                      20.4            679.7
       More than twelve months below cost                                                1.3              7.9
                                                                                  ------------     -----------
     Fixed maturities                                                             $     31.0       $  1,362.9
                                                                                  ============     ===========



                                       37


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     Of the  losses  more than 6 months and less than 12 months in  duration  of
     $20.4  million,  there were $9.1  million  in  unrealized  losses  that are
     primarily  related to interest rate  movement or spread  widening for other
     than  credit-related  reasons.  Business  and  operating  fundamentals  are
     performing  as  expected.  The  remaining  losses  of $11.3  million  as of
     December 31, 2003 included the following significant items:

          $3.6 million of unrealized  losses related to securities  reviewed for
          impairment under the guidance  prescribed by EITF 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 $195.1 million.

          $6.3  million of  unrealized  losses  relating  to the  energy/utility
          industry,  for which the carrying  amount was $125.7  million.  During
          2003,  the  energy  sector  recovered  due  to a  gradually  improving
          economic   picture   and   the   lack  of  any   material   accounting
          irregularities  similar to those  experienced  in the prior two years.
          The Company's year-end analysis indicates that the Company expects the
          debt to be serviced in accordance with the contractual terms.

          The remaining  unrealized  losses  totaling  $1.4 million  relate to a
          carrying amount of $61.9 million.

     Of the losses more than 12 months in duration of $1.3  million,  there were
     $0.6  million  related to  securities  reviewed  for  impairment  under the
     guidance   prescribed   by  EITF  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 $4.0 million.

     The  amortized  cost and  fair  value of  total  fixed  maturities  for the
     year-ended  December  31,  2003 are shown  below by  contractual  maturity.
     Actual maturities may differ from contractual maturities because securities
     may be restructured, called, or prepaid.


                                                                                             

                                                                                   Amortized          Fair
                                                                                      Cost            Value
                                                                                  ------------     -----------
     (Millions)

     Due to mature:
       One year or less                                                           $      30.6      $     31.0
       After one year through five years                                                880.9           921.1
       After five years through ten years                                             1,866.6         1,962.7
       After ten years                                                                  666.4           686.2
       Mortgage-backed securities                                                     1,115.4         1,133.3
       Other asset-backed securities                                                    487.1           489.0
                                                                                  ------------     -----------
     Fixed maturities                                                             $   5,047.0      $  5,223.3
                                                                                  ============     ===========



                                       38


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     At December 31, 2003 and 2002,  fixed  maturities  with fair values of $2.9
     million  and $7.5  million,  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, 2003.

     Beginning in April 2001, the Company entered into reverse dollar repurchase
     agreement and reverse  repurchase  agreement  transactions  to increase its
     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.  The  dollar  rolls  and  reverse   repurchase
     agreements  are accounted for as short-term  collateralized  financings and
     the repurchase  obligation is reported on the Consolidated  Balance Sheets.
     The repurchase  obligation totaled $120.1 and $40.0 million at December 31,
     2003 and 2002, respectively.

     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,  2003.  The
     Company  believes  the  counterparties  to  the  dollar  roll  and  reverse
     repurchase agreements are financially responsible and that the counterparty
     risk is immaterial.

     During 2003, the Company  determined  that five fixed  maturities had other
     than temporary impairments.  As a result, at December 31, 2003, the Company
     recognized a pre-tax  loss of $5.7 million to reduce the carrying  value of
     the fixed maturities to their fair value of $4.2 million.  During 2002, the
     Company  determined that thirteen fixed maturities had other than temporary
     impairments.  As a result,  at December 31, 2002, the Company  recognized a
     pre-tax  loss of $8.9  million  to reduce the  carrying  value of the fixed
     maturities to their combined fair value of $123.5 million. During 2001, the
     Company  determined  that ten fixed  maturities  had other  than  temporary
     impairments.  As a result,  at December 31, 2001, the Company  recognized a
     pre-tax  loss of $0.7  million  to reduce the  carrying  value of the fixed
     maturities to their fair value of $0.7 million.


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.


                                       39


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     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 and all  nonfinancial  instruments from its
     disclosure  requirements.  Accordingly,  the  aggregate  fair value amounts
     presented do not represent the underlying value of the Company.

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

     Fixed  maturities  securities:  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.  Using this data,
     the model  generates  estimated  market values which the Company  considers
     reflective of the fair value of each privately placed bond. Fair values for
     privately placed bonds are determined through consideration of 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.

     Equity  securities:  Fair values of these  securities are based upon quoted
     market value.

     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,  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.

     Surplus  notes:  Estimated  fair value of the Company's  surplus notes were
     based upon discounted future cash flows using a discount rate approximating
     the current market value.

     Investment  contract  liabilities  (included in future policy  benefits and
     claims' 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.


                                       40


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     Without a fixed maturity:  Fair value is estimated as the amount payable to
     the policyholder 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:  Liabilities related to separate
     accounts  are reported at full account  value in the  Company's  historical
     balance sheet.  Estimated fair values of separate  account  liabilities are
     equal to their carrying amount.

     The carrying  values and estimated  fair values of certain of the Company's
     financial instruments at December 31, 2003 and 2002 were as follows:



                                                                                                     

                                                                           2003                            2002
                                                                --------------------------      --------------------------
                                                                 Carrying          Fair          Carrying          Fair
                                                                   Value           Value           Value           Value
                                                                ----------       ---------      ----------       ---------
      (Millions)

      Assets:
        Fixed maturity                                          $ 5,223.3        $ 5,223.3      $ 4,936.4        $ 4,936.4
        Equity securities                                             5.6              5.6           19.0             19.0
        Mortgage loans on real estate                               847.6            878.1          482.4            522.2
        Policy loans                                                 17.5             17.5           16.0             16.0
        Cash and short-term investments                              35.6             35.6          150.7            150.7
        Assets held in separate accounts                         17,112.6         17,112.6       11,029.3         11,029.3

      Liabilities:
        Surplus notes                                               170.0            267.7          170.0            260.0
        Investment contract liabilities:
          Deferred annuities                                      5,180.2          4,872.0        5,128.0          4,802.9
          Supplementary contracts and
            immediate annuities                                      12.9             12.9            8.0              8.0
          Liabilities related to separate account                17,112.6         17,112.6       11,029.3         11,029.3



     Fair  value  estimates  are made at a  specific  point  in  time,  based on
     available   market   information  and  judgment  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.


                                       41


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

    Derivative Financial Instruments

     Interest Rate Swaps

     Interest  rate  swaps  are used to  manage  the  interest  rate risk in the
     Company's  bond  portfolio as 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, 2003 were  $250.0  million,  $22.8
     million and $22.8 million,  respectively. The Company did not have interest
     rate swaps at December 31, 2002.


4.   Net Investment Income

     Sources of net investment income were as follows:


                                                                                         

                                                               Year ended          Year ended          Year ended
                                                              December 31,        December 31,        December 31,
                                                                  2003                2002                2001
                                                         ------------------- -------------------- -------------------
     (Millions)
     Fixed maturities                                    $           287.7   $            185.6   $            83.7
     Mortgage loans                                                   36.2                 19.6                11.2
     Policy loans                                                      0.8                  0.6                 0.8
     Short-term investments and cash equivalents                       0.7                  2.6                 2.6
     Other                                                            16.1                  0.4                 0.6
                                                         ------------------- -------------------- -------------------
     Gross investment income                                         341.5                208.8                98.9

     Less: investment expenses                                        21.2                 11.1                 4.5
                                                         ------------------- -------------------- -------------------
     Net investment                                      $           320.3   $            197.7   $            94.4
                                                         =================== ==================== ===================



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  for  payment  of
     dividends,  which  exceed an annual  limit.  The Company did not pay common
     stock dividends during 2003, 2002 and 2001.

     The  Insurance  Departments  of the State of Delaware and the State of Iowa
     (the  "Department")  recognize 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 $7.6  million,  $(303.0)  million,  and
     $(156.4)  million for the years ended  December  31,  2003,  2002 and 2001,
     respectively.  Statutory  capital and surplus was $733.9 million and $424.9
     million as of December 31, 2003 and 2002, respectively.


                                       42


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     As of  December  31,  2003,  the Company  does 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.

     The Company  maintains a $40.0  million  revolving  note  facility with ING
     America  Insurance  Holdings,  Inc. ("ING AIH"), a perpetual  $75.0 million
     revolving  note  facility  with  Bank  of New  York  and a  $125.0  million
     revolving note facility with SunTrust Bank, which expires on July 30, 2004.


6.   Capital Gains and Losses

     Realized  capital gains or losses are the  difference  between the carrying
     value and sale proceeds of specific  investments sold. Net realized capital
     (losses) gains on investments were as follows:


                                                                                                    

                                                                           Year ended         Year ended         Year ended
                                                                          December 31,       December 31,       December 31,
     (Millions)                                                               2003               2002               2001
                                                                       -----------------  -----------------  ------------------

     Fixed maturities                                                  $          99.7    $           4.2    $          (4.9)
     Equity securities                                                            (1.0)                 -               (1.6)
     Derivatives                                                                (134.9)                 -                  -
                                                                       -----------------  -----------------  ------------------
     Pretax realized capital gains (losses)                            $         (36.2)   $           4.2    $          (6.5)
                                                                       =================  =================  ==================
     After-tax realized capital gains (losses)                         $         (23.5)   $           2.7    $          (4.2)
                                                                       =================  =================  ==================


     Proceeds  from the sale of total fixed  maturities  and the  related  gross
     gains and losses were as follows:


                                                                                                    

                                                                           Year ended         Year ended         Year ended
                                                                          December 31,       December 31,       December 31,
     (Millions)                                                               2003               2002               2001
                                                                       -----------------  -----------------  ------------------
     Proceeds on sales                                                 $       5,806.4    $       6,281.7    $         880.7
     Gross gains                                                                 136.3               76.8                6.9
     Gross losses                                                                 36.6               72.6               11.8



                                       43

ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     Changes in  shareholder's  equity related to changes in  accumulated  other
     comprehensive income were as follows:


                                                                                                    

                                                                          Year ended         Year ended         Year ended
                                                                          December 31,       December 31,       December 31,
     (Millions)                                                               2003               2002               2001
                                                                       -----------------  -----------------  ------------------

     Fixed maturities                                                  $        (40.0)    $         204.0    $          18.4
     Equity securities                                                            4.2                (3.9)                 -
     DAC/VOBA                                                                   131.4              (202.8)              (8.4)
                                                                       -----------------  -----------------  ------------------
     Subtotal                                                                    95.6                (2.7)              10.0

     Increase in deferred income taxes                                           33.5                1.0                 2.1
                                                                       -----------------  -----------------  ------------------
     Net changes in accumulated other
       comprehensive income (loss)                                     $         62.1     $         (1.7)    $           7.9
                                                                       =================  =================  ==================


     Shareholder's equity included the following accumulated other comprehensive
     income (loss):


                                                                                                    

                                                                             As of               As of             As of
                                                                          December 31,        December 31,      December 31,
     (Millions)                                                              2003                2002              2001
                                                                       -----------------  -----------------  ------------------
     Net unrealized capital gains (losses):
       Fixed maturities                                                $         176.3    $         216.3    $           12.3
       Equity securities                                                           0.3               (3.9)                  -
       DAC/VOBA                                                                  (77.8)            (209.2)               (6.4)
                                                                       -----------------  -----------------  ------------------
     Subtotal                                                                     98.8                3.2                 5.9

     Less: deferred income taxes                                                  34.6                1.1                 2.1
                                                                       -----------------  -----------------  ------------------
     Net accumulated other comprehensive
       income                                                          $          64.2    $           2.1    $            3.8
                                                                       =================  =================  ==================




     Changes in  accumulated  other  comprehensive  income related to changes in
     unrealized gains (losses) on securities, were as follows:


                                                                                                    

                                                                          Year ended         Year ended         Year ended
                                                                          December 31,       December 31,       December 31,
     (Millions)                                                               2003               2002               2001
                                                                       -----------------  -----------------  ------------------

     Unrealized holding gains (losses) arising the year(1)             $         (2.1)    $         (8.7)    $           11.1

     Less: reclassification adjustment for gains (losses)
       and other items included in net income(2)                                 64.2                7.0                 (3.2)
                                                                       -----------------  -----------------  ------------------

     Net unrealized gains (losses) on securities                       $         62.1    $          (1.7)    $            7.9
                                                                       =================  =================  ==================



                                       44


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     (1)  Pretax unrealized  holding gains (losses) arising during the year were
          $(3.3) million,  $(13.4) million and $17.1 million for the years ended
          December  31,   2003,   2002  and  2001,   respectively.
     (2)  Pretax reclassification adjustments for gains (losses) and other items
          included in net income were $98.8  million,  $10.8  million and $(4.9)
          million  for the  years  ended  December  31,  2003,  2002  and  2001,
          respectively.


7.   Severance

     In December  2001,  ING announced its  intentions to further  integrate and
     streamline the U.S. based  operations of ING Americas,  (which includes the
     Company),  in order to build a more customer-focused  organization.  During
     the first  quarter  2003,  the Company  performed a detail  analysis of its
     severance  accrual.  As part of this  analysis,  the Company  corrected the
     initial  planned  number of people to eliminate  from 252 to 228 (corrected
     from the 2002 Annual  Report on Form 10K) and extended the date of expected
     completion  for severance  actions to June 30, 2003.  Activity for the year
     ended  December  31,  2003 within the  severance  liability  and  positions
     elimination related to such actions were as follows:


                                                                                                 

                                                                                     Severance
     (Millions)                                                                      Liability        Positions
                                                                                  ---------------  ---------------

     Balance at December 31, 2002                                                 $         0.8               34
       Payments                                                                            (0.8)               -
       Positions eliminated due to internal replacement jobs                                  -              (34)
                                                                                  ---------------  ---------------
     Balance at December 31, 2003                                                 $           -                -
                                                                                  ===============  ===============



8.   Income Taxes

     In 2003 and 2002,  ING USA joined in the filing of a  consolidated  federal
     income  tax  return  with its  former  parent,  Equitable  Life  and  other
     affiliates.  The Company had a tax allocation agreement with Equitable Life
     whereby the Company  was charged for taxes it would have  incurred  were it
     not a member of the  consolidated  group and was credited for losses at the
     statutory tax rate. Prior to joining the Equitable Life consolidated group,
     the Company was the parent of a different consolidated group.

     At December 31, 2003, the Company has net operating loss  carryforwards  of
     approximately  $206.5  million for federal  income tax  purposes  which are
     available to offset future taxable income. If not used, these carryforwards
     will expire between 2014 and 2016.


                                       45


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     Income tax expense  (benefit) from  continuing  operations  included in the
     consolidated financial statements are as follows:


                                                                                                 

                                                                      Year ended         Year ended          Year ended
                                                                     December 31,       December 31,        December 31,
     (Millions)                                                          2003               2002                2001
                                                                   -----------------  -----------------   -----------------
     Current taxes (benefits):
       Federal                                                     $        (10.3)    $        (98.2)     $           0.6
                                                                   -----------------  -----------------   -----------------
         Total current taxes (benefits)                                     (10.3)             (98.2)                 0.6
                                                                   -----------------  -----------------   -----------------
     Deferred taxes (benefits):
       Operations and capital loss carryforwards                             53.3               (3.9)               (55.3)
       Other federal deferred taxes                                         (40.5)              89.6                 54.8
                                                                   -----------------  -----------------   -----------------
         Total deferred taxes (benefits)                                     12.8               85.7                 (0.5)
                                                                   -----------------  -----------------   -----------------
     Total income tax expense                                      $          2.5            $ (12.5)     $           0.1
                                                                   =================  =================   =================



     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:



                                                                                                 

                                                                       Year ended        Year ended,         Year ended,
                                                                      December 31,       December 31,        December 31,
     (Millions)                                                           2003               2002                2001
                                                                   -----------------  -----------------   -----------------
     Income before income taxes                                    $         63.9     $        (42.2)     $         (3.9)
     Tax rate                                                                  35%                35%                 35%
                                                                   -----------------  -----------------   -----------------
     Income tax at federal statutory rate                                    22.4              (14.8)               (1.4)
     Tax effect of:
       Goodwill amortization                                                    -                  -                 1.0
       Meals and entertainment                                                0.3                0.6                 0.5
       Dividend received deduction                                          (10.8)                 -                   -
       Refinement of deferred tax balances                                   (9.5)                 -                   -
       Other                                                                  0.1                1.7                   -
                                                                   -----------------  -----------------   -----------------
     Income taxes                                                  $          2.5     $        (12.5)     $          0.1
                                                                   =================  =================   =================



                                       46


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

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


                                                                                         

         (Millions)                                                                2003               2002
                                                                            -----------------  -----------------

         Deferred tax assets:
           Operations and capital loss carryforwards                        $          72.3    $        125.6
           Future policy benefits                                                      86.9             134.5
           Goodwill                                                                     9.8              11.1
           Investments                                                                  0.2               0.2
           Other                                                                       12.2                 -
                                                                            -----------------  -----------------
                  Total gross assets                                                  181.4             271.4
                                                                            -----------------  -----------------

         Deferred tax liabilities:
           Unrealized gains on investments                                            (61.9)            (74.3)
           Deferred policy acquisition cost                                          (232.6)           (254.8)
           Value of purchased insurance in force                                       (3.0)             (5.0)
           Other                                                                       (9.9)            (17.1)
                                                                            -----------------  -----------------
         Deferred tax liability before allowance                                     (307.4)           (351.2)
                                                                            -----------------  -----------------
         Valuation allowance                                                              -                 -
                                                                            -----------------  -----------------
         Net deferred income tax liability                                  $        (126.0)   $        (79.8)
                                                                            =================  =================



     The Company  establishes  reserves for  possible  proposed  adjustments  by
     various  taxing  authorities.  Management  believes  there  are  sufficient
     reserves provided for, or adequate defenses against any such adjustments.


9.   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.

     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)
     earn 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 $7.3  million  for 2003,  $3.4
     million for 2002, and $1.2 million for 2001, respectively.


                                       47


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     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) are eligible to
     participate,  including  the  Company's  employees.  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 $2.3 million in 2003, $2.3 million in
     2002, and $0.9 million in 2001, respectively.

     Other Benefit Plans

     During 2003 and 2002,  benefit  charges to the  Company  related to the ING
     Americas  Supplemental   Executive  Retirement  Plan  that  covers  certain
     employees of the Company were not significant.


10.  Related Party Transactions

     Operating Agreements

     The Company has certain agreements whereby it generates revenues and incurs
     expenses with affiliated entities. The agreements are as follows:

          Resources  and  services  are  provided  to  Security  Life of  Denver
          Insurance  Company  ("SLDIC)  and  Southland  Life  Insurance  Company
          ("SLIC").  For the  years  ended  December  31,  2003,  2002  and 2001
          revenues for these services,  which reduced general expenses incurred,
          were $4.8  million,  $4.2 million and $0.3 million,  respectively  for
          SLDIC and $1.6 million,  $1.0 million and $0.1  million,  respectively
          for SLIC.

          Underwriting and distribution  agreement with Directed Services,  Inc.
          ("DSI"),  for the variable  insurance  products issued by the Company.
          DSI is  authorized to enter into  agreements  with  broker/dealers  to
          distribute    the   Company's'    variable    products   and   appoint
          representatives  of the  broker/dealers as agents. For the years ended
          December 31, 2003, 2002 and 2001 commission  expenses were incurred in
          the amounts of $253.8  million,  $282.9  million  and $229.7  million,
          respectively.

          Asset management 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


                                       48


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

          the assets under  management.  For the years ended  December 31, 2003,
          2002 and 2001 expenses were incurred in the amounts of $20.8  million,
          $11.0 million and $4.4 million, respectively.

          Service  agreement  with Equitable  Life in which  administrative  and
          financial related services are provided.  For the years ended December
          31, 2003,  2002 and 2001 expenses were incurred in the amounts of $2.4
          million, $0.6 million and $0.3 million, respectively.

          Managerial  and  supervisory  services to DSI. The fee paid by DSI for
          these  services is calculated as a percentage of average assets in the
          variable  separate  accounts.  For the years ended  December 31, 2003,
          2002 and 2001  revenue for these  services  was $26.0  million,  $23.7
          million and $23.1 million, respectively.

          Advisory,  computer,  and other resources and services are provided to
          Equitable Life and United Life & Annuity Insurance Company  ("ULAIC").
          For the years ended  December  31,  2003,  2002 and 2001  revenues for
          these services, which reduced general expenses incurred, totaled $10.8
          million,  $9.8 million and $8.2  million,  respectively  for Equitable
          Life and $0.3 million, $0.3 million and $0.4 million, respectively for
          ULAIC.

          Expense   sharing   agreements   with  ING  AIH  for   administrative,
          management, financial, and information technology services, which were
          approved in 2001.  For the years ended December 31, 2003 and 2002, ING
          USA   incurred   expenses  of  $30.2   million   and  $41.0   million,
          respectively.

          Guaranty  agreement with Equitable Life. In consideration of an annual
          fee,  payable June 30,  Equitable  Life  guarantees  that it will make
          funds available,  if needed, to pay the contractual  claims made under
          the provisions of ING USA's life insurance and annuity contracts.  The
          agreement  is not,  and  nothing  contained  therein or done  pursuant
          thereto by Equitable Life shall be deemed to  constitute,  a direct or
          indirect  guaranty  by  Equitable  Life of the  payment of any debt or
          other obligation, indebtedness, or liability, of any kind or character
          whatsoever,  of ING USA. The agreement does not guarantee the value of
          the  underlying  assets  held in  separate  accounts in which funds of
          variable  life  insurance  and  variable  annuity  policies  have been
          invested.  The  calculation  of the  annual fee is based on risk based
          capital.  No amounts were payable under this  agreement as of December
          31, 2003, 2002 and 2001.

     Reinsurance Agreements

     ING USA  participates  in a modified  coinsurance  agreement with Equitable
     Life,  covering  a  considerable  portion of ING USA's  variable  annuities
     issued on or after January 1, 2000,  excluding  those with an interest rate
     guarantee. The financial statements are presented net of the effects of the
     agreement.

     Under this agreement,  ING USA received a net reimbursement of expenses and
     charges of $132.5 million,  $100.9 million and $224.5 million for the years
     ended December 31, 2003, 2002 and 2001, respectively.  This was offset by a
     decrease in policy  acquisition  costs deferred of $182.1  million,  $143.5
     million and $257.5 million, respectively, for the same periods. At December
     31, 2003,  2002 and 2001,  ING USA also had a payable to Equitable  Life of
     $34.5 million,  $7.1 million, and $22.6 million,  respectively,  due to the


                                       49


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     overpayment  by  Equitable  Life of the cash  settlement  for the  modified
     coinsurance agreement.

     ING USA entered into a reinsurance  agreement  with Security Life of Denver
     International,  Ltd.  ("SLDI"),  an affiliate,  covering  variable  annuity
     minimum guaranteed death benefits and minimum guaranteed living benefits of
     variable annuities issued after January 1, 2000. In March 2003, the Company
     amended its  reinsurance  agreement with SLDI.  Under this  amendment,  the
     Company  terminated  the  reinsurance  agreement  for all  inforce  and new
     business  and  recaptured  all  inforce   business   reinsured   under  the
     reinsurance  agreement  between the Company and SLDI retroactive to January
     1, 2003 and the Company  reduced  its  reinsurance  recoverable  related to
     these  liabilities by $150.1 million.  On March 28, 2003, SLDI  transferred
     assets to the Company in the amount of $185.6  million.  The  difference in
     amounts  transferred on March 28, 2003 and the reduction of the reinsurance
     recoverables  as of January 1, 2003 reflects  adjustments on the investment
     of the reinsurance  recoverable as of January 1, 2003 reflects  adjustments
     on the  investment  income on the assets and letter of credit costs between
     January 1, 2003 and the date of the asset transfer. It also encompasses the
     net effect of a recapture fee paid in the amount of $5.0 million  offset by
     the receipt of a $24.1 million negative ceding  commission.  The net impact
     of which was deferred in policy  acquisition  costs and is being  amortized
     over the period of estimated future profits.

     Reciprocal Loan Agreement

     ING USA  maintains a  reciprocal  loan  agreement  with ING AIH, a Delaware
     corporation  and  affiliate,  to facilitate  the handling of unusual and/or
     unanticipated  short-term cash  requirements.  Under this agreement,  which
     expires  December  31,  2007,  ING USA and ING AIH can  borrow  up to $40.0
     million from one another.  Prior to lending  funds to ING AIH, ING USA must
     obtain  the  approval  from the  Department  of  Insurance  of the State of
     Delaware.  Interest on any ING USA 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,  ING USA  incurred  interest  expense  of  $66,087,
     $33,000,  and $26,000 for the years ended December 31, 2003, 2002 and 2001,
     respectively. At December 31, 2003, 2002 and 2001, ING USA did not have any
     borrowings or receivables from ING AIH under this agreement.

     Surplus Notes

     ING USA issued multiple 30-year surplus notes (see below table). Payment of
     the notes and related  accrued  interest is  subordinate to payments due to
     policyholders,  claimant and beneficiary  claims,  as well as debts owed to
     all other classes of debtors,  other than surplus note holders, of ING USA.
     Any  payment  of  principal  and/or  interest  made is subject to the prior


                                       50


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     approval of the Delaware Insurance  Commissioner.  Interest expense for the
     years ended December 31:


                                                                                

     (Millions)

      Surplus                                            Maturity
        Note     Amount      Affiliate                     Date             2003        2002         2001

        8.2%      50.0    *Equitable Life                12/29/2029            -         2.0          4.1
        8.0%      35.0     Security Life of Denver       12/7/2029           2.8         2.8          2.8
        7.8%      75.0     Equitable Life                9/29/2029           5.8         5.8          5.8
        7.3%      60.0     Equitable Life                12/29/2028          4.4         4.4          4.4
        8.3%      25.0    *Equitable Life                12/17/2026            -         1.0          2.1



     *Surplus notes redeemed June 28, 2002.

     Capital Transactions

     During 2003,  2002 and 2001,  ING USA  received  capital  contributions  of
     $230.0 million, $356.3 million and $196.8 million respectively.


11.  Reinsurance

     At  December  31,  2003,  ING  USA  had  reinsurance   treaties  with  four
     unaffiliated   reinsurers   and  two  affiliated   reinsurers   covering  a
     significant  portion of the mortality risks and guaranteed death and living
     benefits under its variable contracts. ING USA remains liable to the extent
     its  reinsurers  do  not  meet  their  obligations  under  the  reinsurance
     agreements.

     Reinsurance  ceded in force for life mortality risks were $79.3 million and
     $90.7 million at December 31, 2003 and 2002, respectively.  At December 31,
     2003 and 2002, the Company had net  receivables of $13.0 million and $196.9
     million,  respectively for reinsurance  claims,  reserve credits,  or other
     receivables  from  these  reinsurers.   At  December  31,  2003  and  2002,
     respectively,  these net receivables were comprised of the following: $15.0
     million and $36.7  million for claims  recoverable  from  reinsurers;  $5.8
     million and $6.3 million payable for reinsurance premiums;  $(20.2) million
     and $137.2 million for reserve credits; and $21.1 million and $24.0 million
     for reinsured surrenders and allowances due from an unaffiliated reinsurer.
     Included in the accompanying  consolidated financial statements,  excluding
     the modified coinsurance  agreements,  are net considerations to reinsurers
     of $8.9 million,  $50.8  million and $30.3 million and net policy  benefits
     recoveries of $34.1 million,  $49.5 million and $21.8 million for the years
     ended December 21, 2003, 2002 and 2001, respectively.

     ING  USA  participates  in  a  modified   coinsurance   agreement  with  an
     unaffiliated reinsurer. The accompanying  consolidated financial statements
     are presented net of the effects of the treaty which increased  (decreased)
     income by $(1.9)  million,  $(2.9) million and $(0.5) million for the years
     ended December 31, 2003, 2002 and 2001, respectively.


                                       51


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

12.  Commitments and Contingent Liabilities

     Leases

     For the year ended  December  31, 2003 and 2002 rent expense for leases was
     $2.6  million  and $2.4  million,  respectively.  The  future  net  minimum
     payments under  noncancelable  leases for the years ended December 31, 2004
     through 2008 are estimated to be $2.2 million,  $2.3 million, $2.4 million,
     $2.4 million and $2.4 million,  respectively, and $3.4 million, 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 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, 2003 and 2002, the Company had off-balance  sheet  commitments
     to  purchase  investments  equal to their fair value of $25.2  million  and
     $77.0 million, respectively.

     Litigation

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

     Other Regulatory Matters

     Like many  financial  services  companies,  certain U.S.  affiliates of ING
     Groep N.V. have received informal and formal requests for information since
     September 2003 from various  governmental and  self-regulatory  agencies in
     connection  with  investigations  related  to  mutual  funds  and  variable
     insurance products. ING has cooperated fully with each request.

     In addition to responding to regulatory requests,  ING management initiated
     an internal review of trading in ING insurance, retirement, and mutual fund
     products.  The goal of this review has been to identify  whether there have


                                       52


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     been any  instances  of  inappropriate  trading in those  products by third
     parties or by ING investment  professionals  and other ING personnel.  This
     internal  review is being  conducted  by  independent  special  counsel and
     auditors.  Additionally,  ING reviewed its  controls  and  procedures  in a
     continuing effort to deter improper frequent trading in ING products. ING's
     internal reviews related to mutual fund trading are continuing.

     The internal  review has  identified  several  arrangements  allowing third
     parties to engage in frequent  trading of mutual  funds within our variable
     insurance and mutual fund  products,  and  identified  other  circumstances
     where frequent  trading  occurred despite measures taken by ING intended to
     combat market timing.  Most of the identified  arrangements  were initiated
     prior  to  ING's  acquisition  of  the  businesses  in  question.  In  each
     arrangement identified, ING has terminated the inappropriate trading, taken
     steps to discipline or terminate employees who were involved,  and modified
     policies and procedures to deter inappropriate  activity.  While the review
     is not  completed,  management  believes the activity  identified  does not
     represent a systemic problem in the businesses involved.

     These instances included agreements  (initiated in 1998) that permitted one
     variable  life  insurance  customer of  Reliastar  Life  Insurance  Company
     ("Reliastar") to engage in frequent trading, and to submit orders until 4pm
     Central Time, instead of 4pm Eastern Time. Reliastar was acquired by ING in
     2000. The late trading arrangement was immediately  terminated when current
     senior  management became aware of it in 2002. ING believes that no profits
     were  realized  by  the  customer  from  the  late  trading  aspect  of the
     arrangement.

     In  addition,  the review has  identified  five  arrangements  that allowed
     frequent  trading of funds within  variable  insurance  products  issued by
     Reliastar  and by ING USA;  and in certain ING Funds.  ING entities did not
     receive  special  benefits in return for any of these  arrangements,  which
     have  all  been  terminated.   The  internal  review  also  identified  two
     investment  professionals  who engaged in improper  frequent trading in ING
     Funds.

     ING  will  reimburse  any  ING  Fund  or  its   shareholders   affected  by
     inappropriate  trading  for any  profits  that  accrued  to any  person who
     engaged  in  improper  frequent  trading  for  which  ING  is  responsible.
     Management  believes that the total amount of such  reimbursements will not
     be material to ING or its U.S. business.


13.  Subsequent Event

     On January 1, 2004,  Equitable Life, USG, and ULA, merged with and into the
     Company. Also on January 1, 2004, immediately after the merger, the Company
     changed its name to ING USA Annuity and Life Insurance  Company.  As of the
     merger date, the Merger Companies ceased to exist and were succeeded by ING
     USA.

     The merger was accounted for based on the pooling-of-interests  method. FAS
     141,  excludes  transfers  of net  assets or  exchanges  of shares  between
     entities under common control,  and notes that certain provisions under APB
     16, provide a source of guidance for such transactions.


                                       53


ING USA Annuity and Life Insurance Company,
formerly Golden American Life Insurance Company
(A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     Prior to the merger date, the Merger Companies were affiliated companies of
     ING USA and indirect,  wholly-owned subsidiaries of ING. Equitable Life was
     domiciled  in  Iowa  and  offered  various  insurance  products,  including
     deferred  and  immediate  annuities,   variable  annuities,   and  interest
     sensitive and traditional  life  insurance.  ULA was also domiciled in Iowa
     and primarily offered annuity related insurance  products,  as well as life
     and health insurance that was ceded to other insurers. USG was domiciled in
     Oklahoma and offered various insurance  products,  including deferred fixed
     annuities, immediate annuities, and interest-sensitive life insurance.

     A Form 8-K for ING USA describing the merger,  was filed on January 4, 2004
     and  includes   unaudited  pro  forma  condensed   consolidated   financial
     information as of, and for the periods ended,  September 30, 2003 and 2002,
     and  December  31,  2002,  2001,  and 2000.  Revenue and net income for the
     period ended  December 31, 2003,  had the pooling been  consummated  at the
     date of the financial  statements,  is $1,509.5  million and $57.3 million,
     respectively (unaudited).


                                       54


QUARTERLY DATA (UNAUDITED)



                                                                              

(Millions)

2003                                                   First             Second             Third            Fourth
- ----                                               ---------------   ---------------   ----------------  ----------------
Total revenue                                      $       173.1     $       150.3     $        159.8    $        130.9
                                                   ---------------   ---------------   ----------------  ----------------
Income (loss) before income taxes                          (12.4)             60.3*              (1.0)             17.0
Income tax expense (benefit)                                (4.3)             19.4               (7.8)             (4.8)
                                                   ---------------   ---------------   ----------------  ----------------
Net income (loss)                                   $       (8.1)             40.9     $          6.8    $         21.8
                                                   ===============   ===============   ================  ================

(Millions)

2002                                                   First             Second             Third            Fourth
- ----                                               ---------------   ---------------   ----------------  ----------------
Total revenue previously reported                  $        69.4     $        89.2     $        141.4    $        109.4
    Adjustment (see Note 1)                                 12.6              12.6               11.1               5.6
                                                   ---------------   ---------------   ----------------  ----------------
Total revenue restated                                      82.0             101.8              152.5             115.0
                                                   ---------------   ---------------   ----------------  ----------------
Income (loss) before income taxes                           (3.2)            (16.0)             (60.2)             37.2
Income tax expense (benefit)                                (1.0)             (5.5)             (19.2)             13.2
                                                   ---------------   ---------------   ----------------  ----------------
Income (loss) before cumulative effect
    of change in accounting principle                       (2.2)            (10.5)             (41.0)             24.0
                                                   ---------------   ---------------   ----------------  ----------------
Cumulative effect of change in accounting
    principle                                             (135.3)                -                  -                 -
                                                   ---------------   ---------------   ----------------  ----------------
Net income (loss)                                   $     (137.5)    $       (10.5)    $        (41.0)   $         24.0
                                                   ===============   ===============   ================  ================



*    The  Amendment No. 1 on Form 10-Q/A was filed with respect to the Company's
     Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2003,
     filed with the Securities  and Exchange  Commission on August 12, 2003. The
     amendment No. 1 reflected an adjustment to the Company's net income for the
     six months  ended  June 30,  2003 and did not impact  results for the three
     months ended June 30, 2003.  The  adjustment  for the six months ended June
     30,  2003  related  to a  transposition  error  in the  line  item  "Policy
     acquisition  costs  deferred," with a corresponding  tax effect in the line
     item  "Income  tax  expense   (Benefit)"  in  Part  1,  Item  I,  Condensed
     Consolidated   Statements  of  Income.   Consequently,   Part  I,  Item  2,
     Management's  Narrative Analysis of the Results of Operations and Financial
     Condition,  was  updated to reflect  these  adjustments.  Additionally,  in
     accordance with Regulation S-X, the Certifications  required by Section 302
     and Section 906 of the Sarbanes-Oxley Act of 2002 were attached as exhibits
     to the 10-Q/A in Part II, Item 6,  Exhibits  and  Reports on Form 8-K.  The
     Amendment  No. 1 did not contain  updates to reflect  any events  occurring
     after the original  August 12, 2003 filing of the  Company's  Form 10-Q for
     the quarterly period ended June 30, 2003. All information  contained in the
     Amendment  No. 1 was subject to updating and  supplementing  as provided in
     the Company's reports filed with the Securities and Exchange Commission, as
     may be amended,  for periods  subsequent to the date of the original filing
     of the Form 10-Q for the quarterly period ended June 30, 2003.


                                       55



GE>


Item 9.   Changes in  and  Disagreements  with  Accountants  on  Accounting  and
          Financial Disclosure

          None.

Item 9A.  Controls and Procedures

          a)   Within the 90-day period prior to the filing of this report,  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-14 of
               the Securities  Exchange Act of 1934).  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  have not  been any  significant  changes  in the  internal
               controls of the Company or other factors that could significantly
               affect these internal controls subsequent to the date the Company
               carried out its evaluation.


                                    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 (attached as Exhibit 14), pursuant to the
               requirements  of Section 406 of the  Sarbanes-Oxley  Act of 2002.
               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 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.


                                       56




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

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


                                       57



                                     PART IV

Item 15. Exhibits,  Consolidated  Financial  Statement  Schedules and Reports on
         Form 8-K

         (a) The following documents are filed as part of this report:
             1. Financial statements. See Item 8 on Page 18.
             2. Financial statement schedules. See Index to Consolidated
                Financial Statement Schedules on Page 62.

Exhibits

              1.(a)        Underwriting Agreement between Golden American Life
                           Insurance Company ("Golden American" or "Registrant")
                           and Directed Services, Inc., incorporated by
                           reference from Exhibit 1 to Amendment No. 9 to
                           Registrant's Registration Statement on Form S-1 filed
                           with the Securities and Exchange Commission ("SEC")
                           on or about February 17, 1998 (File No. 333-87272).

              2.(a)        Agreement and Plan of Merger dated June 25, 2003, by
                           and between USG Annuity & Life Company, United Life &
                           Annuity Insurance Company, Equitable Life Insurance
                           Company of Iowa and Golden American, incorporated by
                           reference in Exhibit 99-8 in the Company's Form 8K
                           filed with the SEC on January 2, 2004 (File No.
                           333-87270).

              3.(a)(i)     Articles of Incorporation and By-Laws Articles of
                           Incorporation of Golden American, incorporated by
                           reference from Exhibit 3(a) to Registrant's
                           Registration Statement on Form S-1 filed with the SEC
                           on June 30, 2000 (File No. 333-40596).

                   (ii)    Restated Articles of Incorporation of Golden American
                           dated June 25, 2003, providing for the
                           redomestication of the Company to Iowa, effective
                           January 1, 2004.

                   (iii)   Amendment to Articles of Incorporation of Golden
                           American to change the Company's name to ING USA
                           Annuity and Life Insurance Company dated November 11,
                           2003, effective January 1, 2004.

                (b)(i)     By-laws of Golden American, as amended, incorporated
                           by reference from Exhibit 3(b)(ii) to the
                           Registrant's Registration Statement on Form S-1 filed
                           with the SEC on June 30, 2000 (File No. 333-40596).

                   (ii)    Certificate of Amendment of the By-laws of MB
                           Variable Life Insurance Company, as amended,
                           incorporated by reference from Exhibit 3(b)(iii) to
                           Registrant's Registration Statement on Form S-1 filed
                           with the SEC on June 30, 2000 (File No. 333-40596).


                                       58




                   (iii) Restated By-laws of Golden American dated June 25,
                         2003, providing for redomestication to Iowa, effective
                         January 1, 2004.

                   (iv)  Amendment to By-laws of Golden American dated June 25,
                         2003 to change the Company's name to ING USA Annuity
                         and Life Insurance Company, effective January 1, 2004.

              4.(a)      Single Premium Deferred Modified Guaranteed Annuity
                         Contract, incorporated herein by reference to the
                         initial Registration Statement for Golden American
                         filed with the SEC on April 15, 2003 on Form S-2 (File
                         No. 333-104547).

                (b)      Single Premium Deferred Modified Guaranteed Annuity
                         Contract, incorporated herein by reference to the
                         initial Registration Statement for Golden American
                         filed with the SEC on April 15, 2003 on Form S-2 (File
                         No. 333-104548).

                (c)      Interest in Fixed Account I under Variable Annuity
                         Contracts, incorporated herein by reference to the
                         initial Registration Statement for Golden American
                         filed with the SEC on April 15, 2003 on Form S-2 (File
                         No. 333-104539).

                (d)      Interests in Fixed Account II under Variable Annuity
                         Contracts, incorporated herein by reference to the
                         initial Registration Statement for Golden American
                         filed with the SEC on April 15, 2003 on Form S-2 (File
                         No. 333-104546).

                (e)      Interest in the Guaranteed Account under Variable
                         Annuity Contracts, incorporated herein by reference to
                         the initial Registration Statement for Golden American
                         filed with the SEC on April 15, 2003 on Form S-2 (File
                         No. 333-57212).

              10.A       Material Contracts

                (a)      Service Agreement, dated as of January 1, 1994, between
                         Golden American and Directed Services, Inc.,
                         incorporated by reference from Exhibit 10(b) to a
                         Registration Statement on Form S-1 filed with the SEC
                         on April 29, 1998 (File No. 333-51353).

                (b)      Asset Management Agreement, dated January 20, 1998,
                         between Golden American and ING Investment Management
                         LLC, incorporated by reference from Exhibit 10(f) to
                         Golden American's Form 10-Q filed with the SEC on
                         August 14, 1998 (File No. 33-87272).


                                       59



                (c)      Reciprocal Loan Agreement, dated January 1, 1998, as
                         amended March 20, 1998, between Golden American and ING
                         America Insurance Holdings, Inc., incorporated by
                         reference from Exhibit 10(g) to Golden American's Form
                         10-Q filed with the SEC on August 14, 1998 (File No.
                         33-87272).

                (d)      Surplus Note, dated December 8, 1999, between Golden
                         American and First Columbine Life Insurance Company,
                         incorporated by reference from Exhibit 10(g) to
                         Amendment No. 7 to a Registration Statement for Golden
                         American on Form S-1 filed with the SEC on or about
                         January 27, 2000 (File No. 333-28765).

                (e)      Reinsurance Agreement, dated June 30, 2000, between
                         Golden American and Equitable Life Insurance Company of
                         Iowa, incorporated by reference from Exhibit 10(s) to
                         Golden American's Form 10-Q filed with the SEC on
                         August 11, 2000 (File No. 33-87272).

                (f)      Services Agreement between Golden American and the
                         affiliated companies listed on Exhibit B to that
                         Agreement, effective January 1, 2001.

                (g)      Services Agreement between Golden American and ING
                         North American Insurance Corporation, Inc., effective
                         January 1, 2001.

                (h)      Form of Shared Services  Center  Services  Agreement by
                         and  among  ING  North  America  Insurance  Corporation
                         ("Service   Provider")  and  Ameribest  Life  Insurance
                         Company,   a  Georgia   corporation;   Equitable   Life
                         Insurance  Company of Iowa,  an Iowa  corporation;  USG
                         Annuity & Life Company, an Oklahoma corporation; Golden
                         American, a Delaware corporation;  First Columbine Life
                         Insurance   Company,  a  Colorado   corporation;   Life
                         Insurance  Company of Georgia,  a Georgia  corporation;
                         Southland Life Insurance  Company, a Texas corporation;
                         Security Life of Denver Insurance  Company,  a Colorado
                         corporation;  Midwestern United Life Insurance Company,
                         an  Indiana  corporation;  and  United  Life &  Annuity
                         Insurance Company, a Texas corporation, incorporated by
                         reference from Exhibit 10(r) to Pre-Effective Amendment
                         No. 1 to a Registration  Statement on Form S-1 filed by
                         Registrant  with the SEC on or about  December 11, 2001
                         (File No. 333-70602)

                (i)      Tax Sharing Agreement between Golden American,
                         Equitable Life Insurance Company of Iowa and USG
                         Annuity and Life Company, effective January 1, 2001.

                (j)      Tax Sharing Agreement between Golden American, ING
                         America Insurance Holdings, Inc. and affiliated
                         companies, effective January 1, 2001.

                (k)      Amendment to Services Agreement between Golden American
                         and affiliated companies listed in Exhibit B to that
                         Agreement, effective January 1, 2002.


                                       60




                (l)      Amendment to Asset Management Agreement between Golden
                         American and ING Investment Management LLC, effective
                         January 1, 2003.

                (m)      Administrative Services Agreement between Golden
                         American, ReliaStar Life Insurance Company of New York
                         and affiliated companies listed on Exhibit A to the
                         Agreement, effective March 1, 2003.

                (n)      Third Amendment to the Asset Management Agreement,
                         between Golden American and ING Investment Management
                         LLC, effective August 18, 2003.

                (o)      Lease Agreement, dated as of April 16, 1998, by and
                         between Golden American and Dunwoody Associates.

                (p)      First Amendment to Lease Agreement, dated November 4,
                         1998, between Golden American and Dunwoody Associates.

                (q)      Second Amendment to Lease Agreement, dated June 1,
                         2000, between Golden American and Dunwoody Associates.

               10.B.      Reports on Form 8K

                         Form 8K Report filed January 2, 2004, to disclose the
                         redomestication, merger and name change of Golden
                         American, effective January 1, 2004, incorporated by
                         reference (File No. 033-87270).

               14.       ING Code of Ethics for Financial Professionals.

               31.1      Certificate of David A. Wheat pursuant to Section 302
                         of the Sarbanes-Oxley Act of 2002.

               31.2      Certificate  of Keith Gubbay  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 Keith Gubbay  pursuant to Section 906
                         of the Sarbanes-Oxley Act of 2002.


                                       61




               Index to Consolidated Financial Statement Schedules


                                                                                         

                                                                                            Page

Report of Independent Auditors                                                               63

I.  Summary of Investments - Other than Investments in Affiliates as of
    December 31, 2003                                                                        64

IV. Reinsurance as of and for the years ended December 31, 2003, 2002 and 2001               65

Schedules other than those listed above are omitted because they are not
required or not applicable.










                         Report of Independent Auditors


The Board of Directors
ING USA Annuity and Life Insurance Company

We have audited the  consolidated  financial  statements  of ING USA Annuity and
Life Insurance  Company  (formerly  Golden American Life Insurance  Company) and
Subsidiary as of December 31, 2003 and 2002,  and for each of the three years in
the period ended  December 31, 2003,  and have issued our report  thereon  dated
March 22, 2004.  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 22, 2004






                   ING USA Annuity and Life Insurance Company,
                 formerly Golden American Life Insurance Company
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
                                   Schedule I
          Summary of Investments - Other than Investments in Affiliates
                             As of December 31, 2003
                                   (Millions)



                                                                                                 

                                                                                                              Amount
                                                                                                             Shown on
Type of Investments                                                        Cost             Value*         Balance Sheet
                                                                      ---------------   ---------------   ----------------
Fixed maturities:
    U.S. government and government agencies and authorities           $         23.8    $         23.9    $          23.9
    State, municipalities and political subdivisions                             5.0               4.6                4.6
    Public utilities securities                                                482.1             514.1              514.1
    Other U.S. corporate securities                                          2,630.8           2,747.4            2,747.4
    Foreign securities (1)                                                     628.2             653.0              653.0
    Mortgage-backed securities                                                 790.0             791.4              791.4
    Other asset-backed securities                                              487.1             488.9              488.9
                                                                      ---------------   ---------------   ----------------
           Total fixed maturities                                            5,047.0           5,223.3            5,223.3
                                                                      ---------------   ---------------   ----------------
Total equity securities                                                          5.3               5.6                5.6
                                                                      ---------------   ---------------   ----------------
Short term investments                                                          17.7              17.7               17.7
Mortgage loans                                                                 847.6             878.1              847.6
Policy loans                                                                    17.5              17.5               17.5
                                                                      ---------------   ---------------   ----------------
           Total other investments                                    $        882.8    $        913.3    $         882.8
                                                                      ===============   ===============   ================



*    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.


                                       64



                   ING USA Annuity and Life Insurance Company,
                 formerly Golden American Life Insurance Company
          (A wholly-owned subsidiary of Lion Connecticut Holdings Inc.)
                                   Schedule IV
                             Reinsurance Inforamtion
         As of and for the years ended December 31, 2003, 2002 and 2001
                                   (Millions)



                                                                                         

                                                                                                        Percentage of
(Millions)                                   Gross           Ceded         Assumed          Net         assumed to net
                                          -------------   -------------  -------------  -------------   ---------------

Year ended December 31, 2003
Life insurance in force                     $ 154.0          $ 79.3          $ -           $ 74.7              0.0%

Year ended December 31, 2002
Life insurance in force                     $ 158.7          $ 90.7          $ -           $ 68.0              0.0%

Year ended December 31, 2001
Life insurance in force                     $ 169.3          $ 94.8          $ -           $ 74.5              0.0%




                                       65



                                   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 USA Annuity and Life Insurance Company

                                                     (Registrant)

March 25, 2004                      By /s/ David A. Wheat
- ---------------                        -----------------------------------------
    (Date)                                 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 25, 2004.

Signatures
Title

 /s/        David A. Wheat                   Director, Senior Vice President and
 --------------------------------------      Chief Financial Officer
            David A. Wheat



/s/        Keith Gubbay                      Director and President
- ---------------------------------------
           Keith Gubbay


/s/        Thomas J. McInerney               Director and Chairman
- ---------------------------------------
           Thomas J. McInerney


/s/        Jacques de Vaucleroy              Director
- ---------------------------------------
           Jacques de Vaucleroy


/s/        Kathleen A. Murphy                Director
- ---------------------------------------
           Kathleen A. Murphy




                                                                    EXHIBIT 31.1

                                  CERTIFICATION

I, David A. Wheat, certify that:

     1.   I have reviewed this annual report on Form 10-K of ING USA Annuity and
          Life Insurance Company and Subsidiary;

     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 25, 2004

By       /s/ David A. Wheat
         ----------------------------------------------------
             David A. Wheat
             Director, Senior Vice President and Chief Financial Officer
             (Duly Authorized Officer and Principal Financial Officer)



                                                                    EXHIBIT 31.2

                                  CERTIFICATION

I, Keith Gubbay, certify that:

     1.   I have reviewed this annual report on Form 10-K of ING USA Annuity and
          Life Insurance Company and Subsidiary;

     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 25, 2004

By       /s/ Keith Gubbay
         ----------------------------------------
             Keith Gubbay
             Director and President
             (Duly Authorized Officer and Principal Officer)


                                                                    EXHIBIT 32.1

                                 CERTIFICATION


Pursuant to 18 U.S.C.  ss.1350,  the undersigned  officer of ING USA Annuity and
Life Insurance  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, 2003 (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.


March 25, 2004                  By    /s/ David A. Wheat
- ---------------                       ------------------------------------------
    (Date)                                David A. Wheat
                                          Director, Senior Vice President and
                                          Chief Financial Officer



                                                                    EXHIBIT 32.2

                                  CERTIFICATION


Pursuant to 18 U.S.C.  ss.1350,  the undersigned  officer of ING USA Annuity and
Life Insurance  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, 2002 (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.


March 25, 2004                 By    /s/ Keith Gubbay
- ---------------                      -------------------------------------------
     (Date)                              Keith Gubbay
                                         Director and President


Financial Statements and Exhibits

(a)  Financial Statements of Businesses Acquired

     Included are the  financial  statements of ELIC (the survivor to the merger
     with Ameribest Life Insurance Company,  an affiliate,  on January 1, 2003),
     USG, and ULA, prepared in conformity with statutory  accounting  principles
     ("SAP")  (financial  statements  for these  entities were not  historically
     prepared in conformity with accounting principles generally accepted in the
     United  States of  America  ("GAAP")).  These  statements  include  audited
     statutory basis financial  statements for the years ended December 31, 2003
     and 2002.

     See (c) Exhibits for financial statements.

(b)  Pro Forma Financial  Information in Accordance  with Accounting  Principles
     Generally Accepted in the United States of America

     Unaudited Pro Forma Condensed Consolidated Balance Sheet as of December 31,
     2003

     Unaudited  Pro Forma  Condensed  Consolidated  Statements of Income for the
     Years Ended December 31, 2003, 2002 and 2001.

     Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements as
     of December 31, 2003, and for the periods ended December 31, 2003, 2002 and
     2001.

     The  following  unaudited  pro  forma  condensed   consolidated   financial
     information  is based on the  historical  financial  statements of ING USA,
     ELIC,  USG, and ULA, and has been prepared to illustrate the effects of the
     merger of ELIC, USG, and ULA, with and into Golden. The unaudited pro forma
     condensed  consolidated financial information is presented for illustration
     purposes only, and is not necessarily  indicative of the operating  results
     or  financial  position  that  would have  occurred  if the merger had been
     consummated,  nor is it necessarily  indicative of future operating results
     or financial position of the consolidated company.



                                       1


Unaudited Pro Forma Condensed Consolidated Balance Sheet as of December 31, 2003
- --------------------------------------------------------------------------------

                                                                                           

                                                                                              Pro Forma       Pro Forma
(Millions)                                   ING USA        ELIC         USG         ULA     Adjustments    Consolidated
                                          -------------------------------------------------------------------------------

Assets
Investments:
   Fixed maturities, available for
     sale, at fair value                  $  5,223.3     $  3,873.7   $  6,406.5   $   594.4   $       -       $16,097.9
   Equity securities, at fair value:
     Common stock                                5.6            18.1           -           -           -            23.7
     Preferred stock                               -             0.4         1.3           -           -             1.7
     Investment in mutual funds                    -            94.9           -           -           -            94.9
     Investment in subsidiaries                    -         1,799.0           -           -    (1,799.0)(1)           -
   Mortgage loans on real estate               847.6         1,027.2     1,477.0        36.8           -         3,388.6
   Real estate                                     -             1.8         2.7           -           -             4.5
   Policy loans                                 17.5           126.5        32.2         0.9           -           177.1
   Short-term investments                       17.7               -         0.3           -           -            18.0
   Other investments                               -           237.9       (72.3)        7.7      (135.0)(2)        38.3
                                          -------------------------------------------------------------------------------

Total investments                            6,111.7         7,179.5     7,847.7       639.8    (1,934.0)       19,844.7

Cash and cash equivalents                       17.9            32.3        34.0         3.7           -            87.9
Accrued investment income                       65.4            44.1        68.6         7.6           -           185.7
Reinsurance recoverable                         13.0             2.1         0.3           -           -            15.4
Receivable for securities sold                  10.2             0.1         0.3           -           -            10.6
Deferred policy acquisition costs              835.3           825.1       162.9         3.4           -         1,826.7
Value of business acquired                       8.5            64.3        34.4         4.3           -           111.5
Due from affiliates                              4.2               -           -           -           -             4.2
Other assets                                    14.7             8.0        (2.4)        0.9           -            21.2
Assets held in separate accounts            17,112.6         1,044.4           -        63.2           -        18,220.2
                                          -------------------------------------------------------------------------------
Total assets                              $ 24,193.5      $  9,199.9   $ 8,145.8   $   722.9   $(1,934.0)     $ 40,328.1
                                          ===============================================================================

Liabilities and Shareholder's Equity
Policy liabilities and accruals:
   Future policy benefits and claims
     reserves                             $  5,277.3      $  5,644.7   $ 7,298.2   $   560.8   $       -      $ 18,781.0
Notes to affiliates                            170.0               -           -           -      (135.0)(2)        35.0
Due to affiliates                                  -           (54.4)        0.2         1.4           -           (52.8)
Payables for securities purchased                  -               -           -           -           -               -
Borrowed money                                 120.1           177.0       309.8           -           -           606.9
Current income taxes                             3.9            18.4        (2.3)       (0.6)          -            19.4
Deferred income taxes                          126.0           (54.8)       10.6        (2.8)          -            79.0
Other liabilities                               31.0            94.4        82.9         1.8           -           210.1
Liabilities related to separate
  accounts                                  17,112.6         1,044.4           -        63.2           -        18,220.2
                                          -------------------------------------------------------------------------------
Total liabilities                           22,840.9         6,869.7     7,699.4       623.8      (135.0)       37,898.8
                                          -------------------------------------------------------------------------------
Shareholder's equity
   Common stock                                  2.5             5.0         2.5         8.4       (15.9)(1)(3)      2.5
   Additional paid-in capital                1,358.4         3,600.3     1,468.2       188.7    (2,815.7)(1)(3)  3,799.9
   Accumulated other comprehensive income       64.2           138.6        48.2         5.4      (112.4)(1)       144.0
   Retained deficit                            (72.5)       (1,413.7)   (1,072.5)     (103.4)    1,145.0 (1)    (1,517.1)
                                          -------------------------------------------------------------------------------
Total shareholder's equity                   1,352.6         2,330.2       446.4        99.1    (1,799.0)        2,429.3
                                          -------------------------------------------------------------------------------
Total liabilities and shareholder's
  equity                                  $ 24,193.5      $  9,199.9   $ 8,145.8     $ 722.9   $(1,934.0)     $ 40,328.1
                                          ===============================================================================



                                       2



Unaudited Pro Forma Condensed Consolidated Statement of Income for the
Year Ended December 31, 2003
- --------------------------------------------------------------------------------


                                                                                           

                                                                                                      Pro Forma        Pro Forma
(Millions)                                  ING USA         ELIC           USG            ULA        Adjustments     Consolidated
                                         -------------- ------------- -------------- -------------- --------------   --------------

Revenue:
   Premiums                               $       -      $     26.7    $       0.8    $        -      $        -      $     27.5
   Fee income                                 330.2            47.8           16.0           2.2               -           396.2
   Net investment income                      320.3           314.3          452.5          34.0           (10.2)(2)     1,110.9
   Net realized capital gains (losses)        (36.2)           (0.5)          (3.7)         11.0               -           (29.4)
   Other income (loss)                         (0.2)            4.5           (1.1)          0.6               -             3.8
                                         -------------- ------------- -------------- -------------- --------------   --------------
Total revenue                                 614.1           392.8          464.5          47.8           (10.2)        1,509.0
                                         -------------- ------------- -------------- -------------- --------------   --------------

Benefits, losses and expenses:
   Benefits:
     Interest credited and other
       benefits to policyholders              320.1           306.6          370.7          23.7               -         1,021.1
   Underwriting, acquisition, and
     insurance expenses:
       General expenses                       123.8            58.2           37.6           3.3               -           222.9
       Commissions                            250.3            37.2           48.1           0.5               -           336.1
       Policy acquisition costs deferred     (210.8)         (219.5)         (61.4)         (0.4)              -          (492.1)
   Amortization of deferred policy
     acquisition costs and value of
     business acquired                        184.7            99.4           57.8           6.1               -           348.0
   Other:
     Expense and charges reimbursed
       under modified coinsurance
       agreements                            (131.6)          132.5              -             -               -             0.9
     Interest expense                          13.7             6.5            5.7             -           (10.2)(2)        15.7
                                         -------------- ------------- -------------- -------------- --------------   --------------
Total benefits, losses and expenses           550.2           420.9          458.5          33.2           (10.2)        1,452.6
                                         -------------- ------------- -------------- -------------- --------------   --------------
Income (loss) before income taxes              63.9           (28.1)           6.0          14.6               -            56.4
Income tax expense (benefit)                    2.5           (10.5)           2.1           5.1               -            (0.8)
Equity in subsidiaries                            -            65.3              -             -           (65.3)(4)           -
                                         -------------- ------------- -------------- -------------- --------------   --------------
Net income (loss)                         $    61.4       $    47.7     $      3.9     $     9.5      $    (65.3)     $     57.2
                                         ============== ============= ============== ============== ==============   ==============



                                       3


Unaudited Pro Forma Condensed Consolidated Statement of Income for the
Year Ended December 31, 2002
- --------------------------------------------------------------------------------


                                                                                               

                                                                                                  Pro Forma        Pro Forma
(Millions)                                  ING USA        ELIC          USG          ULA        Adjustments     Consolidated
                                          ------------ ------------- ------------ ------------  --------------   --------------

Revenue:
   Premiums                               $        -    $     30.2    $     1.1    $      -      $       -         $      31.3
   Fee income                                  204.0          54.0         20.0         3.7              -               281.7
   Net investment income                       197.7         249.7        416.6        44.1          (12.2)(2)           895.9
   Net realized capital gains (losses)           4.2         (43.7)       (65.7)        2.1              -              (103.1)
   Other income (loss)                           3.5          10.3          2.4         0.1              -                16.3
                                          ------------ ------------- ------------ ------------  --------------   --------------
Total revenue                                  409.4         300.5        374.4        50.0          (12.2)            1,122.1
                                          ------------ ------------- ------------ ------------  --------------   --------------

Benefits, losses and expenses:
   Benefits:
     Interest credited and other
       benefits to policyholders               276.5         246.0        370.5        26.8              -               919.8
   Underwriting, acquisition, and
     insurance expenses:
       General expenses                        139.7          46.5         33.0         1.0              -               220.2
       Commissions                             288.7          41.5         71.7         0.6              -               402.5
       Policy acquisition costs deferred      (292.2)       (186.6)       (80.2)          -              -              (559.0)
   Amortization of deferred policy
     acquisition costs and value of
     business acquired                         127.8         126.0         44.5         3.8              -               302.1
   Other:
     Expense and charges reimbursed
       under modified coinsurance
       agreements                             (104.9)        100.9            -           -              -                (4.0)
      Interest expense                          16.0           6.9          6.1           -          (12.2)(2)            16.8
                                          ------------ ------------- ------------ ------------  --------------   --------------
Total benefits, losses and expenses            451.6         381.2        445.6        32.2          (12.2)            1,298.4
                                          ------------ ------------- ------------ ------------  --------------   --------------

Income (loss) before income taxes              (42.2)        (80.7)       (71.2)       17.8              -              (176.3)
Income tax expense (benefit)                   (12.5)        (29.0)       (24.9)        6.2              -               (60.2)
Equity in subsidiaries                             -         (76.0)           -           -           76.0(4)                -
                                          ------------ ------------- ------------ ------------  --------------   --------------

Income (loss) before cumulative effect
    of change in accounting principle      $   (29.7)    $  (127.7)    $  (46.3)    $  11.6       $   76.0        $     (116.1)
                                          ============ ============= ============ ============  ==============   ==============



                                       4

Unaudited Pro Forma Condensed Consolidated Statement of Income for the
Year Ended December 31, 2001
- --------------------------------------------------------------------------------


                                                                                               

                                                                                                     Pro Forma       Pro Forma
(Millions)                                 ING USA         ELIC           USG            ULA        Adjustments    Consolidated
                                        -------------- -------------- ------------- -------------- --------------  --------------

Revenue:
   Premiums                             $        -      $     33.2     $      1.1     $      -       $      -       $     34.3
   Fee income                                188.9            56.7           23.9          4.8              -            274.3
   Net investment income                      94.4           234.7          481.0         54.1          (14.3)(2)        849.9
   Net realized capital gains (losses)        (6.5)          (32.7)         (55.5)         1.3              -            (93.4)
   Other income (loss)                           -             9.4            1.4            -              -             10.8
                                        -------------- -------------- ------------- -------------- --------------  --------------
Total revenue                                276.8           301.3          451.9         60.2          (14.3)         1,075.9
                                        -------------- -------------- ------------- -------------- --------------  --------------

Benefits, losses and expenses:
   Benefits:
     Interest credited and other
       benefits to policyholders             209.0           179.2          356.1         38.9              -            783.2
   Underwriting, acquisition, and
     insurance expenses:
       General expenses                      119.9            94.7           23.3          3.3              -            241.2
       Commissions                           232.4            51.0           35.4          0.7              -            319.5
       Policy acquisition costs
         deferred                           (128.2)         (312.6)         (47.1)        (0.6)             -           (488.5)
   Amortization of deferred policy
     acquisition costs and value of
     business acquired                        49.6            55.6           65.3          4.4              -            174.9
   Goodwill                                    4.2            13.0           19.1          1.1              -             37.4
   Other:
     Expense and charges reimbursed
       under modified coinsurance
       agreements                           (225.6)          224.6              -            -              -             (1.0)
     Interest expense                         19.4             7.3           10.8          0.3          (14.3)(2)         23.5
                                        -------------- -------------- ------------- -------------- --------------  --------------
Total benefits, losses and expenses          280.7           312.8          462.9         48.1          (14.3)         1,090.2
                                        -------------- -------------- ------------- -------------- --------------  --------------
Income (loss) before income taxes             (3.9)          (11.5)         (11.0)        12.1              -            (14.3)
Income tax expense (benefit)                   0.1             0.5            2.8          4.6              -              8.0
Equity in subsidiaries                           -           (17.8)             -            -           17.8(4)             -
                                        -------------- -------------- ------------- -------------- --------------  --------------
Net income (loss)                       $     (4.0)     $    (29.8)    $    (13.8)  $      7.5       $   17.8       $    (22.3)
                                        ============== ============== ============= ============== ==============  ==============



                                       5




1.   Pro Forma Consolidation

     Statement of Financial Accounting Standards No. 141, Business  Combinations
     ("FAS 141"),  excludes  transfers  of net  assets  or  exchanges  of shares
     between  entities under common control,  and notes that certain  provisions
     under  Accounting  Principles  Board Opinion No. 16, Business  Combinations
     ("APB  16"),  provide  a  source  of  guidance  for such  transactions.  In
     accordance  with APB 16,  financial  information of the combined  entity is
     presented as if the entities had been  combined for the full year,  and all
     comparative  financial  statements  are  restated  and  presented as if the
     entities  had  previously   been  combined,   in  a  manner  similar  to  a
     pooling-of-interests.

     The unaudited pro forma condensed  consolidated  financial  statements have
     been prepared in a manner similar to a pooling-of-interests,  in accordance
     with the  provisions of APB 16 in order to present the condensed  financial
     position and results of  operations  of ING USA Annuity and Life  Insurance
     Company ("ING USA"),  Equitable  Life  Insurance  Company of Iowa ("ELIC"),
     United Life & Annuity  Insurance  Company  ("ULA"),  and USG Annuity & Life
     Company  ("USG"),  as if the entities had  previously  been  combined.  The
     unaudited  pro  forma  condensed  consolidated  balance  sheet  and  income
     statements  give  effect  to  the  consolidation  transaction  as if it had
     occurred on December 31, 2003 and January 1, 2000, respectively.

     Following is a description of the pro forma adjustments that have been made
     to the financial  statements.  All pro forma  adjustments  are  elimination
     entries  related to  intercompany  transactions  between the  entities,  as
     required by accounting  principles  generally accepted in the United States
     of America. There were no other pro forma adjustments.

     (1)  Prior to the merger, ING USA and USG were wholly owned subsidiaries of
          ELIC. The pro forma  adjustment  eliminates the ELIC investment in ING
          USA and USG subsidiaries.

     (2)  Prior to the merger,  ING USA had an outstanding  surplus note payable
          to ELIC.  The pro forma  adjustment  eliminates  the surplus  note and
          related interest between ING USA and ELIC.

     (3)  All of the  shares of capital  stock of ELIC,  USG,  and ULA,  will be
          canceled and retired,  and ceased to exist,  as of the merger with ING
          USA.

     (4)  Prior to the merger, ING USA and USG were wholly owned subsidiaries of
          ELIC. The pro forma  adjustment  eliminates the ELIC equity in ING USA
          and USG income.


                                       6



2.   Accounting for Goodwill and Intangible Assets

     The cumulative  effect of change in accounting  principle for the unaudited
     pro forma  condensed  consolidated  income  statements  for the year  ended
     December 31, 2002, reflects the adoption of Financial  Accounting Standards
     Board  Statement of Financial  Accounting  Standards No. 142,  Goodwill and
     Other Intangible Assets,  ("FAS 142").  During 2002, ING USA and the Merger
     Companies adopted FAS 142.

     The adoption of this standard  resulted in an  impairment  loss of $1,298.5
     million in 2002.  This  impairment  loss  represented  the entire  carrying
     amount of goodwill, net of accumulated  amortization,  and is recorded as a
     change in accounting principle for year ended December 31, 2002.

     Effective  January 1, 2002,  ING USA and the Merger  Companies  applied the
     non-amortization provision (net of tax) of the new standard, which resulted
     in an increase in net income of $37.0  million for the twelve  months ended
     December 31, 2002. Had ING USA and the Merger Companies been accounting for
     goodwill under FAS 142 for all periods presented,  the Company's net income
     (loss) would have been as follows:


                                                                             

                                                                                  Year ended
                                                                                  December 31,
        (Millions)                                                                   2001
                                                                                --------------

        Pro forma consolidated net income (loss)                                $       (22.3)
        Add back goodwill amortization, net of tax                                       37.0
                                                                                --------------
        Adjusted pro forma consolidated net income                              $        14.7
                                                                                ==============



3.   Statutory Merger

     On January 1, 2003, Ameribest Life Insurance Company ("AMB"), an affiliated
     life insurance company domiciled in Georgia, was merged with ELIC.

     As FAS 141 excludes  transfers of net assets or exchanges of shares between
     entities under common control,  the merger was based on certain  provisions
     under APB 16, which provide a source of guidance for such transactions.

     The unaudited pro forma condensed  consolidated  financial  statements have
     been prepared in a manner similar to a pooling-of-interests,  in accordance
     with the provisions of APB 16, in order to present the condensed results of
     operations of ELIC and AMB as if the entities had previously been combined.
     The pro forma condensed  consolidated  income statements give effect to the
     consolidation transaction as if it had occurred on January 1, 2001.




(c)    Exhibits

       Reference
       Number         Page       Exhibit Description

       99.1           1-40       Audited  statutory  basis  financial
                                 statements for the years ended  December 31,
                                 2003 and 2002, for Equitable Life Insurance
                                 Company of Iowa, including Report of
                                 Independent Auditors.

       99.2           1-33       Audited statutory basis financial  statements
                                 for the years ended December 31,  2003 and
                                 2002, for USG Annuity & Life Company, including
                                 Report of Independent Auditors.

       99.3           1-32       Audited  statutory  basis  financial
                                 statements for the years ended  December 31,
                                 2003 and 2002, for United Life & Annuity
                                 Insurance Company, including Report of
                                 Independent Auditors.

                                                                    Exhibit 99.1



                         Report of Independent Auditors

Board of Directors and Stockholder
ING USA Annuity and Life Insurance Company

We have audited the  accompanying  statutory  basis balance  sheets of Equitable
Life Insurance Company of Iowa ("the Company" which,  effective January 1, 2004,
merged with an affiliate ING USA Annuity and Life Insurance Company, an indirect
wholly owned subsidiary of ING America Insurance Holdings,  Inc.) as of December
31, 2003 and 2002,  and the related  statutory  basis  statements of operations,
changes in capital and surplus,  and cash flows for the years then ended.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

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

In our opinion,  because of the effects of the matter described in the preceding
paragraph,  the financial statements referred to above do not present fairly, in
conformity with accounting  principles  generally accepted in the United States,
the financial  position of Equitable Life Insurance  Company of Iowa at December
31,  2003 and 2002 or the  results of its  operations  or its cash flows for the
years then ended.


                                       1


However,  in our opinion,  the  financial  statements  referred to above present
fairly,  in all material  respects,  the  financial  position of Equitable  Life
Insurance  Company of Iowa at December 31, 2003 and 2002, and the results of its
operations  and its cash  flows for the years then  ended,  in  conformity  with
accounting practices prescribed or permitted by the Iowa Insurance Division.



                                                               /s/ Ernst & Young


March 22, 2004



                                       2


                    Equitable Life Insurance Company of Iowa
                        Balance Sheets - Statutory Basis


                                                                                                  

                                                                                            December 31
                                                                                     2003                 2002
                                                                                -----------------------------------
                                                                                           (In Thousands)
Admitted assets
Cash and invested assets:
  Bonds                                                                          $ 3,758,375          $ 3,207,349
  Preferred stocks                                                                       441                  441
  Common stocks                                                                      112,959              120,285
  Subsidiaries                                                                     1,073,826              811,079
  Mortgage loans                                                                   1,024,031              864,597
  Real estate, less accumulated depreciation (2003-$0;
    2002-$339)                                                                         1,800                3,651
  Contract loans                                                                     126,488              130,790
  Other invested assets                                                              247,753              180,120
  Cash and short-term investments                                                    136,325               28,002
                                                                                -----------------------------------
Total cash and invested assets                                                     6,481,998            5,346,314
Deferred and uncollected premiums, less loading (2003- $801,
  2002- $785)                                                                         63,386               64,607
Accrued investment income                                                             44,056               47,007
Reinsurance balances recoverable                                                       1,805                  785
Data processing equipment, less accumulated depreciation
  (2003-$6,791; 2002-$5,459)                                                              58                  186
Indebtedness from related parties                                                      5,015              108,320
Federal income tax recoverable (including $20,472 and $571 net
  deferred tax assets at December 31, 2003 and 2002, respectively)                    20,472               53,912
Separate account assets                                                            1,044,925              959,377
Other assets                                                                         442,871              303,168
                                                                                -----------------------------------
Total admitted assets                                                            $ 8,104,586          $ 6,883,676
                                                                                ===================================



   The accompanying notes are an integral part of these financial statements.

                                        3


                    Equitable Life Insurance Company of Iowa
                        Balance Sheets - Statutory Basis


                                                                                                  
                                                                                          December 31
                                                                                      2003             2002
                                                                                ----------------------------------
                                                                                          (In Thousands,
                                                                                      except share amounts)
Liabilities and capital surplus
Liabilities:
  Policy and contract liabilities:
    Life and annuity reserves                                                    $ 4,818,747        $ 4,294,323
    Deposit type contracts                                                           620,717            190,201
    Policyholders' funds                                                                 252                310
    Dividends payable                                                                 16,905             23,795
    Unpaid claims                                                                      1,195              2,227
                                                                                ----------------------------------
  Total policy and contract liabilities                                            5,457,816          4,510,856
  Accounts payable and accrued expenses                                               36,740             31,714
  Indebtedness to related parties                                                    133,258             66,265
  Asset valuation reserve                                                             38,410             26,123
  Interest maintenance reserve                                                        29,987             15,472
  Federal income taxes payable                                                        18,417                  -
  Borrowed money, net                                                                176,983            148,996
  Other liabilities                                                                  (13,244)           (19,337)
  Separate account liabilities                                                     1,044,925            959,377
                                                                                ----------------------------------
Total liabilities                                                                  6,923,292          5,739,466
Capital and surplus:
   Common stock: $1.00 par value; authorized 7,500,000 shares,
     issued and outstanding 5,000,300 shares                                           5,000              5,000
   Paid in and contributed surplus                                                 1,236,632          1,236,632
   Unassigned deficit                                                                (60,338)           (97,422)
                                                                                ----------------------------------
Total capital and surplus                                                          1,181,294          1,144,210
                                                                                ----------------------------------
Total liabilities and capital and surplus                                        $ 8,104,586        $ 6,883,676
                                                                                ==================================



   The accompanying notes are an integral part of these financial statements.

                                        4


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


                                                                                                 

                                                                                     Year ended December 31
                                                                                     2003              2002
                                                                                ----------------------------------
                                                                                         (In Thousands)
Premiums and other revenues:
   Life, annuity, and accident and health premiums                               $ 2,133,311         $ 1,839,818
   Policy proceeds and dividends left on deposit                                       2,026               1,840
   Net investment income                                                             307,296             247,193
   Amortization of interest maintenance reserve                                       (2,855)             (1,930)
   Commissions, expenses paid and other miscellaneous expenses                            86                 179
   Other income                                                                       17,534              23,058
                                                                                ----------------------------------
Total premiums and other revenues                                                  2,457,398           2,110,158
Benefits paid or provided:
  Death benefits                                                                      41,587              44,630
  Annuity benefits                                                                   114,717             124,590
   Surrender benefits                                                                683,949             692,942
   Interest on policy or contract funds                                               10,524               5,440
   Other benefits                                                                      6,398               7,943
   Increase in life, annuity, and accident and health reserves                     1,433,202           1,201,144
   Net transfers from separate accounts                                             (121,443)           (135,686)
                                                                                ----------------------------------
Total benefits paid or provided                                                    2,168,934           1,941,003
Insurance expenses:
  Commissions                                                                        206,214             158,533
  General expenses                                                                    54,442              44,751
  Insurance taxes, licenses and fees, excluding federal income taxes                   2,581               3,824
  Other deductions                                                                     2,281                 756
                                                                                ----------------------------------
Total insurance expenses                                                             265,518             207,864
                                                                                ----------------------------------
Gain (loss) from operations before policyholder dividends, federal
  income taxes and net realized capital gains (losses)                                22,946             (38,709)
Dividends to policyholders                                                            13,683              23,406
                                                                                ----------------------------------
Gain (loss) from operations before federal income taxes and net realized
   capital gains (losses)                                                              9,263             (62,115)
Federal income taxes                                                                  26,865              37,810
                                                                                ----------------------------------
Loss from operations before net realized capital gains (losses)                      (17,602)            (99,925)
Net realized capital gains (losses) net of income tax expense (benefit)
   2003 - $(9,263) and 2002 - $(10,546); and excluding net transfers to the
   interest maintenance reserve 2003 - $11,660 and 2002 - $3,157                       2,597             (22,521)
                                                                                ----------------------------------
Net loss                                                                         $   (15,005)        $  (122,446)
                                                                                ==================================



   The accompanying notes are an integral part of these financial statements.

                                        5


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


                                                                                            

                                                                                      Year ended December 31
                                                                                      2003              2002
                                                                                ----------------  ----------------
                                                                                           (In Thousands)
Common stock:
  Balance at beginning and end of year                                          $     5,000          $     5,000
                                                                                -------------        -------------
Paid-in and contributed surplus:
   Balance at beginning of year                                                   1,236,632              721,632
   Capital contributions                                                                  -              515,000
                                                                                -------------        -------------
   Balance at end of year                                                         1,236,632            1,236,632
                                                                                -------------        -------------
Unassigned deficit:
   Balance at beginning of year                                                     (97,422)             329,096
   Net loss                                                                         (15,005)            (122,446)
   Change in net unrealized capital gains or losses                                  40,085             (307,450)
   Change in nonadmitted assets                                                       7,194              (58,896)
   Change in asset valuation reserve                                                (12,287)                 670
   Change in net deferred income tax                                                 17,097               61,604
                                                                                -------------        -------------
   Balance at end of year                                                           (60,338)             (97,422)
                                                                                -------------        -------------
Total capital and surplus                                                       $ 1,181,294          $ 1,144,210
                                                                                =============        =============



   The accompanying notes are an integral part of these financial statements.

                                        6


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


                                                                                         

                                                                                        Year ended December 31
                                                                                     2003                2002
                                                                                -------------       ---------------
                                                                                          (In Thousands)
Operations
Premiums, policy proceeds, and other
  considerations received, net of reinsurance paid                              $  2,134,739        $    1,780,915
Net investment income received                                                       375,667               293,438
Commissions, expenses paid and miscellaneous expenses                             (1,130,672)              (920,278)
Benefits paid                                                                       (990,503)             (875,116)
Net transfers from separate accounts                                                 125,168               148,848
Dividends paid to policyholders                                                      (20,097)              (23,568)
Federal income taxes received (paid)                                                  54,155               (47,836)
Other revenues                                                                        19,771                24,690
                                                                                -------------       ---------------
Net cash provided by operations                                                      568,228               381,093

Investment activities
Proceeds from sales, maturities, or repayments of investments:
  Bonds                                                                            4,136,759             3,714,591
  Preferred and common stocks                                                         28,835                   357
  Mortgage loans                                                                     164,802               103,567
  Real estate                                                                          1,550                 2,241
  Other invested assets                                                                  970                51,647
  Net (losses) gains on cash and short term investments                                 (312)                    3
  Miscellaneous proceeds                                                                 139                84,645
                                                                                -------------        --------------
Net proceeds from sales, maturities, or repayments of investments                  4,332,743             3,957,051

Cost of investments acquired:
  Bonds                                                                            4,739,924             4,117,843
  Preferred and common stocks                                                        246,024               556,492
  Mortgage loans                                                                     324,206               121,122
  Other invested assets                                                                  509                   844
  Miscellaneous applications                                                          71,432               106,949
                                                                                -------------        --------------
Total cost of investments acquired                                                 5,382,095             4,903,250
Net change in contract loans                                                           4,302                 9,638
                                                                                -------------        --------------
Net cash used in investment activities                                            (1,045,050)             (936,561)

Financing and miscellaneous activities
Cash provided:
  Capital and surplus paid-in                                                              -               506,300
  Borrowed money                                                                      27,987                13,008
  Net deposits on deposit-type contract funds                                        412,265                21,616
  Other uses                                                                         144,893               (42,858)
                                                                                -------------        --------------
Net cash provided by financing and miscellaneous activities                          585,145               498,066
                                                                                -------------        --------------
Net change in cash and short-term investments                                        108,323               (57,402)
Cash and short-term investments:
   Beginning of year                                                                  28,002                85,404
                                                                                -------------        --------------
   End of year                                                                  $    136,325         $      28,002
                                                                                =============        ==============



   The accompanying notes are an integral part of these financial statements.

                                        7


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

1.   Nature of Operations and Significant Accounting Policies

     Equitable Life Insurance Company of Iowa (the Company) is domiciled in Iowa
     and is a wholly owned subsidiary of Lion Connecticut Holdings,  Inc., which
     is a wholly-owned  subsidiary of ING America Insurance Holdings, Inc. ("ING
     AIH"). Effective January 1, 2004, the Company merged into an affiliate, ING
     USA Annuity and Life Insurance Company,  a wholly-owned  subsidiary of Lion
     Connecticut Holdings,  Inc.

     The Company  offers  various  insurance  products  including  deferred  and
     immediate  annuities,   variable  annuities,  and  interest  sensitive  and
     traditional  life  insurance.  These products are marketed by the Company's
     career agency force,  independent  insurance  agents,  broker/dealers,  and
     financial  institutions.  The Company's  primary customers are individuals.
     The Company is  presently  licensed in 49 states,  the District of Columbia
     and Puerto Rico.

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

     On December 12, 2002, the Board of Directors of the Company approved a plan
     of merger  with an  affiliate  of the  Company,  Ameribest  Life  Insurance
     Company,  a Georgia  domiciled  company,  effective  January 1,  2003.  The
     Company was the surviving corporation of the transaction.  The 1,666,666.67
     issued and  outstanding  shares of Ameribest  Life  Insurance  Company were
     retired and canceled  upon the effective  time and date of the merger.  The
     Georgia  Department  of Insurance  approved the merger on December 18, 2002
     and the Iowa  Department  of Insurance  approved the merger on December 27,
     2002,  with the  effective  date of the merger being  January 1, 2003.  The
     accompanying  financial  statements have been restated as though the merger
     took place  prior to all periods  presented.  Pre-merger  separate  company
     revenue,  net loss and other capital and surplus adjustments for the twelve
     months ended December 31, 2002,  were  $2,082,573,000,  $(119,795,000)  and
     $210,415,000 respectively for the Company and $27,585,000, $(2,651,000) and
     $513,000 respectively for Ameribest.

     Basis of Presentation

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

                                       8


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

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

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

     SSAP 31 applies to derivative  transactions  prior to January 1, 2003.  The
     Company also follows the newly adopted hedge accounting guidance in SSAP 86
     for derivative transactions entered into or modified on or after January 1,
     2003. Under this guidance, derivatives that are deemed effective hedges are
     accounted for in a manner which is consistent  with the  underlying  hedged
     item.  Derivatives  used  in  hedging  transactions  that do not  meet  the
     requirements  of SSAP 86 as an  effective  hedge are  carried at fair value
     with the change in value recorded in surplus as unrealized gains or losses.
     Embedded  derivatives  are not  accounted  for  separately  from  the  host
     contract.  Under GAAP, the effective and  ineffective  portions of a single
     hedge  are  accounted  for  separately.  An  embedded  derivative  within a
     contract  that  is  not  clearly  and  closely   related  to  the  economic
     characteristics  and risk of the host contract is accounted for  separately
     from the host  contract  and valued and  reported  at fair  value,  and the
     change in fair value for cash flow hedges is  credited or charged  directly
     to a separate component of shareholders' equity rather than to income as
     required for fair value hedges.

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

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

                                       9


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

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

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

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

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

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

                                       10


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

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

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

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

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

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

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

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

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

                                       11


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

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

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

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

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

     Statements of Cash Flows: Cash and short-term investments in the statements
     of  cash  flows  represent  cash  balances  and  investments  with  initial
     maturities of one year or less.  Under GAAP, the  corresponding  caption of
     cash and cash  equivalents  include  cash  balances  and  investments  with
     initial maturities of three months or less.

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

     Other significant accounting practices are as follows:

     Investments

     Investments are stated at values prescribed by the NAIC, as follows:

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

                                       12


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

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

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

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

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

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

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

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

                                       13


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

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

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

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

          Contract loans are reported at unpaid principal balances.

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

          For reverse repurchase agreements,  Company policies require a minimum
          of 95%  of the  fair  value  of  securities  purchased  under  reverse
          repurchase agreements to be maintained as collateral.  Cash collateral
          received is  invested in  short-term  investments  and the  offsetting
          collateral liability is included in miscellaneous liabilities.

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

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

          Partnership  agreements,  which are included in other invested assets,
          are reported at the underlying audited GAAP equity of the investee.

          Residual  collateralized  mortgage obligations,  which are included in
          other  invested  assets,  are  reported  at  amortized  cost using the
          effective interest rate method.

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

          Cash  on  hand  includes  cash   equivalents.   Cash  equivalents  are
          short-term  investments that are both readily  convertible to cash and
          have an original  maturity  date of three  months or less.  Short-term
          investments are carried at amortized cost, which  approximates  market
          value.

                                       14


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

     Aggregate Reserve for Life Policies and Contracts

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

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

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

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

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

     The amount of insurance in force for which the gross premiums are less than
     the net  premiums,  according to the standard of valuation  required by the
     State of Iowa is  $239,161,000 at December 31, 2003. The amount of reserves
     for  policies  on  which  gross  premiums  are less  than the net  premiums
     deficiency reserves is $1,514,000 at December 31, 2003.

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

     Reinsurance

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

                                       15


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

     Data Processing Equipment

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

     Participating Insurance

     Participating business approximates less than 12% of the Company's ordinary
     life insurance in force and less than 1% of premium  income.  The amount of
     dividends  to be paid is  determined  annually  by the Board of  Directors.
     Amounts  allocable to  participating  policyholders  are based on published
     dividend projections or expected dividend scales.  Dividends of $13,683,000
     and $23,406,000 were incurred 2003 and 2002, respectively.

     Pension Plans

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

     Nonadmitted Assets

     Nonadmitted assets are summarized as follows:


                                                                                                

                                                                                             December 31
                                                                                     2003                   2002
                                                                                ----------------      ---------------
                                                                                           (In Thousands)

     Deferred federal income taxes                                              $     154,178         $     160,490
     Agents' debt balances                                                                376                   267
     Furniture and equipment                                                            2,668                 4,337
     Leasehold improvements                                                               902                 1,033
     Deferred and uncollected premium                                                     145                   426
     Commuted commission                                                                  829                 1,108
     Suspense debts                                                                     4,264                 3,586
     Other                                                                                922                   231
                                                                                ----------------      ---------------
     Total nonadmitted assets                                                   $     164,284         $     171,478
                                                                                ================      ===============



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


                                       16


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

     Cash Flow Information

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

     The Company  borrowed  $665,500,000  and repaid  $698,900,000  in 2003, and
     borrowed $1,267,535,000 and repaid $1,267,535,000 in 2002. These borrowings
     were on a short-term  basis at an interest rate that  approximated  current
     money market rates and exclude  borrowings  from reverse dollar  repurchase
     transactions.  Interest  paid on borrowed  money was  $61,876 and  $206,000
     during 2003 and 2002, respectively.

     Separate Accounts

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

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

     Reclassifications

     Certain  prior year  amounts in the  Company's  statutory  basis  financial
     statements  have  been  reclassified  to  conform  to  the  2003  financial
     statement presentation.


2.   Permitted Statutory Basis Accounting Practices

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

     The Company is required to identify those significant  accounting practices
     that are permitted,  and obtain written  approval of the practices from the
     Iowa Division of Insurance.  As of December 31, 2003 and 2002,  the Company
     had no such permitted accounting practices.


                                      17


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

3.   Investments

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


                                                                                                          

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

     At December 31, 2003:
     U.S. Treasury securities                                                   $   63,442   $      746  $       41   $   64,147
       obligations of U.S. government
       corporations and agencies
     States, municipalities,
       and political subdivisions                                                   15,248           12       1,208       14,052
     Foreign government                                                             95,347        9,942         525      104,764
     Public utilities securities                                                   358,013       18,034       2,097      373,950
     Corporate securities                                                        1,767,783       96,572      12,490    1,851,865
     Mortgage-backed securities                                                    947,342       17,669      16,982      948,029
     Commercial mortgage-backed securities                                         172,654       11,602         584      183,672
     Other structured securities                                                   339,186        5,674      11,660      333,200
                                                                                -----------  ----------  -----------  ----------
     Total fixed maturities                                                      3,759,015      160,251      45,587    3,873,679
                                                                                -----------  ----------  -----------  ----------
     Preferred stocks                                                                  441            -           -          441
     Common stocks                                                                 108,680        4,304          25      112,959
                                                                                -----------  ----------  -----------  ----------
     Total equity securities                                                       109,121        4,304          25      113,400
                                                                                -----------  ----------  -----------  ----------
     Total                                                                      $3,868,136   $  164,555  $   45,612   $3,987,079
                                                                                ===========  ==========  ===========  ==========
     December 31, 2002:
     U.S. Treasury securities and
       obligations of U.S. government
       corporations and agencies                                                $   23,522   $    1,617  $        -   $   25,139
     States, municipalities,
       and political subdivisions                                                      248           11           -          259
     Foreign government                                                            172,130       12,466       4,538      180,058
     Public utilities securities                                                   213,753       10,027       3,722      220,058
     Corporate securities                                                        1,508,444       97,591      12,406    1,593,629
     Mortgage-backed securities                                                    911,369       41,639      20,820      932,188
     Other structured securities                                                   378,523       23,113      19,667      381,969
                                                                                -----------  ----------  -----------  ----------
     Total fixed maturities                                                      3,207,989      186,464      61,153    3,333,300
                                                                                -----------  ----------  -----------  ----------
     Preferred stocks                                                                  441            -           -          441
     Common stocks                                                                 120,051          234           -      120,285
                                                                                -----------  ----------  -----------  ----------
     Total equity securities                                                       120,492          234           -      120,726
                                                                                -----------  ----------  -----------  ----------
     Total                                                                      $3,328,481   $  186,698  $   61,153   $3,454,026
                                                                                ===========  ==========  ===========  ==========



                                      18


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

     As of December 31, 2003, the aggregate fair value of debt  securities  with
     unrealized  losses and the time period that cost exceeded fair value are as
     follows:


                                                                           

                                                 More than 6
                                               months and less
                           Less than 6          than 12 months      More than 12
                        months below cost         below cost       months below cost           Total
                       -------------------  -------------------  -------------------   ------------------
                                                         (In Thousands)

     Fair value         $     521,371        $     315,592        $      53,556         $    890,519
     Unrealized loss            4,839               21,102               19,646               45,587



     Of the  unrealized  losses  more  than 6 months  and less than 12 months in
     duration of $21,102,000,  there were  $4,481,000 in unrealized  losses that
     are  primarily  related to interest  rate  movement or spread  widening for
     other than credit-related reasons.  Business and operating fundamentals are
     performing as expected.  The remaining  unrealized losses of $16,621,000 as
     of December 31, 2003 included the following significant items:

          $9,004,000  of  unrealized  losses  related  to  mortgage-backed   and
          structure  securities  reviewed  for  impairment  under  the  guidance
          prescribed by SSAP No. 43 Loan-backed and Structured Securities.  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  fair   value  was
          $118,777,000.

          $4,324,000  of  unrealized   losses  related  to  the   energy/utility
          industry,  for which the fair value was $75,347,000.  During 2003, the
          energy sector recovered due to a gradually improving economic picture.
          Current  analysis  indicates  the debt will be serviced in  accordance
          with the contractual terms.

          $1,895,000 of unrealized losses relating to non-domestic  issues, with
          no unrealized  loss  exposure per country in excess of $1,858,000  for
          which the fair  value was  $11,796,000.  Credit  exposures  are in the
          beverage industry in Italy and Great Britain.

          $1,398,000     of     unrealized     losses     related     to     the
          telecommunications/cable/media  industry, for which the fair value was
          $26,033,000.  During  2003,  the sector  recovered  somewhat  due to a
          gradually  improving economy.  Credit exposure is primarily focused in
          what management believes to be the largest and most financially secure
          companies in the sector.


                                       19


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

     Of the  unrealized  losses more than 12 months in duration of  $19,645,000,
     there were  $197,000 in  unrealized  losses that are  primarily  related to
     interest  rate  movement or spread  widening for other than  credit-related
     reasons.  Business and operating  fundamentals  are performing as expected.
     The remaining  losses of  $19,448,000  as of December 31, 2003 included the
     following significant items:

          $17,930,000  of  unrealized  losses  related  to  mortgage-backed  and
          structured  securities  reviewed  for  impairment  under the  guidance
          prescribed by SSAP No. 43 Loan-backed and Structured Securities.  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 fair value was $31,213,000.

          $654,000 of unrealized  losses  related to the airline  industry,  for
          which  the fair  value  was  $10,725,000.  During  2003,  the  airline
          industry   continued  to  suffer  from  decreased   passenger  volumes
          partially offset by a gradually improving economy. The majority of the
          airline   investments  are  comprised  of  Enhanced   Equipment  Trust
          Certificates for which the specific collateral is represented by newer
          models that are expected to be retained as individual  airlines reduce
          their fleets.

          The remaining  unrealized  losses  totaling  $864,000 relate to a fair
          value of $9,161,000.

     The amortized  cost and fair value of  investments in bonds at December 31,
     2003, by contractual  maturity,  are shown below.  Expected  maturities may
     differ from contractual  maturities because borrowers may have the right to
     call or prepay obligations with or without call or prepayment penalties.


                                                                                            

                                                                                     Amortized           Fair
                                                                                       Cost              Value
                                                                                ----------------  ----------------
                                                                                           (In Thousands)
     December 31, 2003
     Maturity:
       Due in 1 year or less                                                    $     23,004      $      23,270
       Due after 1 year through 5 years                                              948,836            997,266
       Due after 5 years through 10 years                                            950,055            997,168
       Due after 10 years                                                            377,938            391,074
                                                                                ----------------  ----------------
                                                                                   2,299,833          2,408,778

     Mortgage-backed securities                                                      947,342           948,029
     Commercial mortgage-backed securities                                           172,654           183,672
     Other structured securities                                                     339,186           333,200
                                                                                ----------------  ----------------
     Total                                                                      $  3,759,015      $  3,873,679
                                                                                ================  ================


     At December 31, 2003,  investments  in  certificates  of deposit and bonds,
     with an admitted  asset  value of  $2,434,000,  were on deposit  with state
     insurance departments to satisfy regulatory requirements.


                                       20


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

     Reconciliation  of  bonds  from  amortized  cost to  carrying  value  as of
     December 31, 2003 and 2002 is as follows:


                                                                                            

                                                                                            December 31
                                                                                       2003              2002
                                                                                ----------------  ----------------
                                                                                           (In Thousands)

     Amortized cost                                                             $   3,759,015     $   3,207,989
     Less nonadmitted bonds                                                              (640)             (640)
                                                                                ----------------  ----------------
     Carrying value                                                             $   3,758,375     $   3,207,349
                                                                                ================  ================



     Proceeds from the sales of  investments  in bonds and other fixed  maturity
     interest  securities were  $2,329,158,000  and  $2,334,028,000  in 2003 and
     2002,  respectively.  Gross gains of $48,928,000  and $43,441,000 and gross
     losses of $11,521,000 and $37,946,000  during 2003 and 2002,  respectively,
     were realized on those sales.  A portion of the gains  realized in 2003 and
     2002 has been  deferred  to  future  periods  in the  interest  maintenance
     reserve.

     Major categories of net investment income are summarized as follows:


                                                                                            

                                                                                            December 31
                                                                                       2003              2002
                                                                                ----------------  ----------------
                                                                                           (In Thousands)

     Equity securities - affiliated                                             $      5,349      $         35
     Equity securities - unaffiliated                                                    215                 -
     Bonds                                                                           222,611           249,688
     Mortgage loans                                                                   67,158            66,004
     Contract loans                                                                    6,464             7,840
     Real estate                                                                         367               757
     Other                                                                            26,435           (58,291)
                                                                                ----------------  ----------------
     Total investment income                                                         328,599           266,033

     Investment expenses                                                             (21,303)          (18,840)
                                                                                ----------------  ----------------
     Net investment income                                                      $    307,296      $    247,193
                                                                                ================  ================


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


                                                                                            

                                                                                            December 31
                                                                                       2003              2002
                                                                                ----------------  ----------------
                                                                                           (In Thousands)

     Investment purchase commitments                                            $     37,678      $       47,317




                                       21


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

     The Company entered into reverse dollar repurchase transactions to increase
     its return on investments and improve liquidity. Reverse dollar repurchases
     involve a sale of securities  and an agreement to repurchase  substantially
     the same  securities  as those sold.  The reverse  dollar  repurchases  are
     accounted for as short term  collateralized  financing  and the  repurchase
     obligation is reported in borrowed money. The repurchase obligation totaled
     $126,983,000  and $95,972,777 at December 31, 2003 and 2002,  respectively.
     The securities  underlying these agreements are mortgage-backed  securities
     with a book  value of  $126,317,000  and  $95,936,000  and a fair  value of
     $127,423,000  and $97,433,000 at December 31, 2003 and 2002,  respectively.
     The securities  have a weighted  average coupon of 5.4% and have maturities
     ranging  from  December  2018  through  December  2033.  The  primary  risk
     associated   with   short-term   collateralized   borrowings  is  that  the
     counterparty may be unable to perform under the terms of the contract.  The
     Company's  exposure is limited to the excess of the net replacement cost of
     the securities over the value of the short-term investments,  which was not
     material at December 31, 2003. The Company believes the  counterparties  to
     the reverse dollar  repurchase  agreements are financially  responsible and
     that the counterparty risk is minimal.

     The  Company   participates  in  reverse  repurchase   transactions.   Such
     transactions include the sale of corporate securities to a major securities
     dealer and a simultaneous  agreement to repurchase the same security in the
     near term.  The  proceeds are invested in new  securities  of  intermediate
     durations.  As of December 31, 2003 and 2002,  the amounts  outstanding  on
     these  agreements  were $0 and  $3,000,000,  respectively.  The  securities
     underlying  these  agreements are  mortgage-backed  securities  with a book
     value  of $0 and  $3,135,000  and a fair  value  of $0  and  $3,163,000  at
     December 31, 2003 and 2002, respectively.

     The maximum and minimum lending rates for new long-term commercial mortgage
     loans during 2003 were 6.20% and 2.78%.  Fire  insurance is required on all
     properties  covered by mortgage loans and must at least equal the excess of
     the loan over the maximum  loan which would be permitted by law on the land
     without the buildings.

     The maximum  percentage  of any loan to the value of collateral at the time
     of  the  loan,  exclusive  of  insured  or  guaranteed  or  purchase  money
     mortgages, was 89.7% on commercial properties. As of December 31, 2003, the
     Company held no mortgages  with interest more than 180 days overdue.  Total
     interest  due on mortgages as of December 31, 2003 and 2002 was $54,000 and
     $23,000, respectively.


4.   Derivative Financial Instruments Held for Purposes Other than Trading

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


                                       22

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

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

     The Company uses S&P Options to hedge against an increase in the S&P Index.
     Such increase  results in increased  reserve  liabilities,  and the options
     offset  this  increased  expense.  The  options  are  accounted  for  in  a
     consistent manner with the underlying  reserve  liabilities,  both of which
     are  carried  at far value  with the change in value  running  through  the
     income  statement.  If the options mature in the money, the amount received
     is  recorded  in income to offset the  increased  expense  for the  reserve
     liabilities.

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

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

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

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

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


                                       23


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

     The table below summarizes the Company's  interest rate contracts  included
     in other invested assets at December 31, 2003 and 2002:


                                                                                                 

                                                                                 Notional    Carrying      Fair
                                                                                  Amount       Value       Value
                                                                                ----------   ----------   ---------
                                                                                           (In Thousands)

     December 31, 2003
     Interest rate contracts:
       Swaps                                                                    $  316,584   $        -   $  (9,103)
       Caps owned                                                                  595,000        1,231          10
       Options owned                                                             1,287,802      100,942     100,942
                                                                                ----------   ----------   ---------
     Total derivatives                                                          $2,199,386   $  102,173   $  91,849
                                                                                ==========   ==========   =========

     December 31, 2002
     Interest rate contracts:
       Swaps                                                                    $  266,098   $        -   $  (4,428)
       Caps owned                                                                  743,000        2,508         908
       Options owned                                                               856,438       30,325      30,325
                                                                                ----------   ----------   ---------
     Total derivatives                                                          $1,865,536   $   32,833   $  26,805
                                                                                ==========   ==========   =========



5.   Concentrations of Credit Risk

     The  Company  held  less-than-investment-grade   corporate  bonds  with  an
     aggregate book value of $244,590,000 and $215,967,000 and with an aggregate
     market  value of  $256,968,000  and  $201,208,000  at December 31, 2003 and
     2002,  respectively.  Those  holdings  amounted  to 6.5%  of the  Company's
     investments  in bonds and 3.5% of total  admitted  assets at  December  31,
     2003.   The  holdings  of   less-than-investment-grade   bonds  are  widely
     diversified and of satisfactory  quality based on the Company's  investment
     policies and credit standards.

     The Company held  unrated  bonds of  $96,917,000  and  $73,548,000  with an
     aggregate NAIC market value of $99,937,000  and $79,056,000 at December 31,
     2003 and 2002, respectively.  The carrying value of these holdings amounted
     to 2.5% of the  Company's  investment  in bonds  and 1.4% of the  Company's
     total admitted assets at December 31, 2003.

     At  December  31,  2003,  the  Company's  commercial  mortgages  involved a
     concentration  of  properties  located  in  California  (18.74%)  and Texas
     (9.18%). The remaining commercial mortgages relate to properties located in
     38 other states. The portfolio is well diversified; covering many different
     types  of  income-producing  properties  on which  the  Company  has  first
     mortgage liens. The maximum mortgage outstanding on any individual property
     is $29,000,000.


                                       24


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

6.   Annuity Reserves

     At December 31, 2003 and 2002, the Company's  annuity  reserves,  including
     those held in separate  accounts  and  deposit  fund  liabilities  that are
     subject  to   discretionary   withdrawal   with   adjustment,   subject  to
     discretionary   withdrawal   without   adjustment,   and  not   subject  to
     discretionary withdrawal provisions are summarized as follows:


                                                                                         

                                                                                   Amount       Percent
                                                                                -------------  ----------
                                                                                     (In Thousands)

     December 31, 2003
     Subject to discretionary withdrawal (with adjustment):
       With market value adjustment                                             $  2,005,225      34.0%
       At book value less surrender charge                                         1,270,988      21.5
        At fair value                                                              1,020,807      17.3
                                                                                -------------  ----------
     Subtotal                                                                      4,297,020      72.8

     Subject to discretionary withdrawal (without adjustment):
       At book value with minimal or no charge or adjustment                         716,305      12.1
     Not subject to discretionary withdrawal                                         885,463      15.1
                                                                                -------------  ----------
     Total annuity reserves and deposit
       fund liabilities before reinsurance                                         5,898,788     100.0%
                                                                                               ==========
     Less reinsurance ceded                                                          556,052
                                                                                -------------
     Net annuity reserves and deposit fund liabilities                          $  5,342,736
                                                                                =============
     December 31, 2002
     Subject to discretionary withdrawal (with adjustment):
       With market value adjustment                                             $  1,813,570      37.2%
       At book value less surrender charge                                           864,057      17.7
       At fair value                                                               1,079,649      22.2
                                                                                -------------  ----------
     Subtotal                                                                      3,757,276      77.1

     Subject to discretionary withdrawal (without adjustment):
       At book value with minimal or no charge or adjustment                         447,961       9.2
     Not subject to discretionary withdrawal                                         669,775      13.7
                                                                                -------------  ----------
     Total annuity reserves and deposit
       fund liabilities before reinsurance                                         4,875,012     100.0%
                                                                                               ==========
     Less reinsurance ceded                                                          576,980
                                                                                -------------
     Net annuity reserves and deposit fund liabilities                          $  4,298,032
                                                                                =============



                                       25


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

7.   Employee Benefit Plans

     Pension Plan and Postretirement Benefits

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

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

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


                                                                                

                                                          Pension Benefits          Other Benefits
                                                       -----------------------  ----------------------
                                                          2003         2002        2003        2002
                                                       ----------  -----------  ----------  ----------
                                                                        (In Thousands)
    Change in benefit obligation
     Benefit obligation at beginning of year           $  8,115    $   13,015   $  6,694    $   5,383
     Service cost                                             -           546        676          210
     Interest cost                                          540         1,008        410          400
     Contribution by plan participants                        -             -      2,048          376
     Actuarial gain (loss)                                2,103        (6,153)    (1,471)         373
     Benefits paid                                         (415)         (301)    (2,667)        (847)
     Plan amendments                                          -             -          -          799
                                                       ----------  -----------  ----------  ----------
     Benefit obligation at end of year                 $ 10,343    $    8,115   $  5,690    $   6,694
                                                       ==========  ===========  ==========  ==========

     Change in plan assets
     Fair value of plan assets at beginning of year    $      -    $        -   $      -    $       -
     Actual return on plan assets                             -             -          -            -
     Employer contribution                                  415           301        619          471
     Plan participants' contributions                         -             -      2,048          376
     Benefits paid                                         (415)         (301)    (2,667)        (847)
                                                       ----------  -----------  ----------  ----------
Fair value of plan assets at end of year               $      -    $        -   $      -    $       -
                                                       ==========  ===========  ==========  ==========



                                       26


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


                                                                          

                                                            Pension Benefits          Other Benefits
                                                       ------------------------- ------------------------
                                                          2003         2002        2003        2002
                                                       -----------  ------------ ------------ -----------
                                                                        (In Thousands)

     Funded status                                     $ (10,343)   $ (8,115)    $ (5,690)    $ (6,694)
     Unamortized prior service credit                       (290)       (318)        (648)        (746)
     Unrecognized net (gain) or loss                      (1,276)     (3,715)      (1,917)       2,566
     Remaining net obligation                                 28          31        2,733            -
                                                       -----------  ------------ ------------ -----------
     Net amount recognized                             $ (11,881)   $(12,117)    $ (5,522)    $ (4,874)
                                                       ===========  ============ ============ ===========

     Components of net periodic benefit cost
     Service cost                                      $       -    $    546     $    676     $    210
     Interest cost                                           540       1,008          410          400
     Expected return on plan assets                            -           -            -            -
     Amortization of unrecognized transition
       obligation or transition assets                         2           2          304          304
     Amount of recognized gains and losses                  (336)        100          (25)         (42)
     Amount of prior service cost recognized                 (28)        (28)         (98)         701
     Amount of gain or loss recognized
       due to a settlement or curtailment                      -           -            -            -
                                                       ------------ ------------ ------------ -----------
     Total net periodic benefit cost                   $     178    $  1,628     $  1,267     $  1,573
                                                       ============ ============ ============ ===========


     In  addition,  the Company has a pension  benefit  obligation  and an other
     benefit  obligation  for  non-vested  employees as of December 31, 2003 and
     2002 in the amount of $623,000 and $682,000,  and $3,665,000 and $2,633,000
     (OPEB obligation), respectively.

     Assumptions  used in determining  the  accounting  for the defined  benefit
     plans and other  post-retirement  benefit plans as of December 31, 2003 and
     2002 were as follows:


                                                                   

                                                              2003              2002
                                                       ----------------  -----------------
     Weighted-average discount rate                           6.25 %            6.75 %
     Rate of increase in compensation level                   3.75 %            3.75 %
     Expected long-term rate of return on assets              8.75 %            9.00 %



     The annual  assumed  rate of  increase  in the per  capita  cost of covered
     benefits (i.e.,  health care cost trend rate) for the medical plan is 10.0%
     graded to 5.0% thereafter. The health care cost trend rate assumption has a
     significant  effect on the amounts  reported.  For example,  increasing the
     assumed health care cost trend rates by one  percentage  point in each year
     would increase the accumulated  postretirement  benefit  obligation for the
     medical  plan as of December  31, 2003 by $48,000.  Decreasing  the assumed
     health  care cost trend  rates by one  percentage  point in each year would
     decrease the accumulated  postretirement benefit obligation for the medical
     plan as of December 31, 2003 by $46,000.


                                       27



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

     401(k) Plan

     The ING Savings Plan is a defined  contribution plan, which is available to
     substantially  all employees.  Participants  may make  contributions to the
     plan  through  salary  reductions  up to a maximum of $12,000  for 2003 and
     $11,000  for 2002.  Such  contributions  are not  currently  taxable to the
     participants. The Company matches up to 6% of pre-tax eligible pay at 100%.
     Company  matching  contributions  were  $569,000  and $681,000 for 2003 and
     2002, respectively.


8.   Separate Accounts

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


                                       28



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

     The general nature and  characteristics  of the separate  accounts business
     follows:


                                                                             

                                                                                 Nonguaranteed
                                                                                   Separate
                                                                                   Accounts
                                                                                --------------
                                                                                (In Thousands)

     December 31, 2003
     Premium, consideration or deposits for year ended December 31, 2003        $    23,144
                                                                                ==============

     Reserves for accounts with assets at:
       Market value                                                             $ 1,020,807
       Amortized cost                                                                     -
                                                                                --------------
     Total reserves                                                             $ 1,020,807
                                                                                ==============
     Reserves for separate accounts by withdrawal characteristics:
       Subject to discretionary withdrawal:
         With market value adjustment                                           $         -
       At book value without market value adjustment
         less current surrender charge of 5% or more                                      -
       At market value                                                            1,020,807
       At book value without market value adjustment
         less current surrender charge of less than 5%                                    -
                                                                                --------------
     Subtotal                                                                     1,020,807

     Not subject to discretionary withdrawal                                              -
                                                                                --------------
     Total separate account reserves                                            $ 1,020,807
                                                                                ==============
     December 31, 2002
     Premium, consideration or deposits for year ended December 31, 2002        $    33,970
                                                                                ==============
     Reserves for accounts with assets at:
       Market value                                                             $   931,533
       Amortized cost                                                                     -
                                                                                --------------
     Total reserves                                                             $   931,533
                                                                                ==============
     Reserves for separate accounts by withdrawal characteristics:
       Subject to descretionary withdrawal:
         With market value adjustment                                           $         -
       At book value without market value adjustment
         less current surrender charge of 5% or more                                      -
       At market value                                                              931,533
       At book value without market value adjustment
         less current surrender charge of less than 5%                                    -
                                                                                --------------
       Subtotal                                                                     931,533
       Not subject to discretionary withdrawal                                            -
                                                                                --------------
     Total separate account reserves                                            $   931,533
                                                                                ==============



                                       29



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

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


                                                                                           

                                                                                            December 31
                                                                                      2003              2002
                                                                                ----------------  ----------------
                                                                                           (In Thousands)
     Transfers as reported in the Summary of Operations
      of the Separate Accounts Statement:
      Transfers to separate accounts                                            $     23,144      $       33,970
      Transfers from separate accounts                                               144,588             169,689
                                                                                ----------------  ----------------
     Net transfers from separate accounts                                           (121,444)           (135,719)

     Reconciling adjustments:
      Other transfers                                                                      1                  33
                                                                                ----------------  ----------------
Transfers as reported in the Statement of Operations                            $   (121,443)     $     (135,686)
                                                                                ================  ================



9.   Reinsurance

     The Company is involved  in both ceded and assumed  reinsurance  with other
     companies  for the purpose of  diversifying  risk and limiting  exposure on
     larger risks.  To the extent that the assuming  companies  become unable to
     meet  their   obligations   under  these  treaties,   the  Company  remains
     contingently  liable to its  policyholders  for the portion  reinsured.  To
     minimize  its  exposure  to   significant   losses  from   retrocessionaire
     insolvencies,   the  Company  evaluates  the  financial  condition  of  the
     retrocessionaire and monitors concentrations of credit risk.

     Assumed premiums  amounted to  $1,912,796,000  and  $1,299,151,000  for the
     years ended December 31, 2003 and 2002, respectively.

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



                                                                                         

                                                                                        December 31
                                                                                    2003           2002
                                                                                -------------  -------------
                                                                                       (In Thousands)

     Premiums                                                                   $     5,107    $     5,223
     Benefits paid or provided                                                        7,356          8,481
     Policy and contract liabilities at year end                                    585,318        604,861



     During  2003 and 2002,  the  Company had ceded  blocks of  insurance  under
     reinsurance  treaties to provide funds for  financing  and other  purposes.
     These reinsurance transactions, generally known as "financial reinsurance,"
     represent financing  arrangements.  Financial reinsurance has the effect of
     increasing  current  statutory  surplus  while  reducing  future  statutory
     surplus as the reinsurers recapture amounts.


                                       30



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

10.  Federal Income Taxes

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

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


                                                                                         

                                                                                       December 31
                                                                                    2003          2002
                                                                                -------------  ------------
                                                                                      (In Thousands)

     Total gross deferred tax assets                                            $    180,746   $   166,200
     Total deferred tax liabilities                                                   (6,096)       (5,139)
                                                                                -------------  ------------
     Net deferred tax asset                                                          174,650       161,061
     Deferred tax asset nonadmitted                                                 (154,178)     (160,490)
                                                                                -------------  ------------
     Net admitted deferred tax asset                                            $     20,472   $       571
                                                                                =============  ============
     Decrease (increase) in nonadmitted asset                                   $      6,312   $   (63,007)
                                                                                =============  ============



     Significant components of income taxes incurred as of December 31 are:

     Current income taxes incurred consisted of the following major components:


                                                                                         

                                                                                        December 31
                                                                                    2003           2002
                                                                                -------------  ------------
                                                                                       (In Thousands)

     Federal taxes on stand alone operations                                    $    26,865    $   (18,201)
     Federal taxes paid to affiliates under tax sharing agreement                         -         67,278
     Consolidated operations loss carryback utilized                                      -        (11,267)
                                                                                -------------  ------------
     Total taxes on operations                                                       26,865         37,810
                                                                                -------------  ------------
     Federal taxes on capital gains                                                  (9,263)        (1,301)
     Federal taxes paid to affiliates under tax sharing agreement                         -          3,896
     Consolidated operations loss carryback utilized                                      -        (12,625)
                                                                                -------------  ------------
     Total taxes on capital gains                                                    (9,263)       (10,030)
                                                                                -------------  ------------
     Total taxes incurred                                                       $    17,602    $    27,780
                                                                                =============  ============



                                       31



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

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


                                                                                          
                                                                                        December 31
                                                                                    2003             2002
                                                                                --------------  --------------
                                                                                       (In Thousands)

     Deferred tax assets resulting from book/tax differences in:
       Deferred acquisition costs                                               $    25,293     $     31,238
       Insurance reserves                                                            21,429           21,250
       Investments                                                                   18,791           19,753
       Policyholder dividends                                                         5,917            8,328
       Nonadmitted assets                                                             3,484            3,700
       Unrealized loss on investments                                                     -              704
       Goodwill                                                                         799              880
       Operations loss carryforwards                                                 92,808           72,890
       AMT carryforward                                                               4,000                -
       Other                                                                          8,225            7,457
                                                                                --------------  --------------
     Total deferred tax assets                                                      180,746          166,200
     Deferred tax assets nonadmitted                                               (154,178)        (160,490)
                                                                                --------------  --------------
     Admitted deferred tax assets                                                    26,568            5,710
                                                                                --------------  --------------
     Deferred tax liabilities resulting from book/tax differences in:
       Fixed assets                                                                      62            2,164
       Investments                                                                      746              132
       Due & deferred premiums                                                        2,196            2,488
       Unrealized gains on investments                                                3,092                -
       Other                                                                              -              355
                                                                                --------------  --------------
     Total deferred tax liabilities                                                   6,096            5,139
                                                                                --------------  --------------
     Net admitted deferred tax asset                                            $    20,472     $        571
                                                                                ==============  ==============



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


                                                                                               

                                                                                           December 31
                                                                                   2003        2002       Change
                                                                                ----------  ----------  ----------
                                                                                          (In Thousands)

     Total deferred tax asset                                                   $ 180,746   $ 166,199   $  14,547
     Total deferred tax liabilities                                                 6,096       5,139         957
                                                                                ----------  ----------  ----------
     Net deferred tax asset                                                     $ 174,650   $ 161,060   $  13,590
                                                                                ==========  ==========
     Remove current year change in unrealized gains                                                         3,507
                                                                                                        ----------
     Change in net deferred income tax                                                                     17,097
     Remove other items in surplus:
       Current year change in non-admitted assets                                                             216
       Other                                                                                                  289
                                                                                                        ---------
                                                                                                        $  17,602
                                                                                                        =========


                                       32



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

     The  provision  for federal  income  taxes  incurred and change in deferred
     taxes is  different  from that which  would be  obtained  by  applying  the
     statutory  Federal  income tax rate to income,  (including  capital  items)
     before income taxes. The significant items causing this difference are:


                                                                             

                                                                                   Year Ended
                                                                                December 31, 2003
                                                                                -----------------
                                                                                 (In Thousands)

     Ordinary income                                                            $         9,263
     Capital gains (losses)                                                               4,994
                                                                                -----------------
     Total pre-tax income                                                       $        14,257
                                                                                =================
     Provision computed at statutory rate                                       $         4,990
     Refinement of deferred tax balances                                                 (4,529)
     Interest maintenance reserve                                                           999
     Dividends received deduction                                                        (1,483)
     Other                                                                                   23
                                                                                -----------------
     Total                                                                      $             -
                                                                                =================
     Federal income taxes incurred                                              $        17,602
     Change in net deferred income taxes                                                (17,602)
                                                                                -----------------
     Total statutory income taxes                                               $             -
                                                                                =================


     The Company has operations loss carryforwards of $265,165,000, which expire
     in 2017.

     The Company had a payable to the United States  Treasury of $15,723,000 and
     a receivable  from the United States  Treasury of  $55,341,000  for federal
     income taxes as of December 31, 2003 and 2002,  respectively.  In addition,
     under the  inter-company  tax  sharing  agreement,  the  Company  has a net
     payable of $11,526,000  and a net receivable of $28,301,000 at December 31,
     2003  and  2002,   respectively,   for  federal   income   taxes  with  its
     subsidiaries.

     Prior to 1984,  the Company  was allowed  certain  special  deductions  for
     federal income tax reporting  purposes that were required to be accumulated
     in a "policyholders' surplus account" (PSA). In the event those amounts are
     distributed to shareholders,  or the balance of the account exceeds certain
     limitations  prescribed by the Internal  Revenue Code,  the excess  amounts
     would be subject to income tax at current rates. Income taxes also would be
     payable  at  current  rates if the  Company  ceases  to  qualify  as a life
     insurance company for tax reporting purposes, or if the income tax deferral
     status of the PSA is modified by future tax  legislation.  Management  does
     not intend to take any  actions  nor does  management  expect any events to
     occur that would cause income  taxes to become  payable on the PSA balance.
     Accordingly, the Company has not accrued income taxes on the PSA balance of
     $14,388,000 at December 31, 2003. However, if such taxes were assessed, the
     amount  of  the  taxes  payable  would  be  $5,036,000.   No  deferred  tax
     liabilities are recognized related to the PSA.


                                       33



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

11.  Investment in and Advances to Subsidiaries

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


                                                                                            

                                                                                            December 31
                                                                                      2003              2002
                                                                                ----------------  ----------------
                                                                                           (In Thousands)

     Common stock                                                               $   1,073,826     $     811,079
     (Payable to) receivable from subsidiaries                                        (94,524)            2,102



     Summarized financial information for these subsidiaries is as follows:


                                                                                            

                                                                                            December 31
                                                                                      2003              2002
                                                                                ----------------  ----------------
                                                                                           (In Thousands)

     Revenues                                                                   $    5,835,610    $     7,929,991
     Income (loss) before net realized gains on investments                            113,648           (235,729)
     Net loss                                                                           39,172           (277,136)
     Admitted assets                                                                31,161,112         24,301,380
     Liabilities                                                                    30,087,287         23,490,301



12.  Capital and Surplus

     Under Iowa  insurance  regulations,  the  Company is required to maintain a
     minimum  total capital and surplus which is the lower of $5,000,000 or risk
     based capital.  Additionally,  the amount of dividends which can be paid by
     the Company to its stockholder  without prior approval of the Iowa Division
     of  Insurance  is limited to the  greater  of the  statutory  net gain from
     operations or ten percent of surplus at December 31 of the preceding  year.
     In 2004,  the Company  can pay  dividends  of  $118,000,000  without  prior
     approved from the Iowa Division of Insurance.

     Life and health  insurance  companies  are  subject  to certain  Risk-Based
     Capital  ("RBC")  requirements  as  specified  by  the  NAIC.  Under  those
     requirements,  the amount of capital and surplus  maintained  by a life and
     health  insurance  company is to be  determined  based on the various  risk
     factors  related to it. At  December  31,  2003,  the  Company  met the RBC
     requirements.


                                       34



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

13.  Fair Values of Financial Instruments

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

     The carrying amounts and fair values of the Company's financial instruments
     are summarized as follows:


                                                                                                           

                                                                                                    December 31
                                                                                          2003                     2002
                                                                                ------------------------ ------------------------
                                                                                 Carrying       Fair       Carrying       Fair
                                                                                   Value        Value        Value        Value
                                                                                ------------ ------------ ------------ -----------
                                                                                                    (In Thousands)
     Assets:
       Bonds                                                                    $ 3,758,375  $ 3,873,679  $ 3,207,349  $ 3,333,300
       Preferred stocks                                                                 441          441          441          441
       Unaffiliated common stocks                                                   108,680      112,959          285          285
       Mortgage loans                                                             1,024,031    1,086,163      864,597      948,750
       Contract loans                                                               126,488      126,488      130,790      130,790
       Derivative securities                                                        102,173       91,849       32,833       26,805
       Short-term investments                                                       104,000      104,000       22,821       22,821
       Cash                                                                          32,325       32,325        5,181        5,181
       Investment in surplus notes                                                  135,000      167,805      135,000      191,228
       Indebtedness from related parties                                              5,015        5,015      108,320      108,319
       Separate account assets                                                    1,044,925    1,044,925      959,377      959,377
       Receivable for securities                                                        176          176          210          210

     Liabilities:
       Individual and group annuities                                             3,701,212    3,591,686    3,131,561    3,052,911
       Guaranteed investment contracts                                              425,401      425,449            -            -
       Deposit type contract                                                        195,316      195,316      190,201      191,677
       Policyholder funds                                                            18,351       18,351       26,333       26,333
       Indebtedness to related parties                                              133,258      133,258       66,265       66,265
       Separate account liabilities                                               1,044,925    1,044,925      959,377      959,377


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

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

                                       35



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

          Fixed  maturities  and equity  securities:  The fair values for bonds,
          preferred  stocks and common  stocks,  reported  herein,  are based on
          quoted market  prices,  where  available.  For securities not actively
          traded,   fair  values  are  estimated   using  values  obtained  from
          independent  pricing  services or, in the case of private  placements,
          collateralized  mortgage  obligations  and other  mortgage  derivative
          investments,  are estimated by  discounting  the expected  future cash
          flows.  The discount  rates used vary as a function of factors such as
          yield, credit quality, and maturity, which fall within a range between
          2% and 11% over the total  portfolio.  Fair values  determined on this
          basis  can  differ  from  values  published  by  the  NAIC  Securities
          Valuation Office.  Fair value as determined by the NAIC as of December
          31, 2003 and 2002 is $4,968,378,000 and $4,232,177,000, respectively.

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

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

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

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

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

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


                                       36



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

14.  Commitments and Contingencies

     Subsidiary Guarantees

     The  Company  guarantees  contractual  policy  claims of its  subsidiaries,
     Golden American Life Insurance  Company and USG Annuity & Life Company.  In
     the unlikely  event that Golden  American  Life  Insurance  Company and USG
     Annuity  & Life  Company  were  unable  to  fulfill  their  obligations  to
     policyholders,  the Company  would be  obligated  to assume the  guaranteed
     policy  obligations,  but any ultimate contingent losses in connection with
     such  guarantees  will not have a material  adverse impact on the Company's
     future operations or financial position.

     The Company leases its home office space and certain other  equipment under
     operating leases that expire through 2017.  During the years ended December
     31,  2003  and  2002,  rent  expense  totaled  $5,528,000  and  $4,951,000,
     respectively.  At December 31, 2003,  minimum rental payments due under all
     non-cancelable operating leases are: 2004 - $5,326,000,  2005 - $5,324,000,
     2006 - $5,324,000,  2007 - $5,135,000 and 2008 - $4,948,000 and $42,466,000
     thereafter.

     Litigation

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

     Other Matters

     Like many  financial  services  companies,  certain U.S.  affiliates of ING
     Groep N.V. ("ING"),  the Company's  ultimate parent,  ave received informal
     and formal  requests  for  information  since  September  2003 from various
     governmental and self-regulatory agencies in connection with investigations
     related to mutual funds and variable insurance products. ING has cooperated
     fully with each request.

     In addition to reporting to regulatory  requests,  ING management initiated
     an internal review of trading in ING insurance, retirement, and mutual fund
     products.  The goal of this review has been to identify  whether there have
     been any  instances  of  inappropriate  trading in those  products by third
     parties or by ING investment  professionals  and other ING personnel.  This
     internal  review is being  conducted  by  independent  special  counsel and
     auditors.  Additionally,  ING reviewed its  controls  and  procedures  in a
     continuing effort to deter improper frequent trading in ING products. ING's
     internal reviews related to mutual fund trading are continuing.


                                       37


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

     The internal  review has  identified  several  arrangements  allowing third
     parties to engage in frequent  trading of mutual  funds within our variable
     insurance and mutual fund  products,  and  identified  other  circumstances
     where frequent  trading  occurred despite measures taken by ING intended to
     combat market timing.  Most of the identified  arrangements  were initiated
     prior  to  ING's  acquisition  of  the  businesses  in  question.  In  each
     arrangement identified, ING has terminated the inappropriate trading, taken
     steps to discipline or terminate employees who were involved,  and modified
     policies and procedures to deter inappropriate  activity.  While the review
     is not  completed,  management  believes the activity  identified  does not
     represent a systemic problem in the businesses involved.

     These instances included  agreements  (initiated in 1998) that permitted on
     variable  life  insurance  customer or  ReliaStar  Life  Insurance  Company
     ("ReliaStar"),  an affiliate of the Company, to engage in frequent trading,
     and to submit orders until 4pm Central  Time,  instead of 4pm Eastern Time.
     ReliaStar  was acquired by ING in 2000.  The late trading  arrangement  was
     immediately terminated when current senior management became aware of it in
     2002.  ING believes  that no profits were realized by the customer from the
     late trading aspect of the arrangement.

     ING  will  reimburse  any  ING  Fund  or  its   shareholders   affected  by
     inappropriate  trading  for any  profits  that  accrued  to any  person who
     engaged  in  improper  frequent  trading  for  which  ING  is  responsible.
     Management  believes that the total amount of such  reimbursements will not
     be material to ING or its U.S. business.


15.  Financing Agreements

     The Company  maintains a  revolving  loan  agreement  with  SunTrust  Bank,
     Atlanta (the "Bank").  Under this  agreement,  which expires July 30, 2004,
     the Company can borrow up to  $100,000,000  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 0.225% or (2) a rate
     quoted by the Bank to the Company for the  borrowing.  Under the agreement,
     the Company  incurred  interest  expense of $0 and  $171,000  for the years
     ended  December 31, 2003 and 2002,  respectively.  At December 31, 2003 and
     2002, the Company had $0 payable to the Bank.

     The Company  also  maintains a revolving  loan  agreement  with Bank of New
     York, New York (the "BONY").  Under this agreement,  the Company can borrow
     up to  $100,000,000  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 0.35% or (2) a rate quoted by BONY
     to the  Company  for the  borrowing.  Under  this  agreement,  the  Company
     incurred  interest  expense of $0 and $16,000 for the years ended  December
     31, 2003 and 2002, respectively. At December 31, 2003 and 2002, the Company
     had $0 payable to BONY.


                                       38


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

16.  Related Party Transactions

     Affiliates

     Management  and service  contracts and all cost sharing  arrangements  with
     other  affiliated ING United States Life Insurance  Companies are allocated
     among companies in accordance with normal,  generally  accepted expense and
     cost allocation methods.

     Investment Management:  The Company has entered into an investment advisory
     agreement and an  administrative  services  agreement  with ING  Investment
     Management,   LLC  ("IIM")  under  which  IIM  provides  the  Company  with
     investment  management and asset liability management services.  Total fees
     under the agreement were approximately  $14,461,000 and $11,118,000 for the
     years ended December 31, 2003 and 2002, respectively.

     Inter-insurer  Services Agreement:  The Company has entered into a services
     agreement with certain of its affiliated  insurance companies in the United
     States  ("affiliated  insurers")  whereby the affiliated  insurers  provide
     certain administrative,  management, professional, advisory, consulting and
     other services to each other.  Net amounts  received under these agreements
     were  $15,551,000  and $3,029,000 for the years ended December 31, 2003 and
     2002, respectively.

     Reciprocal  Loan  Agreement:   The  Company  maintains  a  reciprocal  loan
     agreement  with ING AIH,  to  facilitate  the  handling  of unusual  and/or
     unanticipated  short-term cash  requirements.  Under this agreement,  which
     expires  December  31,  2007,  the  Company  and ING AIH can  borrow  up to
     $104,000,000 from one another. Interest on any Company borrowing is charged
     at the rate of ING AIH's cost of funds for the interest  period plus 0.15%.
     Interest  on any ING AIH  borrowings  is  charged  at a rate  based  on the
     prevailing  interest rate of U.S.  commercial  paper available for purchase
     with a  similar  duration.  Under  this  agreement,  the  Company  incurred
     interest  expense of $61,000 and  interest  income of $730,000 for the year
     ended  December 31, 2003. At December 31, 2003,  the Company had $0 payable
     to ING AIH and  $104,000,000  receivable from ING AIH, which is reported on
     the balance sheets in cash and short-term investments.

     Promissory  note:  The  Company  has a  promissory  note in the  amount  of
     $50,000,000 payable to Lion Connecticut Holdings,  Inc. The note was issued
     on April 15, 1997.  Interest is charged at an annual rate of 8.75%, and the
     face amount is due on April 1, 2007. The Company incurred  interest expense
     of $4,375,000 on this note for the years ended  December 31, 2003 and 2002,
     respectively. There are no collateral requirements on this promissory note.
     This note is reported on the balance sheets in borrowed money.

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


                                       39


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

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

     Subsidiaries

     The Company  owned,  as of December  31, 2003,  100% of the capital  stock,
     valued on the equity basis of, USG Annuity and Life  Insurance  Company (an
     Oklahoma  domestic  insurer) and Golden American Life Insurance  Company (a
     Delaware domestic insurer).

     Assets and liabilities along with related revenues and expenses recorded as
     a result of transactions and agreements with affiliates may not be the same
     as those recorded if the Company was not a  wholly-owned  subsidiary of its
     parent.


17.  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  and the
     amount of premiums  written in each state.  The Company has estimated  this
     liability to be $3,492,000 and $3,494,000 as of December 31, 2003 and 2002,
     respectively,  and has recorded a liability.  The Company has also recorded
     an  asset of  $81,000  and  $473,000  as of  December  31,  2003 and  2002,
     respectively,  for future credits to premium taxes for assessments  already
     paid.

18.  Subsequent Events

     Golden  American Life  Insurance  Company  ("Golden"),  requested  that the
     Delaware Insurance  Department  approve the  redomestication of Golden from
     Delaware to Iowa  effective  January 1, 2004.  The  Company,  United Life &
     Annuity Insurance Company ("ULA"), and USG Annuity and Life Company ("USG")
     requested the Iowa Division of Insurance  (for the Company and ULA) and the
     Oklahoma  Department  of  Insurance  (for USG)  approve  the  merger of the
     affiliated life insurance company  operations of the Company,  ULA, Golden,
     and USG with Golden being the survivor.  The sequence of events,  effective
     January 1, 2004, is as follows:  redomestication  of Golden to Iowa, merger
     of the four  affiliated  insurers with Golden being the  survivor,  and the
     renaming  of Golden to ING USA  Annuity and Life  Insurance  Company  ("ING
     USA").

     The Delaware Insurance  Department provided a "no objection letter" for the
     redomestication  of Golden to Iowa on August 25, 2003. The Iowa Division of
     Insurance approved the merger on July 21, 2003 and the Oklahoma  Department
     of Insurance on August 11, 2003.


                                      40

                                                                    Exhibit 99.2


                         Report of Independent Auditors



Board of Directors and Stockholder
ING USA Annuity and Life Insurance Company

We have audited the accompanying statutory basis balance sheets of United Life &
Annuity  Insurance  Company ("the  Company"  which,  effective  January 1, 2004,
merged into an affiliate,  ING USA Annuity and Life Insurance  Company, a wholly
owned  subsidiary of ING America  Insurance  Holdings,  Inc.) as of December 31,
2003 and 2002, and the related statutory basis statements of operations, changes
in capital and surplus, and cash flows for the years then ended. These financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

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

In our opinion,  because of the effects of the matter described in the preceding
paragraph,  the financial statements referred to above do not present fairly, in
conformity with accounting  principles  generally accepted in the United States,
the financial  position of United Life & Annuity  Insurance  Company at December
31,  2003 and 2002 or the  results of its  operations  or its cash flows for the
years then ended.


                                       1



However,  in our opinion,  the  financial  statements  referred to above present
fairly,  in all  material  respects,  the  financial  position  of United Life &
Annuity  Insurance Company at December 31, 2003 and 2002, and the results of its
operations  and its cash  flows for the years then  ended,  in  conformity  with
accounting practices prescribed or permitted by the Iowa Insurance Department.



                                                            /s/ Ernst and Young


March 22, 2004


                                       2



                     United Life & Annuity Insurance Company
                        Balance Sheets - Statutory Basis


                                                                                             

                                                                                         December 31
                                                                                    2003               2002
                                                                                ---------------    ---------------
                                                                                            (In Thousands)
Admitted assets
Cash and invested assets:
      Bonds                                                                     $    580,896       $     608,870
      Common stocks                                                                        2                  10
      Subsidiary                                                                          25                  25
      Mortgage loans                                                                  36,853              34,829
      Policy loans                                                                       880                 933
      Other invested assets                                                            6,739              13,908
      Cash and short-term investments                                                  3,700              14,741
                                                                                ---------------    ---------------
Total cash and invested assets                                                       629,095            673,316

Deferred and uncollected premiums, less loading (2003 - $0; 2002 - $0)                   (30)               (30)
Accrued investment income                                                              7,614              8,523
Reinsurance balances recoverable                                                          45                112
Federal income tax recoverable (including $2,639 and $5,385 net deferred tax
  assets at December 31, 2003 and 2002, respectively)                                  3,246              6,791
Separate account assets                                                               63,193             64,410
Other assets                                                                             784                375
                                                                                ---------------    ---------------
Total admitted assets                                                           $    703,947       $    753,497
                                                                                ===============    ===============



   The accompanying notes are an integral part of these financial statements.

                                       3



                     United Life & Annuity Insurance Company
                        Balance Sheets - Statutory Basis


                                                                                             

                                                                                         December 31
                                                                                    2003               2002
                                                                                ---------------    ---------------
                                                                                          (In Thousands)
                                                                                      except share amounts)
Liabilities and capital and surplus
Liabilities:
     Policy and contract liabilities:
        Life and annuity reserves                                               $    540,198       $    586,755
        Deposit type contracts                                                        13,869             14,926
        Unpaid claims                                                                      -                 25
                                                                                ----------------   ---------------
     Total policy and contract liabilities                                           554,067            601,706

     Interest maintenance reserve                                                      4,800                188
     Accounts payable and accrued expenses                                             2,657              1,243
     Indebtedness to related parties                                                   1,293              1,634
     Asset valuation reserve                                                           5,966              5,743
     Other liabilities                                                                (2,878)            (2,633)
     Separate account liabilities                                                     63,193             64,410
                                                                                ----------------   ---------------
Total liabilities                                                                    629,098            672,291

Capital and surplus:
     Common stock, authorized 4,200,528 shares of $2.00 par value,
        4,200,528 issued and outstanding                                               8,401              8,401
     Paid-in and contributed surplus                                                  41,241             41,241
     Unassigned surplus                                                               25,207             31,564
                                                                                ----------------   ---------------
Total capital and surplus                                                             74,849             81,206
                                                                                ----------------   ---------------
Total liabilities and capital and surplus                                       $    703,947       $    753,497
                                                                                ================   ===============



   The accompanying notes are an integral part of these financial statements.

                                       4



                     United Life & Annuity Insurance Company
                   Statements of Operations - Statutory Basis


                                                                                             

                                                                                      Year ended December 31
                                                                                      2003               2002
                                                                                ----------------   ----------------
                                                                                             (In Thousands)
Premiums and other revenues:
     Life, annuity, and accident and health premiums                            $        1,629     $        1,228
     Policy proceeds and dividends left on deposit                                         491                205
     Net investment income                                                              34,743             44,256
     Amortization of interest maintenance reserve                                        1,075              1,656
     Commissions, expense allowances and reserve adjustments on
        reinsurance ceded                                                                  383                502
     Other income                                                                        1,599              1,598
                                                                                ----------------   ----------------
Total premiums and other revenues                                                       39,920             49,445

Benefits paid or provided:
     Annuity benefits                                                                   19,306             20,309
     Surrender benefits                                                                 67,727            100,443
     Interest on policy or contract funds                                                  231                598
     Other benefits                                                                        (25)                25
     Life contract withdrawals                                                           1,712              1,170
     Decrease in life, annuity, and accident and health reserves                       (46,557)           (69,041)
     Net transfers from separate accounts                                              (12,060)           (17,382)
                                                                                ----------------   ----------------
Total benefits paid or provided                                                         30,334             36,122

Insurance expenses:
     Commissions                                                                           529                611
     General expenses                                                                    3,478              1,877
     Insurance taxes, licenses and fees, excluding federal income taxes                    464               (536)
     Other                                                                                   -                  4
                                                                                ----------------   ----------------
Total insurance expenses                                                                 4,471              1,956
                                                                                ----------------   ----------------
Gain from operations before federal income taxes and net realized
     capital gains (losses)                                                              5,115             11,367
Federal income tax benefit                                                              (1,413)            (5,786)
                                                                                ----------------   ----------------
Gain from operations before net realized capital gains (losses)                          6,528             17,153
Net realized capital gains (losses) net of income tax expense (benefit):
     2003 - $0; 2002 - $(3,926) and excluding net transfers to the interest
     maintenance reserve 2003- $5,687; 2002- $(2,310)                                    2,501             (5,602)
                                                                                ----------------   ----------------
Net income                                                                      $        9,029     $       11,551
                                                                                ================   ================



   The accompanying notes are an integral part of these financial statements.

                                       5



                     United Life & Annuity Insurance Company
                   Statements of Operations - Statutory Basis


                                                                                             

                                                                                      Year ended December 31
                                                                                      2003               2002
                                                                                ----------------   ----------------
                                                                                           (In Thousands)
Common stock:
     Balance at beginning and end of year                                       $      8,401        $        8,401
                                                                                ----------------    ----------------
Paid-in and contributed surplus
     Balance at beginning and end of year                                             41,241                41,241
                                                                                ----------------    ----------------
Unassigned surplus:
     Balance at beginning of year                                                     31,564                16,997
     Net income                                                                        9,029                11,551
     Change in net unrealized capital gains or losses                                     86                (1,396)
     Change in nonadmitted assets                                                      2,016                (5,406)
     Change in asset valuation reserve                                                  (223)                2,909
     Change in surplus as a result of reinsurance                                       (359)                 (475)
     Change in net deferred income tax                                                (4,506)                7,388
     Dividends to stockholder                                                        (12,400)                    -
     Other adjustments                                                                     -                    (4)
                                                                                ----------------    ----------------
     Balance at end of year                                                           25,207                31,564
                                                                                ----------------    ----------------
Total capital and surplus                                                       $     74,849        $       81,206
                                                                                ================    ================



   The accompanying notes are an integral part of these financial statements.

                                       6



                     United Life & Annuity Insurance Company
                   Statements of Cash Flows - Statutory Basis


                                                                                             

                                                                                      Year ended December 31
                                                                                      2003               2002
                                                                                ----------------   ----------------
                                                                                             (In Thousands)
Operations
Premiums, policy proceeds, and other
     considerations received, net of reinsurance paid                           $       1,627      $       1,219
Net investment income received                                                         36,628             47,009
Commissions, expenses paid and miscellaneous expenses                                  (2,790)            (2,766)
Benefits paid                                                                         (89,793)          (125,136)
Net transfers to separate accounts                                                     12,010             19,650
Federal income taxes received                                                           2,210              1,697
Other revenues                                                                          1,989              1,637
                                                                                ----------------    --------------
Net cash used in operations                                                           (38,119)           (56,690)
Investment activities
Proceeds from sales, maturities, or repayments of investments:
     Bonds                                                                            997,840           697,696
     Mortgage loans                                                                     2,456             3,117
     Other invested assets                                                                308                82
     Net losses on cash and short-term investments                                          -              (262)
     Miscellaneous proceeds                                                             7,923               660
                                                                                ----------------    --------------
Net proceeds from sales, maturities, or repayments of investments                   1,008,527           701,293

Cost of investments acquired:
     Bonds                                                                            962,486           632,726
     Mortgage loans                                                                     4,480             7,078
     Other invested assets                                                                396               229
     Miscellaneous applications                                                           690             9,273
                                                                                ----------------    --------------
Total cost of investments acquired                                                    968,052           649,306

Net change in contract loans                                                              (53)              (95)
                                                                                ----------------    --------------
Net cash provided by investment activities                                             40,528            52,082
Financing and miscellaneous activities
Cash provided:
     Borrowed money, net                                                                   (4)                -
     Net deposits on deposit-type contract funds                                          117            (2,938)
     Dividends to stockholder                                                         (12,400)                -
     Other sources                                                                     (1,163)            3,988
                                                                                ----------------    --------------
Net cash (used) provided by financing and miscellaneous activities                    (13,450)            1,050
                                                                                ----------------    --------------
Net decrease in cash and short-term investments                                       (11,041)           (3,558)

Cash and short-term investments:
     Beginning of year                                                                 14,741            18,299
                                                                                ----------------    --------------
     End of year                                                                $       3,700       $    14,741
                                                                                ================    ==============


   The accompanying notes are an integral part of these financial statements.

                                       7



United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies

     United Life & Annuity  Insurance  Company (the  "Company")  is domiciled in
     Iowa and is a direct, wholly-owned subsidiary of Lion Connecticut Holdings,
     Inc., which in turn is a wholly-owned  subsidiary of ING America  Insurance
     Holdings,  Inc. ("ING AIH").  Effective January 1, 2004, the Company merged
     into  an  affiliate,   ING  USA  Annuity  and  Life  Insurance  Company,  a
     wholly-owned  subsidiary  of Lion  Connecticut  Holdings,  Inc. The primary
     insurance products offered by the Company are annuity related.  The Company
     also offers life and health insurance products, however all life and health
     business is ceded to other insurers.  The Company is presently  licensed in
     47 states, the District of Columbia and Puerto Rico.

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

     Basis of Presentation

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

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

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

                                       8


United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

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

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

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

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

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

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

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


                                       9



United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

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

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

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

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

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

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

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


                                       10


United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

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

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

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

     Statements of Cash Flows: Cash and short-term investments in the statements
     of  cash  flows  represent  cash  balances  and  investments  with  initial
     maturities of one year or less.  Under GAAP, the  corresponding  caption of
     cash and cash  equivalents  include  cash  balances  and  investments  with
     initial maturities of three months or less.

     Reconciliation to GAAP

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

     Other significant accounting practices are as follows:

     Investments

     Investments are stated at values prescribed by the NAIC, as follows:

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


                                       11


United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

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

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

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

          The Company's noninsurance subsidiary is carried at cost.

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

          Contract loans are reported at unpaid principal balances.

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

          Partnership  interests,  which are included in other invested  assets,
          are reported at the underlying GAAP equity of the investee.

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

          Cash  on  hand  includes  cash   equivalents.   Cash  equivalents  are
          short-term  investments that are both readily  convertible to cash and
          have an original  maturity  date of three  months or less.  Short-term
          investments are carried at amortized cost, which  approximates  market
          value.


                                       12


United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

     Aggregate Reserve for Life Policies and Contracts

     Life, annuity,  and accident and health reserves are developed by actuarial
     methods and are  determined  based on published  tables  using  statutorily
     specified  interest rates and valuation  methods that will provide,  in the
     aggregate,  reserves  that are  greater  than or equal  to the  minimum  or
     guaranteed policy cash value or the amounts required by law. Interest rates
     range from 3% to 10%.

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

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

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

          For reinsurance accepted with table rating, the reserve established is
          a multiple of the standard reserve corresponding to the table rating.

     For reinsurance with flat extra premiums, the standard reserve is increased
     by 50% of the flat extra.

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

     Reinsurance

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


                                       13



United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

     Nonadmitted Assets

     Nonadmitted assets are summarized as follows:


                                                                                              

                                                                                           December 31
                                                                                     2003                2002
                                                                                ----------------    ---------------
                                                                                         (In Thousands)

     Deferred federal income taxes                                              $     10,369        $     12,175
     Agents' debit balances                                                               (7)                 22
     Other                                                                                 -                 181
                                                                                ----------------    ---------------
     Total nonadmitted assets                                                   $     10,362        $     12,378
                                                                                ================    ===============



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

     Claims and Claims Adjustment Expenses

     Claims expenses  represent the estimated  ultimate net cost of all reported
     and unreported  claims incurred through December 31, 2003. The Company does
     not discount claims and claims adjustment expense reserves.  Such estimates
     are based on actuarial  projections  applied to historical  claims  payment
     data.  Such  liabilities  are  considered to be reasonable  and adequate to
     discharge the Company's  obligations  for claims  incurred but unpaid as of
     December 31, 2003.

     Cash Flow Information

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

     The  Company  borrowed  $123,000,000  and repaid  $123,000,000  in 2003 and
     borrowed  $91,220,000 and repaid $91,220,000 in 2002. These borrowings were
     on a short-term basis, at an interest rate that approximated  current money
     market  rates  and  exclude   borrowings  from  reverse  dollar  repurchase
     transactions.  Interest  paid on  borrowed  money was  $17,000  and $13,000
     during 2003 and 2002, respectively.

     Separate Accounts

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


                                       14



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

     Reclassifications

     Certain  prior year  amounts in the  Company's  statutory  basis  financial
     statements  have  been  reclassified  to  conform  to  the  2003  financial
     statement presentation.


2.   Permitted Statutory Basis Accounting Practices

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

     The Company is required to identify those significant  accounting practices
     that are permitted,  and obtain written  approval of the practices from the
     Iowa Department of Insurance. As of December 31, 2003 and 2002, the Company
     had no such permitted accounting practices.


                                       15



United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

3.   Investments

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


                                                                                          

                                                                         Gross           Gross
                                                      Amortized       Unrealized      Unrealized          Fair
                                                         Cost            Gains          Losses           Value
                                                     -------------    ------------    ------------    -------------
                                                                            (In Thousands)
       At December 31, 2003:

       U.S. Treasury securities and obligations      $    48,426      $     798       $      69       $    49,155
       States, municipalities,
            and political subdivisions                       418             29               -               447
       Foreign government                                 30,752            113              75            30,790
       Public utilities securities                        30,435          1,509              83            31,861
       Corporate securities                              322,331          13,447          2,135           333,643
       Mortgage-backed securities                         80,500            739           1,778            79,461
       Commercial mortgage-backed securities              27,892          1,563             130            29,325
       Other asset-backed securities                      40,142            420             824            39,738
                                                     -------------    ------------    ------------    -------------
       Total fixed maturities                            580,896         18,618           5,094           594,420
       Common stocks                                           -              2               -                 2
                                                     -------------    ------------    ------------    -------------
       Total equity securities                                 -              2               -                 2
                                                     -------------    ------------    ------------    -------------
       Total                                         $   580,896      $  18,620       $   5,094       $   594,422
                                                     =============    ============    ============    =============
       At December 31, 2002:

       U.S. Treasury securities and obligations      $   112,154      $   3,593       $       -       $   115,747
       States, municipalities,
            and political subdivisions                       452             39               -               491
       Public utilities securities                        22,776            853             780            22,849
       Corporate securities                              288,160         12,781           1,452           299,489
       Mortgage-backed securities                        128,750          6,063           1,149           133,664
       Commerical mortgage-backed securities              24,221          1,465              62            25,624
       Other asset-backed securities                      32,357            330           6,202            26,485
                                                     -------------    ------------    ------------    -------------
       Total fixed maturities                            608,870         25,124           9,645           624,349
       Common stocks                                          20              8              18                10
                                                     -------------    ------------    ------------    -------------
       Total equity securities                                20              8              18                10
                                                     -------------    ------------    ------------    -------------
       Total                                         $   608,890      $  25,132       $   9,663       $   624,359
                                                     =============    ============    ============    =============



                                       16



United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

     As of December 31, 2003, the aggregate fair value of debt  securities  with
     unrealized  losses and the time period that cost exceeded fair value are as
     follows:


                                                                                     

                                                        More than 6
                                   Less than 6         months and less        More than 12
                                   months below        than 12 months         months below
                                       cost              below cost               cost                 Total
                                 -----------------    ------------------    -----------------    ------------------
                                                                  (In Thousands)

     Fair value                  $     77,073         $     86,922          $     13,324         $     177,389
     Unrealized loss                      497                2,725                 1,872                 5,094



     Of the  unrealized  losses  more  than 6 months  and less than 12 months in
     duration of $2,725,000,  there were $958,000 in unrealized  losses that are
     primarily  related to interest rate  movement or spread  widening for other
     than  credit-related  reasons.  Business  and  operating  fundamentals  are
     performing as expected. The remaining unrealized losses of $1,767,000 as of
     December 31, 2003 included the following significant items:

          $1,258,000  of  unrealized  losses  related  to  mortgage-backed   and
          structured  securities  reviewed  for  impairment  under the  guidance
          prescribed by SSAP 43  Loan-backed  and  Structured  Securities.  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 fair value was $35,618,000.

          $384,000 of unrealized losses related to the energy/utility  industry,
          for which the fair  value was  $12,734,000.  During  2003,  the energy
          sector recovered due to a gradually improving economic picture and the
          lack  of any  material  accounting  irregularities  similar  to  those
          experienced in the prior two years.  Current  analysis  indicates that
          the debt will be serviced in accordance with the contractual terms.

          The remaining  unrealized  losses  totaling  $125,000 relate to a fair
          value of $4,754,000.

     Of the  unrealized  losses more than 12 months in  duration of  $1,872,000,
     there were  $1,413,000 in unrealized  losses that are primarily  related to
     mortgage-backed and structured securities reviewed for impairment under the
     guidance prescribed by SSAP 43 Loan-backed and Structured Securities.  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 fair  value  was  $8,574,000.  The  remaining
     unrealized  losses  of  $459,000  as of  December  31,  2003  included  the
     following:

          $446,000 of unrealized  losses  related to the airline  industry,  for
          which the fair value was $3,265,000. During 2003, the airline industry
          continued  to suffer  from  decreased  passenger  volumes  offset by a
          gradually  improving economy.  The majority of the airline investments
          are  comprised  of Enhanced  Equipment  Trust  Certificates  ("EETC").
          Current  analysis  indicates  the  specific  collateral  backing  EETC
          investments  is  predominantly  represented  by newer  models that are
          expected  to  be  retained  as   individual   airlines   reduce  their
          fleets.


                                       17


United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

     The amortized  cost and fair value of  investments in bonds at December 31,
     2003, by contractual  maturity,  are shown below.  Expected  maturities may
     differ from contractual  maturities because borrowers may have the right to
     call or prepay obligations with or without call or prepayment penalties.



                                                                                              

                                                                                   Amortized           Fair
                                                                                     Cost              Value
                                                                                --------------    ---------------
                                                                                          (In Thousands)
        Maturity:
             Due in 1 year or less                                              $     19,841      $      20,040
             Due after 1 year through 5 years                                        227,329            232,957
             Due after 5 years through 10 years                                      122,529            127,444
             Due after 10 years                                                       62,663             65,455
                                                                                --------------    ---------------
        Total maturities                                                             432,362            445,896

        Mortgage-backed securities                                                    80,500             79,461
        Commercial mortgage-backed securities                                         27,892             29,325
        Other asset-backed securities                                                 40,142             39,738
                                                                                --------------    ---------------
        Total                                                                   $    580,896      $     594,420
                                                                                ==============    ===============



     At December 31, 2003,  investments  in  certificates  of deposit and bonds,
     with an admitted  asset value of  $11,377,000,  were on deposit  with state
     insurance departments to satisfy regulatory requirements.

     Proceeds from the sales of  investments  in bonds and other fixed  maturity
     interest  securities were  $890,061,000  and $600,173,000 in 2003 and 2002,
     respectively.  Gross gains of $12,342,000  and $15,128,000 and gross losses
     of $2,375,000  and  $13,017,000  during 2003 and 2002,  respectively,  were
     realized on those sales.  A portion of the gains  realized in 2003 and 2002
     has been deferred to future periods in the interest maintenance reserve.

     Major categories of net investment income are summarized as follows:


                                                                                             

                                                                                      Year ended December 31
                                                                                     2003               2002
                                                                                ----------------   ----------------
                                                                                          (In Thousands)
      Income:
           Bonds                                                                $     33,926       $     42,754
           Mortgage loans                                                              2,568              2,617
           Contract loans                                                                 72                 27
           Other                                                                         309                635
                                                                                ----------------   ----------------
      Total investment income                                                         36,875             46,033
      Investment expenses                                                              2,132              1,777
                                                                                ----------------   ----------------
      Net investment income                                                     $     34,743       $     44,256
                                                                                ================   ================



                                       18


United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

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


                                                                                             

                                                                                           December 31
                                                                                     2003               2002
                                                                                ----------------   ----------------
                                                                                          (In Thousands)

      Investment purchase commitments                                           $         165      $         558


     The lending rate for long-term  mortgage loans during 2003 was 4.21%.  Fire
     insurance is required on all properties  covered by mortgage loans and must
     at least equal the excess of the loan over the maximum  loan which would be
     permitted by law on the land without the buildings.

     The maximum  percentage  of any loan to the value of collateral at the time
     of  the  loan,  exclusive  of  insured  or  guaranteed  or  purchase  money
     mortgages, was 62.1% on commercial properties. As of December 31, 2003, the
     Company held no mortgages with interest more than 180 days overdue.


4.   Concentrations of Credit Risk

     The Company held  less-than-investment-grade  bonds with an aggregate  book
     value of $49,623,000 and $40,723,000 and with an aggregate  market value of
     $51,584,000  and  $40,582,000 at December 31, 2003 and 2002,  respectively.
     Those holdings  amounted to 8.5% of the Company's  investments in bonds and
     7.7% of total  admitted  assets at  December  31,  2003.  The  holdings  of
     less-than-investment-grade bonds are widely diversified and of satisfactory
     quality based on the Company's investment policies and credit standards.

     The Company  held  unrated  bonds of  $2,480,000  and  $17,624,000  with an
     aggregate NAIC market value of $1,951,000  and  $17,726,000 at December 31,
     2003 and 2002, respectively.  The carrying value of these holdings amounted
     to 0.43% of the  Company's  investment  in bonds and 0.35% of the Company's
     total admitted assets at December 31, 2003.

     At  December  31,  2003,  the  Company's  commercial  mortgages  involved a
     concentration of properties  located in California (46.0%) and Pennsylvania
     (13.5%). The remaining commercial mortgages relate to properties located in
     18 other states. The portfolio is well diversified  covering many different
     types  of  income-producing  properties  on which  the  Company  has  first
     mortgage liens. The maximum mortgage outstanding on any individual property
     is $6,290,000.


                                       19



United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

5.   Annuity Reserves

     At December 31, 2003 and 2002, the Company's  annuity  reserves,  including
     those held in separate  accounts  and  deposit  fund  liabilities  that are
     subject  to   discretionary   withdrawal   with   adjustment,   subject  to
     discretionary   withdrawal   without   adjustment,   and  not   subject  to
     discretionary withdrawal provisions are summarized as follows:


                                                                                             

                                                                                   Amount              Percent
                                                                                ----------------    --------------
                                                                                 (In Thousands)
      December 31, 2003

      Subject to discretionary withdrawal (with adjustment):
           With market value adjustment                                         $        1,124               0.2%
           At book value less surrender charge of 5% or more                            44,238               7.2
           At fair value                                                                60,233               9.7
                                                                                ----------------    --------------
      Subtotal                                                                         105,595              17.1
      Subject to discretionary withdrawal (without adjustment):
           At book value with minimal or no charge or adjustment                       490,524              79.4
      Not subject to discretionary withdrawal                                           21,806               3.5
                                                                                ----------------    --------------
      Total annuity reserves and deposit fund liabilities
            before reinsurance                                                         617,925             100.0%
                                                                                                    =============
      Less reinsurance ceded                                                             5,739
                                                                                ----------------
      Net annuity reserves and deposit fund liabilities                         $      612,186
                                                                                ================
      December 31, 2002

      Subject to discretionary withdrawal (with adjustment):
           With market value adjustment                                         $          889               0.1%
           At book value less surrender charge of 5% or more                            94,326              14.2
           At fair value                                                                61,500               9.3
                                                                                ----------------    --------------
      Subtotal                                                                         156,715              23.6
      Subject to discretionary withdrawal (without adjustment):
           At book value with minimal or no charge or adjustment                       482,267              72.6
      Not subject to discretionary withdrawal                                           25,543               3.8
                                                                                ----------------    --------------
      Total annuity reserves and deposit fund liabilities
           before reinsurance                                                          664,525             100.0%
                                                                                                    ==============
      Less reinsurance ceded                                                             1,925
                                                                                ----------------
      Net annuity reserves and deposit fund liabilities                         $      662,600
                                                                                ================



                                       20



United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

6.   Separate Accounts

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

     Premiums,  deposits, and other considerations  received for the years ended
     December 31, 2003 and 2002 were $201,000 and $408,000, respectively.

     The  general  nature and  characteristics  of the  Company's  nonguaranteed
     separate accounts business follows:


                                                                                             

                                                                                           December 31
                                                                                     2003               2002
                                                                                ----------------   ----------------
                                                                                          (In Thousands)
       December 31, 2003

       Premium, consideration or deposits                                       $       201        $       408
                                                                                ================   ================
       Reserves for accounts with assets at:
            Market value                                                        $    60,233        $    61,500
            Amortized cost                                                                -                  -
                                                                                ----------------   ----------------
       Total reserves                                                           $    60,233        $    61,500
                                                                                ================   ================
       Reserves for separate accounts by withdrawal characteristics:
            Subject to descretionary withdrawal:
              With market value adjustment                                      $         -        $         -
              At book value without market value adjustments
                 and with current surrender charge of 5% or more                          -                  -
              At market value                                                        60,233             61,500
              At book value without market value adjustments
                 and with current surrender charge of less than 5%                        -                  -
                                                                                ----------------   ----------------
            Subtotal                                                                 60,233             61,500
            Not subject to discretionary withdrawal                                       -                  -
                                                                                ----------------   ----------------
        Total separate account aggregate reserves                               $    60,233        $    61,500
                                                                                ================   ================



                                       21



United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

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


                                                                                             

                                                                                     Year ended December 31
                                                                                    2003                2002
                                                                                ----------------    ----------------
                                                                                         (In Thousands)
      Transfers as reported in the Summary of Operations
           of the Separate Accounts Statement:
           Transfers to separate accounts                                       $        201        $       408
           Transfers from separate accounts                                          (12,261)           (17,790)
                                                                                ----------------    ----------------
      Transfers as reported in the Statement of Operations                      $    (12,060)       $   (17,382)
                                                                                ================    ================



7.   Reinsurance

     The Company is involved in ceded  reinsurance  with other companies for the
     purpose of diversifying  risk and limiting exposure on larger risks. To the
     extent that the assuming  companies become unable to meet their obligations
     under  these  treaties,  the  Company  remains  contingently  liable to its
     policyholders  for the  portion  reinsured.  To  minimize  its  exposure to
     significant  losses  from   retrocessionaire   insolvencies,   the  Company
     evaluates  the  financial  condition of the  retrocessionaire  and monitors
     concentrations of credit risk.

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


                                                                                              

                                                                                            December 31
                                                                                     2003               2002
                                                                                --------------    ---------------
                                                                                           (In Thousands)

        Premiums                                                                $    2,550        $     2,832
        Benefits paid or provided                                                   11,049              6,101
        Policy and contract liabilities at year end                                 83,857             91,095



                                       22



United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

8.   Federal Income Taxes

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


                                                                                             

                                                                                           December 31
                                                                                    2003                2002
                                                                                ----------------    ----------------
                                                                                           (In Thousands)

        Total deferred tax assets                                               $     13,725        $      18,420
        Total deferred tax liabilities                                                  (717)                (859)
                                                                                ----------------    ----------------
        Net deferred tax assets                                                       13,008               17,561
        Deferred tax asset nonadmitted                                               (10,369)             (12,176)
                                                                                ----------------    ----------------
        Net admitted deferred tax asset                                         $      2,639        $       5,385
                                                                                ================    ================
        Decrease (increase) in nonadmitted asset                                $      1,807        $      (6,537)
                                                                                ================    ================


     Current income taxes incurred consisted of the following major components:


                                                                                             

                                                                                      Year ended December 31
                                                                                     2003               2002
                                                                                ---------------    ----------------
                                                                                           (In Thousands)

      Federal taxes on operations                                               $     (1,413)      $     (5,786)
      Federal taxes on capital gains                                                   2,925              3,926
      Capital loss on carryovers utilized                                             (2,925)              (675)
                                                                                ---------------    ----------------
      Total current taxes incurred                                              $     (1,413)      $     (2,535)
                                                                                ===============    ================



                                       23



United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

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


                                                                                             

                                                                                           December 31
                                                                                     2003               2002
                                                                                ---------------    ----------------
                                                                                           (In Thousands)

      Deferred tax assets resulting from book/tax differences in:
           Present value of insurance in force                                  $     7,291        $     8,751
           Capital loss carryovers                                                      705              3,446
           Investments                                                                3,155              3,270
           Deferred acquisition costs                                                   924              1,096
           Unrealized loss on investments                                               972              1,019
           Insurance reserves                                                           185                113
           Other                                                                        493                725
                                                                                ---------------    ----------------
      Total deferred tax assets                                                      13,725             18,420
      Deferred tax assets nonadmitted                                                10,369             12,176
                                                                                ---------------    ----------------
      Admitted deferred tax assets                                                    3,356              6,244
                                                                                ---------------    ----------------
      Deferred tax liabilities resulting from book/tax differences in:
           Investments                                                                  633                725
           Other                                                                         84                134
                                                                                ---------------    ----------------
      Total deferred tax liabilities                                                    717                859
                                                                                ---------------    ----------------
      Net admitted deferred tax asset                                           $     2,639        $     5,385
                                                                                ===============    ================



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


                                                                                                          

                                                                                         December 31
                                                                                    2003              2002            Change
                                                                                --------------    --------------   --------------
                                                                                                 (In Thousands)

      Total deferred tax assets                                                 $     13,725      $     18,420     $     (4,695)
      Total deferred tax liabilities                                                     717               859             (142)
                                                                                --------------    --------------   --------------
      Net deferred tax asset                                                    $     13,008      $     17,561           (4,553)
                                                                                ==============    ==============
      Remove current year change in unrealized gains                                                                         47
                                                                                                                   --------------
      Change in net deferred income tax                                                                                  (4,506)
      Remove other items in surplus:
           Current year change in non-admitted assets                                                                        74
                                                                                                                   --------------
      Change in deferred taxes for rate reconciliation                                                             $     (4,432)
                                                                                                                   ==============



                                       24



United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

     The  provision  for federal  income  taxes  incurred and change in deferred
     taxes is  different  from that which  would be  obtained  by  applying  the
     statutory  Federal  income  tax rate to income  (including  capital  items)
     before income taxes. The significant items causing this difference are:


                                                                             

                                                                                      Year Ended
                                                                                  December 31, 2003
                                                                                ---------------------
                                                                                    (In Thousands)

        Ordinary income                                                         $         5,115
        Capital gains                                                                     8,188
                                                                                ---------------------
        Total pre-tax book income                                               $        13,303
                                                                                =====================
        Provision computed at statutory rate                                    $         4,656
        Refinement of deferred tax balances                                                (455)
        Interest maintenance reserve                                                       (376)
        Nondeductible general expenses                                                        2
        Amortization of reinsurance gain                                                   (764)
        Other                                                                               (44)
                                                                                ---------------------
        Total                                                                   $         3,019
                                                                                =====================
        Federal income taxes incurred                                           $        (1,413)
        Change in net deferred income taxes                                               4,432
                                                                                ---------------------
        Total statutory income taxes                                            $         3,019
                                                                                =====================



     The amount of federal  income taxes  incurred  that will be  available  for
     recoupment  in the event of future net losses is $0 and $738,000  from 2003
     and 2002 respectively.

     The  Company  has a  recoverable  of  $607,000  at  December  31,  2003 and
     $1,406,000 at December 31, 2002 from the United States Treasury for federal
     income taxes.

     The Company has gross capital loss carry forwards, which expire as follows:


                              

             Expiration Year              Amount
          ----------------------    --------------------
                                      (In Thousands)

                  2005              $      2,014



9.   Investment in and Advances to Subsidiaries

     The Company has one wholly owned  noninsurance  subsidiary  at December 31,
     2003, United Variable Services, Inc.


                                       25



United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

     Amounts invested in and advanced to the Company's  subsidiary is summarized
     as follows:


                                                                                              

                                                                                            December 31
                                                                                      2003               2002
                                                                                ---------------    ---------------
                                                                                           (In Thousands)

        Common stock (cost $25,000 in 2003 and in 2002)                         $       25         $       25



10.  Capital and Surplus

     Under Iowa  insurance  regulations,  the  Company is required to maintain a
     minimum total capital and surplus of $7,806,000.  Additionally,  the amount
     of  dividends  that can be paid by the Company to its  stockholder  without
     prior approval of the Iowa  Insurance  Department is limited to the greater
     of 10% of statutory  surplus or the statutory  net gain from  operations of
     the preceding year.

     Life and health  insurance  companies  are  subject  to certain  Risk-Based
     Capital  ("RBC")  requirements  as  specified  by  the  NAIC.  Under  those
     requirements,  the amount of capital and surplus  maintained  by a life and
     health  insurance  company is to be  determined  based on the various  risk
     factors  related to it. At December  31,  2003,  the Company  meets the RBC
     requirements.


                                       26



United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

11.  Fair Values of Financial Instruments

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


                                                                                            

                                                                             December 31
                                                                2003                             2002
                                                    -----------------------------    ------------------------------
                                                      Carrying          Fair           Carrying          Fair
                                                       Amount           Value           Amount           Value
                                                    -------------    ------------    -------------    -------------
                                                                             (In Thousands)
     Assets:
          Bonds                                     $   580,896      $  594,420      $  608,870       $  624,349
          Unaffiliated common stocks                          2               2              10               10
          Mortgage loans                                 36,853          40,955          34,829           39,729
          Policy loans                                      880             880             933              933
          Short-term investments                          3,450           3,450          14,450           14,450
          Cash                                              250             250             291              291
          Separate account assets                        63,193          63,193          64,410           64,410
          Receivable for securities                       1,081           1,081           8,308            8,308

     Liabilities:
          Individual and group annuities                530,146         529,848         578,170          575,913
          Deposit type contract                          13,869          13,882          14,926           14,939
          Indebtedness to related parties                 1,293           1,293           1,634            1,634
          Separate account liabilities                   63,193          63,193          64,410           64,410




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

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


                                       27


United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

          Fixed maturities and equity securities:  The fair values for bonds and
          common stocks reported herein are based on quoted market prices, where
          available.  For  securities  not  actively  traded,  fair  values  are
          estimated using values obtained from independent  pricing services or,
          in the case of private  placements,  are estimated by discounting  the
          expected future cash flows. The discount rates used vary as a function
          of factors such as yield,  credit  quality,  and maturity,  which fall
          within a range between 3% and 8% over the total portfolio. Fair values
          determined on this basis can differ from values  published by the SVO.
          Fair value as  determined  by the SVO as of December 31, 2003 and 2002
          is $584,169,000 and $611,948,000, respectively.

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

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

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


12.  Commitments and Contingencies

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


                                       28


United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

     Other Matters

     Like many  financial  services  companies,  certain U.S.  affiliates of ING
     Groep N.V. ("ING"),  the Company's ultimate parent,  have received informal
     and formal  requests  for  information  since  September  2003 from various
     governmental and self-regulatory agencies in connection with investigations
     related to mutual funds and variable insurance products. ING has cooperated
     fully with each request.

     In addition to responding to regulatory requests,  ING management initiated
     an internal review of trading in ING insurance, retirement, and mutual fund
     products.  The goal of this review has been to identify  whether there have
     been any  instances  of  inappropriate  trading in those  products by third
     parties or by ING investment  professionals  and other ING personnel.  This
     internal  review is being  conducted  by  independent  special  counsel and
     auditors.  Additionally,  ING reviewed its  controls  and  procedures  in a
     continuing effort to deter improper frequent trading in ING products. ING's
     internal reviews related to mutual fund trading are continuing.

     The internal  review has  identified  several  arrangements  allowing third
     parties to engage in frequent  trading of mutual funds within the Company's
     variable   insurance  and  mutual  fund  products,   and  identified  other
     circumstances where frequent trading occurred despite measures taken by ING
     intended to combat market timing. Most of the identified  arrangements were
     initiated prior to ING's acquisition of the businesses in question. In each
     arrangement identified, ING has terminated the inappropriate trading, taken
     steps to discipline or terminate employees who were involved,  and modified
     policies and procedures to deter inappropriate  activity.  While the review
     is not  completed,  management  believes the activity  identified  does not
     represent a systemic problem in the businesses involved.

     These instances included agreements  (initiated in 1998) that permitted one
     variable  life  insurance  customer of  Reliastar  Life  Insurance  Company
     ("Reliastar"),  an affiliate of the Company, to engage in frequent trading,
     and to submit orders until 4pm Central  Time,  instead of 4pm Eastern Time.
     Reliastar  was acquired by ING in 2000.  The late trading  arrangement  was
     immediately terminated when current senior management became aware of it in
     2002.  ING believes  that no profits were realized by the customer from the
     late trading aspect of the arrangement.

     In  addition,  the review has  identified  five  arrangements  that allowed
     frequent  trading of funds within  variable  insurance  products  issued by
     Reliastar  and by ING USA Annuity & Life  Insurance  Company and in certain
     ING Funds.  ING entities did not receive special benefits in return for any
     of these arrangements,  which have all been terminated. The internal review
     also  identified  two  investment  professionals  who  engaged in  improper
     frequent trading in ING Funds.

     ING  will  reimburse  any  ING  Fund  or  its   shareholders   affected  by
     inappropriate  trading  for any  profits  that  accrued  to any  person who
     engaged  in  improper  frequent  trading  for  which  ING  is  responsible.
     Management  believes that the total amount of such  reimbursements will not
     be material to ING or its U.S. business.


                                       29


United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

13.  Financing Agreements

     The Company  maintains a  revolving  loan  agreement  with  SunTrust  Bank,
     Atlanta (the "Bank").  Under this  agreement,  which expires July 31, 2004,
     the Company  can borrow up to  $25,000,000  from the Bank.  Interest on any
     Company borrowing accrues at an annual rate equal to: (1) the cost of funds
     for the Bank for the period applicable for the advance plus 0.225% or (2) a
     rate  quoted  by the Bank to the  Company  for the  borrowing.  Under  this
     agreement, the Company incurred interest expense of $182 for the year ended
     December 31, 2003. At December 31, 2003, the Company had no amounts payable
     to the Bank.

     The Company  also  maintains a revolving  loan  agreement  with Bank of New
     York, New York ("BONY"). Under this agreement, the Company can borrow up to
     $50,000,000  from BONY.  Interest  on any Company  borrowing  accrues at an
     annual  rate  equal  to:  (1) the  cost of funds  for  BONY for the  period
     applicable  for the advance  plus 0.35% or (2) a rate quoted by BONY to the
     Company for the borrowing.  Under this agreement,  the Company  incurred no
     interest  expense for the year ended  December  31,  2003.  At December 31,
     2003, the Company had no amounts payable to BONY.


14.  Related Party Transactions

     Affiliates

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

     Investment Management:  The Company has entered into an investment advisory
     agreement and an  administrative  services  agreement  with ING  Investment
     Management,   LLC  ("IIM")  under  which  IIM  provides  the  Company  with
     investment  management and asset liability management services.  Total fees
     under this agreement were  approximately  $1,871,000 and $1,617,000 for the
     years ended December 31, 2003 and 2002, respectively.

     Inter-insurer  Services Agreement:  The Company has entered into a services
     agreement with certain of its affiliated  insurance companies in the United
     States  ("affiliated  insurers")  whereby the affiliated  insurers  provide
     certain administrative,  management, professional, advisory, consulting and
     other services to each other.  Net amounts paid under these agreements were
     $2,304,000  and  $384,000  for the years ended  December 31, 2003 and 2002,
     respectively.


                                       30


United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

     Reciprocal  Loan  Agreement:   The  Company  maintains  a  reciprocal  loan
     agreement  with  ING AIH to  facilitate  the  handling  of  unusual  and/or
     unanticipated  short-term cash  requirements.  Under this agreement,  which
     expires April 1, 2011, the Company and ING AIH can borrow up to $22,400,000
     from one another.  Interest on any  borrowing is charged at the rate of ING
     AIH's cost of funds for the interest period plus 0.15%. Interest on any ING
     AIH borrowings is charged at the rate based on the prevailing interest rate
     of U.S.  commercial  paper available for purchase with a similar  duration.
     Under this agreement,  the Company incurred interest expense of $17,000 and
     interest  income of  $36,000  for the year  ended  December  31,  2003.  At
     December 31, 2003, the Company had no amounts payable to or receivable from
     ING AIH.

     Assets and liabilities,  along with related revenues and expenses, recorded
     as a result of  transactions  and agreements with affiliates may not be the
     same as those recorded if the Company was not a wholly-owned  subsidiary of
     its parent.


15.  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 recorded
     $490,000 and $474,000 for this  liability as of December 31, 2003 and 2002,
     respectively.  The  Company  has also  recorded  an asset  of  $26,000  and
     $351,000 as of December 31, 2003 and 2002, respectively, for future credits
     to premium taxes for assessments already paid.


16.  Subsequent Events

     Golden  American  Life  Insurance  Company  ("Golden")  requested  that the
     Delaware Insurance  Department  approve the  redomestication of Golden from
     Delaware  to Iowa  effective  January 1,  2004.  Equitable  Life  Insurance
     Company  of Iowa  ("Equitable"),  the  Company,  and USG  Annuity  and Life
     Company  ("USG")  requested the Iowa Department of Insurance (for Equitable
     and the  Company)  and the Oklahoma  Department  of Insurance  (for USG) to
     approve the merger of the affiliated life insurance  company  operations of
     Equitable, the Company, Golden, and USG with Golden being the survivor. The
     sequence   of  events,   effective   January  1,  2004,   is  as   follows:
     redomestication  of Golden to Iowa, merger of the four affiliated  insurers
     with  Golden  being the  survivor,  and the  renaming  of Golden to ING USA
     Annuity and Life Insurance Company ("ING USA").


                                       31


United Life & Annuity Insurance Company
Notes to Financial Statements - Statutory Basis
- --------------------------------------------------------------------------------

     The Delaware Insurance  Department provided a "no objection letter" for the
     redomestication  of Golden to Iowa on August 25, 2003. The Iowa  Department
     of  Insurance  approved  the  merger  on July  21,  2003  and the  Oklahoma
     Department of Insurance approved it on August 11, 2003.


17.  Reconciliation to the Annual Statement

     During 2002, the Company  recorded prior year adjustments in its summary of
     operations in the 2002 Annual Statement. As a result, the differences below
     exist  between the 2002 Annual  Statement  and the  accompanying  statutory
     basis financial statements:


                                                                                              

                                                                                                     Capital and
                                                                                  Net Income           Surplus
                                                                                --------------    ---------------
                                                                                           (In Thousands)

        Amounts as reported in the 2002 Annual Statement                        $       8,817     $      82,852
        Capital gains tax                                                              (1,935)                -
        Mortgage loan income                                                              198                 -
        Federal income taxes                                                            4,471                 -
        Asset valuation reserve                                                             -            (1,646)
                                                                                --------------    ---------------
                                                                                $      11,551     $      81,206
                                                                                ==============    ===============


                                       32


                                                                    Exhibit 99.3


                         Report of Independent Auditors


Board of Directors and Stockholder
ING USA Annuity and Life Insurance Company

We have audited the accompanying statutory basis balance sheets of USG Annuity &
Life Company ("the Company"  which,  effective  January 1, 2004,  merged into an
affiliate, ING USA Annuity and Life Insurance Company, a wholly owned subsidiary
of ING America Insurance  Holdings,  Inc.) as of December 31, 2003 and 2002, and
the related  statutory  basis  statements of operations,  changes in capital and
surplus, and cash flows for the years then ended. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

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

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

In our opinion,  because of the effects of the matter described in the preceding
paragraph,  the financial statements referred to above do not present fairly, in
conformity with accounting  principles  generally accepted in the United States,
the  financial  position of USG Annuity & Life  Company at December 31, 2003 and
2002 or the  results  of its  operations  or its cash  flows for the years  then
ended.


                                       1


However,  in our opinion,  the  financial  statements  referred to above present
fairly, in all material  respects,  the financial position of USG Annuity & Life
Company at December 31, 2003 and 2002, and the results of its operations and its
cash flows for the years then ended,  in conformity  with  accounting  practices
prescribed or permitted by the Oklahoma Insurance Department.



                                                              /s/ Ernst & Young



March 22, 2004


                           USG Annuity & Life Company
                        Balance Sheets - Statutory Basis



                                                                                             

                                                                                           December 31
                                                                                     2003               2002
                                                                                ---------------    ---------------
                                                                                         (In Thousands)
Admitted assets
Cash and invested assets:
     Bonds                                                                      $   6,231,961     $     6,116,495
     Preferred stocks                                                                   1,273               1,088
     Mortgage loans                                                                 1,471,607           1,483,855
     Real estate, less accumulated depreciation (2003-$29, 2002-$304)                   2,679               1,477
     Contract loans                                                                    32,247              32,454
     Other invested assets                                                             41,017              47,704
     Cash and short-term investments                                                   27,739               9,116
                                                                                ---------------    ---------------
Total cash and invested assets                                                      7,808,523           7,692,189

Deferred and uncollected premiums, less loading (2003-$12, 2002-$58)                      284                 386
Accrued investment income                                                              68,590              77,674
Reinsurance balances recoverable                                                          252                 335
Indebtedness from related parties                                                      19,597                  25
Federal income tax recoverable (including $18,475 and $15,601 net
     deferred tax assets at December 31, 2003 and 2002, respectively)                  20,761              22,163
Other assets                                                                               33               2,451
                                                                                ---------------    ---------------
Total admitted assets                                                           $   7,918,040      $    7,795,223
                                                                                ===============    ===============



The accompanying notes are an integral part of these financial statements.

                                       3


                           USG Annuity & Life Company
                        Balance Sheets - Statutory Basis



                                                                                             

                                                                                           December 31
                                                                                     2003               2002
                                                                                ---------------    ---------------
                                                                                          (In Thousands)
                                                                                       except share amounts)

Liabilities and capital and surplus
Liabilities:
     Policy and contract liabilities:
        Life and annuity reserves                                               $   6,918,897       $   6,859,914
        Deposit type contracts                                                        224,767             246,501
        Policyholders' funds                                                               16                  53
        Unpaid claims                                                                   3,064               3,622
                                                                                ---------------    ---------------

     Total policy and contract liabilities                                          7,146,744           7,110,090
     Interest maintenance reserve                                                      41,337              11,799
     Accounts payable and accrued expenses                                             17,684              13,807
     Indebtedness to related parties                                                   16,587              22,147
     Asset valuation reserve                                                           51,181              50,634
     Borrowed money                                                                   286,886             184,450
     Other liabilities                                                                 17,667              16,110
                                                                                ---------------    ---------------
Total liabilities                                                                   7,578,086           7,409,037

Capital and surplus:
     Common stock: authorized 1,000 shares of $3,000 par value,
        833 issued and outstanding                                                      2,500               2,500
     Paid-in and contributed surplus                                                  316,963             316,963
     Unassigned surplus                                                                20,491              66,723
                                                                                ---------------    ---------------
Total capital and surplus                                                             339,954             386,186
                                                                                ---------------    ---------------
Total liabilities and capital and surplus                                       $   7,918,040      $     7,795,223
                                                                                ===============    ===============



The accompanying notes are an integral part of these financial statements.

                                       4


                           USG Annuity & Life Company
                   Statements of Operations - Statutory Basis



                                                                                             

                                                                                      Year ended December 31
                                                                                     2003                2002
                                                                                ---------------    ---------------
                                                                                         (In Thousands)

Premiums and other revenues:
     Life, annuity, and accident and health premiums                            $    423,362       $     1,285,640
     Policy proceeds and dividends left on deposit                                     7,710                 9,267
     Net investment income                                                           452,278               536,206
     Amortization of interest maintenance reserve                                     (6,647)               (7,446)
     Commissions, expense allowances and reserve adjustments on
        reinsurance ceded                                                             42,615                14,159
     Other income                                                                          -                 1,619
                                                                                ---------------    ---------------
Total premiums and other revenues                                                    919,318             1,839,445

Benefits paid or provided:
     Death benefits                                                                    5,182               112,299
     Annuity benefits                                                                250,745               250,411
     Surrender benefits                                                              522,262               582,708
     Interest on policy or contract funds                                              6,384                 8,033
     Other benefits                                                                       11                     -
     Life contract withdrawals                                                         9,827                 8,968
     Increase in life, annuity, and accident and health reserves                      58,983               648,698
                                                                                ---------------    ---------------
Total benefits paid or provided                                                      853,394             1,611,117
Insurance expenses:
     Commissions                                                                      71,151                86,074
     General expenses                                                                 32,567                33,272
     Insurance taxes, licenses and fees, excluding federal income taxes                3,748                  (231)
     Other                                                                             1,287                   856
                                                                                ---------------    ---------------
Total insurance expenses                                                             108,753               119,971
                                                                                ---------------    ---------------
(Loss) gain from operations before federal income taxes and net realized
     capital losses                                                                  (42,829)              108,357
Federal income tax (benefit) expense                                                 (27,668)               41,015
                                                                                ---------------    ---------------
(Loss) gain from operations before net realized capital losses                       (15,161)               67,342

Net realized capital losses; net of income tax (benefit) expense:
     2003 - $18,494 and 2002 - ($6,049); and excluding net transfers
     to the interest maintenance reserve 2003- $22,891 and 2002- ($638)              (31,599)             (41,467)
                                                                                ---------------    ---------------
Net (loss) income                                                               $    (46,760)      $       25,875
                                                                                ===============    ===============



The accompanying notes are an integral part of these financial statements.

                                       5


                           USG Annuity & Life Company
               Statements of Changes and Surplus - Statutory Basis



                                                                                             

                                                                                      Year ended December 31
                                                                                     2003                2002
                                                                                ---------------    ---------------
                                                                                         (In Thousands)

Common stock:
     Balance at beginning and end of year                                       $      2,500       $       2,500
                                                                                ---------------    ---------------
Paid-in and contributed surplus:
     Balance at beginning of year                                                    316,963             286,963
     Capital contribution                                                                  -              30,000
                                                                                ---------------    ---------------
     Balance at end of year                                                          316,963             316,963
                                                                                ---------------    ---------------

Unassigned surplus:
     Balance at beginning of year                                                     66,723              19,994
     Net (loss) income                                                               (46,760)             25,875
     Change in net unrealized capital losses                                            (395)             (7,240)
     Change in nonadmitted assets                                                       (742)              3,284
     Change in asset valuation reserve                                                  (547)             20,987
     Change in net deferred income tax                                                 2,212               3,480
     Other                                                                                 -                 343
                                                                                ---------------    ---------------
    Balance at end of year                                                           20,491              66,723
                                                                                ---------------    ---------------
Total capital and surplus                                                       $    339,954       $     386,186
                                                                                ===============    ===============



The accompanying notes are an integral part of these financial statements.

                                       6


                           USG Annuity & Life Company
                   Statements of Cash Flows - Statutory Basis


                                                                                             

                                                                                      Year ended December 31
                                                                                     2003                2002
                                                                                ---------------    ---------------
                                                                                        (In Thousands)

Operations
Premiums, policy proceeds, and other considerations received,
  net of reinsurance paid                                                       $      423,582     $    1,295,738
Net investment income received                                                         620,710            647,957
Commission and expense allowances received on reinsurance ceded                              -             14,159
Benefits paid                                                                         (821,273)          (998,100)
Insurance expenses paid                                                               (109,625)          (122,791)
Federal income taxes received (paid)                                                    13,451            (53,696)
Net other revenue                                                                       37,575                 89
                                                                                ------------------    ------------------
Net cash provided by operations                                                        164,420            783,356

Investment activities
Proceeds from sales, maturities, or repayments of investments:
     Bonds                                                                           8,021,572          8,709,883
     Stocks                                                                                  -                357
     Mortgage loans                                                                    329,751            275,949
     Real estate                                                                         1,450                  -
     Other invested assets                                                               4,156              6,856
                                                                                ------------------    ------------------
Net proceeds from sales, maturities, or repayments of investments                    8,356,929          8,993,045

Cost of investments acquired:
     Bonds                                                                           8,253,561          9,713,052
     Stocks                                                                                185              1,230
     Mortgage loans                                                                    317,467            100,251
     Real estate                                                                         2,708                  -
     Other invested assets                                                              10,530             14,594
                                                                                ------------------    ------------------
Total cost of investments acquired                                                   8,584,451          9,829,127
Change in contract loans                                                                  (207)              (279)
                                                                                ------------------    ------------------
Net cash used in investment activities                                                (227,315)          (835,803)
Financing and miscellaneous activities
Cash provided:
     Capital and surplus paid-in                                                             -             30,000
     Borrowed money, net                                                               102,436              1,102
     Net deposits on deposit-type contract funds                                       (21,734)                (8)
     Other sources (uses)                                                                  816            (72,379)
                                                                                ------------------    ------------------
Net cash provided by (used in) financing and miscellaneous activities                   81,518            (41,285)
                                                                                ------------------    ------------------
Net increase (decrease) in cash and short-term investments                              18,623            (93,732)

Cash and short-term investments:
     Beginning of year                                                                   9,116            102,848
                                                                                ------------------    ------------------
     End of year                                                                $       27,739        $     9,116
                                                                                ==================    ==================



The accompanying notes are an integral part of these financial statements.

                                       7


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

1.   Nature of Operations and Significant Accounting Policies

     USG Annuity & Life Company (the  "Company") is domiciled in Oklahoma and is
     a wholly owned  subsidiary  of  Equitable  Life  Insurance  Company of Iowa
     ("Equitable"),  an Iowa domiciled insurance company.  Equitable is a wholly
     owned  subsidiary of Lion  Connecticut  Holdings,  Inc., which in turn is a
     wholly-owned  subsidiary  of ING America  Insurance  Holdings,  Inc.  ("ING
     AIH"). Effective January 1, 2004, the Company merged into an affiliate, ING
     USA Annuity and Life Insurance Company,  a wholly-owned  subsidiary of Lion
     Connecticut Holdings, Inc.

     The Company offers various  insurance  products,  including  deferred fixed
     annuities,  immediate  annuities,  and  interest-sensitive  life insurance.
     These  products  are  primarily  marketed  to  individuals  by  independent
     insurance  broker/dealers,  financial  institutions,  and a  career  agency
     force. The Company is licensed in 48 states and the District of Columbia.

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

     Basis of Presentation

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

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

     Investments in real estate are reported net of related  obligations  rather
     than on a gross basis.  Changes between depreciated cost and admitted asset
     investment  amounts are credited or charged directly to unassigned  surplus
     rather than income as would be required under GAAP. 7

                                       8


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

     SSAP 31 applies to derivative  transactions  prior to January 1, 2003.  The
     Company also follows the newly adopted hedge accounting guidance in SSAP 86
     for derivative transactions entered into or modified on or after January 1,
     2003. Under this guidance, derivatives that are deemed effective hedges are
     accounted for in a manner which is consistent  with the  underlying  hedged
     item.  Derivatives  used  in  hedging  transactions  that do not  meet  the
     requirements  of SSAP 86 as an  effective  hedge are  carried at fair value
     with the change in value recorded in surplus as unrealized gains or losses.
     Embedded  derivatives  are not  accounted  for  separately  from  the  host
     contract.  Under GAAP, the effective and  ineffective  portions of a single
     hedge  are  accounted  for  separately,  an  embedded  derivative  within a
     contract  that  is  not  clearly  and  closely   related  to  the  economic
     characteristics  and risk of the host contract is accounted for  separately
     from the host  contract  and valued and  reported  at fair  value,  and the
     change in fair value for cash flow hedges is  credited or charged  directly
     to a separate  component of  shareholder's  equity rather than to income as
     required for fair value hedges.

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

     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  accounted
     for as a realized loss.

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

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

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


                                       9


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

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

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

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

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

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

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

                                       10


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

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

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

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

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

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

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

     Statements of Cash Flows: Cash and short-term investments in the statements
     of  cash  flows  represent  cash  balances  and  investments  with  initial
     maturities of one year or less.  Under GAAP, the  corresponding  caption of
     cash and cash  equivalents  includes  cash  balances and  investments  with
     initial maturities of three months or less.


                                       11


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

     Reconciliation to GAAP

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

     Other significant accounting practices are as follows:

     Investments

     Investments are stated at values prescribed by the NAIC, as follows:

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

          Single class and multi-class  mortgage-backed/asset-backed  securities
          are valued at  amortized  cost  using the  interest  method  including
          anticipated  prepayments.  Prepayment  assumptions  are obtained  from
          dealer  surveys or  internal  estimates  and are based on the  current
          interest rate and economic environment.  The retrospective  adjustment
          method is used to value all such  securities  except  for  higher-risk
          asset  backed  securities,  which are  valued  using  the  prospective
          method. The Company has elected to use the book value as of January 1,
          1994, as the cost for applying the retrospective  method to securities
          purchased  prior to that  date  where  historical  cash  flows are not
          readily available.

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

          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 market value has been less than cost,
          the financial condition and near-term prospects of the issuer,  future
          economic conditions and market forecasts, and the Company's intent and
          ability  to retain the  investment  in the issuer for a period of time
          sufficient  to allow for recovery in market  value.  If it is probable
          that all  amounts due  according  to the  contractual  terms of a debt
          security will not be collected,  an other than temporary impairment is
          considered to have occurred.


                                       12


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

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

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

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

          The  derivatives  are reported in a manner that is consistent with the
          hedged asset or liability.  All  derivatives are reported at amortized
          cost.  Upon  termination  of a  derivative  that  qualified  for hedge
          accounting,  the gain or loss is  deferred in IMR or adjusts the basis
          of the hedged item.

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

          Contract loans are reported at unpaid principal balances.

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

          For reverse repurchase agreements,  Company policies require a minimum
          of 95%  of the  fair  value  of  securities  purchased  under  reverse
          repurchase agreements to be maintained as collateral.  Cash collateral
          received is  invested in  short-term  investments  and the  offsetting
          collateral liability is included in miscellaneous liabilities.


                                       13


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

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

          The Company engages in securities  lending  whereby  certain  domestic
          bonds from its  portfolio are loaned to other  institutions  for short
          periods of time. Collateral, primarily cash, which is in excess of the
          market  value of the loaned  securities,  is deposited by the borrower
          with a lending  agent,  and retained and invested by the lending agent
          to generate  additional  income for the Company.  The Company does not
          have access to the collateral. The Company's policy requires a minimum
          of 102% of the fair value of  securities  loaned to be  maintained  as
          collateral.  The market value of the loaned securities is monitored on
          a daily basis with additional  collateral  obtained or refunded as the
          market value fluctuates.

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

          Partnership  interests,  which are included in other invested  assets,
          are reported at the underlying audited GAAP equity of the investee.

          Residual  collateralized  mortgage obligations,  which are included in
          other  invested  assets,  are  reported  at  amortized  cost using the
          effective interest method.

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

          Cash  on  hand  includes  cash   equivalents.   Cash  equivalents  are
          short-term  investments that are both readily  convertible to cash and
          have an original  maturity  date of three  months or less.  Short-term
          investments are carried at amortized cost, which  approximates  market
          value.

     Aggregate Reserve for Life Policies and Contracts

     Life, annuity,  and accident and health reserves are developed by actuarial
     methods and are  determined  based on published  tables  using  statutorily
     specified  interest rates and valuation  methods that will provide,  in the
     aggregate,  reserves  that are  greater  than or equal  to the  minimum  or
     guaranteed policy cash value or the amounts required by law. Interest rates
     range from 3.00% to 8.75%.

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


                                       14


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

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

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

          For reinsurance accepted with table rating, the reserve established is
          a multiple of the standard reserve corresponding to the table rating.

     For reinsurance with flat extra premiums, the standard reserve is increased
     by 50% of the flat extra.

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

     Reinsurance

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

     Nonadmitted Assets

     Nonadmitted assets are summarized as follows:


                                                                                             
                                                                                           December 31
                                                                                     2003               2002
                                                                                ----------------   ----------------
                                                                                           (In Thousands)

           Deferred federal income taxes                                        $     55,372       $      54,496
           Agents' debit balances                                                        603                 519
           Deferred and uncollected premium                                               35                 119
           Other                                                                         751                 885
                                                                                ----------------   ----------------
           Total nonadmitted assets                                             $     56,761       $      56,019
                                                                                ================   ================



                                       15


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

     Changes in nonadmitted assets are generally reported directly in unassigned
     surplus as an  increase  or  decrease  in  nonadmitted  assets.  Changes in
     nonadmitted  invested assets are reported directly in unassigned surplus as
     a component of the change in unrealized capital gains or losses.

     Claims and Claims Adjustment Expenses

     Claims expenses  represent the estimated  ultimate net cost of all reported
     and unreported  claims incurred through December 31, 2003. The Company does
     not discount claims and claims adjustment expense reserves.  Such estimates
     are based on actuarial  projections  applied to historical  claims  payment
     data.  Such  liabilities  are  considered to be reasonable  and adequate to
     discharge the Company's  obligations  for claims  incurred but unpaid as of
     December 31, 2003.

     Cash Flow Information

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

     The Company borrowed  $1,342,670,000 and repaid  $1,342,670,000 in 2003 and
     borrowed $1,021,035,000 and repaid $1,021,035,000 in 2002. These borrowings
     were on a short-term basis, at an interest rate that  approximated  current
     money market rates and exclude  borrowings  from reverse dollar  repurchase
     transactions.  Interest  paid on borrowed  money was  $140,000 and $109,000
     during 2003 and 2002, respectively.

     Reclassifications

     Certain  prior year  amounts in the  Company's  statutory  basis  financial
     statements  have  been  reclassified  to  conform  to  the  2003  financial
     statement presentation.


2.   Permitted Statutory Basis Accounting Practices

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

     The Company is required to identify those significant  accounting practices
     that are permitted,  and obtain written  approval of the practices from the
     Oklahoma  Insurance  Department.  As of  December  31,  2003 and 2002,  the
     Company had no such permitted accounting practices.


                                       16


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

3.   Investments

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


                                                                                          

                                                                         Gross           Gross
                                                      Amortized       Unrealized      Unrealized          Fair
                                                         Cost            Gains          Losses           Value
                                                     -------------    ------------    ------------    -------------
                                                                            (In Thousands)
       At December 31, 2003:
       U.S. Treasury securities and
            obligations of U.S. government
            corporations and agencies                $    59,838      $     363       $       27      $     60,174
       States, municipalities,
            and political subdivisions                    11,000              -              886            10,114
       Foreign government                                292,529         10,584            2,314           300,799
       Public utilities securities                       468,119         31,654            2,243           497,530
       Corporate securities                            3,263,827        157,736           26,919         3,394,644
       Mortgage-backed securities                      1,447,813         40,896           40,369         1,448,340
       Commercial mortgage-backed securities             249,580         13,801              429           262,952
       Other structured securities                       443,419          5,181           16,690           431,910
                                                     -------------    ------------    ------------    -------------
       Total fixed maturities                          6,236,125        260,215           89,877         6,406,463
       Preferred stocks                                    1,273              -                -             1,273
                                                     -------------    ------------    ------------    -------------
       Total equity securities                             1,273              -                -             1,273
                                                     -------------    ------------    ------------    -------------
       Total                                         $ 6,237,398      $ 260,215       $   89,877      $  6,407,736
                                                     =============    ============    ============    =============

       At December 31, 2002:
       U.S. Treasury securities and
            obligations of U.S. government
            corporations and agencies                $   285,347      $   4,998       $       36      $    290,309
       Foreign government                                120,649          4,200            2,385           122,464
       Public utilities securities                       270,390         14,526            4,008           280,908
       Corporate securities                            3,244,826        182,420           34,973         3,392,273
       Mortgage-backed securities                      1,668,901         90,300           46,006         1,713,195
       Other structured securities                       320,274          9,786           28,080           301,980
       Commerical mortgage-backed securities             217,028         18,254               76           235,206
                                                     -------------    ------------    ------------    -------------
       Total fixed maturities                          6,127,415        324,484          115,564         6,336,335
       Preferred stocks                                    1,088              -                -             1,088
                                                     -------------    ------------    ------------    -------------
       Total equity securities                             1,088              -                -             1,088
                                                     -------------    ------------    ------------    -------------
       Total                                         $ 6,128,503      $ 324,484       $  115,564      $  6,337,423
                                                     =============    ============    ============    =============



                                       17


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

     As of December 31, 2003,  the aggregate  market  values of debt  securities
     with unrealized  losses and the time period that cost exceeded market value
     are as follows:


                                                                                            

                                                              More than 6
                                         Less than 6        months and less         More than 12
                                        months below         that 12 months         months below
                                            cost              below cost               cost                 Total
                                       -----------------    ------------------    -----------------    ------------------
                                                                         (In Thousands)

     Fair value                        $     912,922        $     781,315         $      99,880        $     1,794,117
     Unrealized loss                          13,888               40,720                35,269                 89,877



     Of the  unrealized  losses  more  than 6 months  and less than 12 months in
     duration of $40,720,000,  there were  $8,509,000 in unrealized  losses that
     are  primarily  related to interest  rate  movement or spread  widening for
     other  than  credit-related  reasons.  For these  securities  business  and
     operating fundamentals are performing as expected. The remaining unrealized
     losses of  $32,211,000  as of December  31,  2003  included  the  following
     significant items:

          $18,193,000  of  unrealized  losses  related  to  mortgage-backed  and
          structured  securities  reviewed  for  impairment  under the  guidance
          prescribed by SSAP 43  Loan-backed  and  Structured  Securities.  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  fair   value  was
          $257,131,000.

          $3,265,000  of  unrealized   losses  related  to  the   energy/utility
          industry,  for which the fair value was $66,629,000.  During 2003, the
          energy sector recovered due to a gradually  improving economic picture
          and the lack of any  material  accounting  irregularities  similar  to
          those experienced in the prior two years.  Current analysis  indicates
          that the debt will be  serviced  in  accordance  with the  contractual
          terms.

          $8,488,000 of unrealized losses related to non-domestic  issues,  with
          no unrealized  loss  exposure per country in excess of $2,036,000  for
          which the fair value was $194,288,000.  Credit exposures are primarily
          in the construction industry in Italy.

          The remaining  unrealized losses totaling $2,265,000 related to a fair
          value of $31,760,000.

     Of the  unrealized  losses more than 12 months in duration of  $35,269,000,
     there were  $449,000 in  unrealized  losses that are  primarily  related to
     interest  rate  movement or spread  widening for other than  credit-related
     reasons.  Business and operating  fundamentals  are performing as expected.
     The remaining  losses of  $34,820,000  as of December 31, 2003 included the
     following significant items:


                                       18


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

          $32,683,000  of  unrealized  losses  related  to  mortgage-backed  and
          structured  securities  reviewed  for  impairment  under the  guidance
          prescribed by SSAP 43  Loan-backed  and  Structured  Securities.  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 fair value was $81,284,000.

          $1,453,000  of  unrealized   losses  related  to  the   energy/utility
          industry,  for which the fair value was  $9,278,000.  During 2003, the
          energy sector recovered due to a gradually  improving economic picture
          and the lack of any  material  accounting  irregularities  similar  to
          those experienced in the prior two years.  Current analysis  indicates
          that the debt will be  serviced  in  accordance  with the  contractual
          terms.

          $679,000 of unrealized losses related to the airline  industries,  for
          which the fair value was $4,075,000. During 2003, the airline industry
          continued  to suffer  from  decreased  passenger  volumes  offset by a
          gradually  improving economy.  The majority of the airline investments
          are  comprised  of Enhanced  Equipment  Trust  Certificates  ("EETC").
          Current analysis  indicates the specific  collateral  backing the EETC
          investments  is  predominantly  represented  by newer  models that are
          expected to be retained as individual airlines reduce their fleets.

          The remaining unrealized losses totaling $5,000 relate to a fair value
          of $245,000.

     The amortized  cost and fair value of  investments in bonds at December 31,
     2003, by contractual  maturity,  are shown below.  Expected  maturities may
     differ from contractual  maturities because borrowers may have the right to
     call or prepay obligations with or without call or prepayment penalties.


                                                                                              

                                                                                   Amortized           Fair
                                                                                     Cost              Value
                                                                                --------------    ---------------
                                                                                          (In Thousands)
        Maturity:
             Due in 1 year or less                                              $     57,631       $     58,607
             Due after 1 year through 5 years                                      1,320,691          1,382,661
             Due after 5 years through 10 years                                    1,804,228          1,882,506
             Due after 10 years                                                      912,763            939,487
                                                                                --------------    ---------------
                                                                                   4,095,313          4,263,261
        Mortgage-backed securities                                                 1,447,813          1,448,340
        Commercial mortgage-backed securities                                        249,580            262,952
        Other structured securities                                                  443,419            431,910
                                                                                --------------    ---------------
        Total                                                                   $  6,236,125      $   6,406,463
                                                                                ==============    ===============



                                       19


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

     At December 31, 2003,  investments  in  certificates  of deposit and bonds,
     with an admitted  asset  value of  $3,310,000,  were on deposit  with state
     insurance departments to satisfy regulatory requirements.

     Reconciliation  of  bonds  from  amortized  cost to  carrying  value  is as
     follows:



                                                                                              

                                                                                           December 31
                                                                                     2003               2002
                                                                                ----------------   ----------------
                                                                                           (In Thousands)

      Amortized cost                                                            $    6,236,125     $   6,127,415
      Less nonadmitted bonds                                                             4,164            10,920
                                                                                ----------------   ----------------
      Carrying value                                                            $    6,231,961     $   6,116,495
                                                                                ================   ================



     Proceeds from the sales of  investments  in bonds and other fixed  maturity
     interest  securities were  $4,610,345,000  and  $5,811,132,000  in 2003 and
     2002, respectively.  Gross gains of $107,661,000 and $125,255,000 and gross
     losses of $25,138,000 and $103,039,000 during 2003 and 2002,  respectively,
     were realized on those sales.  A portion of the gains  realized in 2003 and
     2002 has been  deferred  to  future  periods  in the  interest  maintenance
     reserve.

     Major categories of net investment income are summarized as follows:


                                                                                             

                                                                                      Year ended December 31
                                                                                     2003               2002
                                                                                ----------------   ----------------
                                                                                          (In Thousands)
      Income:
           Bonds                                                                $     404,578      $    459,813
           Mortgage loans                                                             112,905           128,230
           Contract loans                                                               1,522             1,091
           Company-occupied property                                                      244               376
           Other                                                                      (34,857)          (26,548)
                                                                                ----------------   ----------------
      Total investment income                                                         484,392           562,962
      Investment expenses                                                             (32,114)          (26,756)
                                                                                ----------------   ----------------
      Net investment income                                                     $     452,278      $    536,206
                                                                                ================   ================



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


                                                                                             

                                                                                           December 31
                                                                                     2003               2002
                                                                                ----------------   ----------------
                                                                                          (In Thousands)

      Investment purchase commitments                                           $     90,956       $      87,963



                                       20


USG  ANNUITY & LIFE  COMPANY
Notes to  Financial  Statements  -  Statutory Policies
- --------------------------------------------------------------------------------

     The Company entered into reverse dollar repurchase transactions to increase
     its return on investments and improve liquidity. Reverse dollar repurchases
     involve a sale of securities  and an agreement to repurchase  substantially
     the same  securities  as those sold.  The reverse  dollar  repurchases  are
     accounted for as short term  collateralized  financing  and the  repurchase
     obligation is reported in borrowed money. The repurchase obligation totaled
     $286,886,000 and $173,448,000 at December 31, 2003 and 2002,  respectively.
     The securities  underlying these agreements are mortgage-backed  securities
     with a book  value of  $285,832,000  and  $173,246,000  and  fair  value of
     $288,285,000   and   $176,504,000   as  of  December  31,  2003  and  2002,
     respectively.  The securities  have a weighted  average coupon rate of 5.8%
     and have maturities  ranging from December 2018 through  December 2033. The
     primary risk associated with short-term  collateralized  borrowings is that
     the  counterparty may be unable to perform under the terms of the contract.
     The Company's exposure is limited to the excess of the net replacement cost
     of the securities over the value of the short-term  investments,  which was
     not material at December 31, 2003. The Company believes the  counterparties
     to the reverse dollar repurchase agreements are financially responsible and
     that the counterparty risk is minimal.

     The  Company   participates  in  reverse  repurchase   transactions.   Such
     transactions include the sale of corporate securities to a major securities
     dealer and a simultaneous  agreement to repurchase the same security in the
     near term.  The  proceeds are invested in new  securities  of  intermediate
     durations.  As of December 31, 2003,  there were no outstanding  amounts on
     these   agreements.   The  securities   underlying   these  agreements  are
     mortgage-backed  securities with a book value of $11,394,000 and fair value
     of $11,520,000 at December 31, 2002.

     At December 31, 2003 and 2002, the Company had loaned securities (which are
     reflected as invested  assets on the balance  sheet) with a market value of
     approximately $22,330,000 and $32,662,000, respectively.

     The maximum and minimum  lending rates for long-term  mortgage loans during
     2003 were 6.07% and 3.40%.  Fire  insurance  is required on all  properties
     covered by  mortgage  loans and must at least  equal the excess of the loan
     over the maximum  loan which would be  permitted by law on the land without
     the buildings.

     The maximum  percentage  of any loan to the value of collateral at the time
     of  the  loan,  exclusive  of  insured  or  guaranteed  or  purchase  money
     mortgages, was 74.7% on commercial properties. As of December 31, 2003, the
     Company held no mortgages  with interest more than 180 days overdue.  Total
     interest due, as of December 31, 2003 is $9,000.

     In the course of the Company's  asset  management,  securities are sold and
     reacquired  within 30 days of the sale date to enhance the Company's return
     on the investment portfolio or to manage interest rate risk.


                                       21


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

     The details by NAIC  designation 3 or below of securities  sold during 2003
     and reacquired within 30 days of the sale date are:


                                                                           

                                                                         Cost of
                                   Number of                            Securities
                                 Transactions        Book Value        Repurchased          Gain
                               ---------------    ---------------   ---------------    ---------------
                                                                        (In Thousands)

      NAIC 3                         2            $      4,730      $     6,948        $      1,095



4.   Derivative Financial Instruments Held for Purposes Other than Trading

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

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

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

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

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


                                      22


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

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

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

     The table below summarizes the Company's  interest rate contracts  included
     in other invested assets at December 31, 2003 and 2002:


                                                                                           

                                                                  Notional          Carrying             Fair
                                                                   Amount             Value             Value
                                                               ---------------    --------------    ---------------
                                                                                 (In Thousands)
       December 31, 2003
       Swaps                                                   $     828,066      $         -       $    (124,226)
       Caps and floors                                               441,243            1,554                   7
                                                               ---------------    --------------    ---------------
       Total derivatives                                       $   1,269,309      $     1,554       $    (124,219)
                                                               ===============    ==============    ===============

       December 31, 2002
       Swaps                                                   $   1,146,498      $         -       $    (138,473)
       Caps and floors                                               548,465            3,393               1,296
                                                               ---------------    --------------    ---------------
       Total derivatives                                       $   1,694,963      $     3,393       $    (137,177)
                                                               ===============    ==============    ===============



5.   Concentrations of Credit Risk

     The Company held  less-than-investment-grade  bonds with an aggregate  book
     value of $479,259,000  and  $435,061,000 and with an aggregate market value
     of   $497,620,000   and   $413,437,000  at  December  31,  2003  and  2002,
     respectively.  These holdings amounted to 7.7% of the Company's investments
     in bonds  and 6.1% of total  admitted  assets at  December  31,  2003.  The
     holdings of less-than-investment-grade  bonds are widely diversified and of
     satisfactory  quality based on the Company's investment policies and credit
     standards.

     The Company held unrated bonds of  $159,686,000  and  $204,268,000  with an
     aggregate NAIC market value of  $161,201,000  and  $208,297,000 at December
     31,  2003 and 2002,  respectively.  The  carrying  value of these  holdings
     amounted  to 2.0% of the  Company's  investment  in  bonds  and 2.0% of the
     Company's total admitted assets at December 31, 2003.


                                       23


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

     At  December  31,  2003,  the  Company's  commercial  mortgages  involved a
     concentration of properties located in California (14.06%) and Pennsylvania
     (9.05%). The remaining commercial mortgages relate to properties located in
     37 other states. The portfolio is well diversified; covering many different
     types  of  income-producing  properties  on which  the  Company  has  first
     mortgage liens. The maximum mortgage outstanding on any individual property
     is $30,000,000.


6.   Annuity Reserves

     At December 31, 2003 and 2002, the Company's  annuity  reserves,  including
     those held in deposit fund  liabilities  that are subject to  discretionary
     withdrawal with  adjustment,  subject to discretionary  withdrawal  without
     adjustment,  and not subject to  discretionary  withdrawal  provisions  are
     summarized as follows:


                                                                                             

                                                                                   Amount              Percent
                                                                               ----------------    ----------------
                                                                               (In Thousands)
      December 31, 2003
      Subject to discretionary withdrawal (with adjustment):
           With market value adjustment                                         $   4,536,520           54.0 %
           At book value less surrender charge of 5% or more                        1,995,432           23.7
                                                                               ----------------    --------------
      Subtotal                                                                  $   6,531,952           77.7

      Subject to discretionary withdrawal (without adjustment):
           At book value with minimal or no charge or adjustment                    1,258,530           15.0
      Not subject to discretionary withdrawal                                         614,236             7.3
                                                                               ----------------    --------------
      Total annuity reserves and deposit fund liabilities
           before reinsurance                                                   $   8,404,718           100.0 %
                                                                                                   ==============
      Less reinsurance ceded                                                        1,346,600
                                                                               ----------------
      Net annuity reserves and deposit fund liabilities                         $   7,058,118
                                                                               ================
      December 31, 2002
      Subject to discretionary withdrawal (with adjustment):
           With market value adjustment                                         $   4,447,295            56.2 %
           At book value less surrender charge of 5% or more                        1,635,038            20.6
                                                                               ----------------    --------------
      Subtotal                                                                      6,082,333            76.8

      Subject to discretionary withdrawal (without adjustment):
           At book value with minimal or no charge or adjustment                    1,194,281            15.1
      Not subject to discretionary withdrawal                                         641,496             8.1
                                                                               ----------------    --------------
      Total annuity reserves and deposit fund liabilities
           before reinsurance                                                   $   7,918,110           100.0 %
                                                                                                   ==============
      Less reinsurance ceded                                                          895,734
                                                                               ----------------
      Net annuity reserves and deposit fund liabilities                         $   7,022,376
                                                                               ================


                                       24


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

7.   Reinsurance

     The Company is involved  in both ceded and assumed  reinsurance  with other
     companies  for the purpose of  diversifying  risk and limiting  exposure on
     larger risks.  To the extent that the assuming  companies  become unable to
     meet  their   obligations   under  these  treaties,   the  Company  remains
     contingently  liable to its  policyholders  for the portion  reinsured.  To
     minimize  its  exposure  to   significant   losses  from   retrocessionaire
     insolvencies,   the  Company  evaluates  the  financial  condition  of  the
     retrocessionaire and monitors concentrations of credit risk.

     Assumed  premiums  amounted to $7,000 and  $136,400,000 for the years ended
     December 31, 2003 and 2002, respectively.

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


                                                                                              

                                                                                            December 31
                                                                                      2003               2002
                                                                                --------------    ---------------
                                                                                          (In Thousands)

        Premiums                                                                $   561,792       $   260,544
        Benefits paid or provided                                                    13,168             9,447
        Policy and contract liabilities at year end                               1,347,473           896,762



8.   Federal Income Taxes

     The Company joins in filing a  consolidated  federal income tax return with
     its parent,  Equitable, and other affiliates.  The method of tax allocation
     is governed by a written tax sharing  agreement.  The tax sharing agreement
     provides  that  each  member of the  consolidated  return  shall  reimburse
     Equitable for its respective share of the  consolidated  federal income tax
     liability and shall receive a benefit for its losses at the statutory rate.

     The components of the net deferred tax asset (liability) are as follows:


                                                                                             

                                                                                           December 31
                                                                                     2003               2002
                                                                                ----------------   ----------------
                                                                                           (In Thousands)

      Total deferred tax assets                                                 $     75,954       $      70,328
      Total deferred tax liabilities                                                  (2,107)               (231)
                                                                                ----------------   ----------------
      Net deferred tax asset                                                          73,847              70,097
      Deferred tax asset nonadmitted                                                 (55,372)            (54,496)
                                                                                ----------------   ----------------
      Net admitted deferred tax asset                                           $     18,475       $      15,601
                                                                                ================   ================
      (Increase) decrease in nonadmitted asset                                  $       (876)      $       1,337
                                                                                ================   ================



                                       25


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

     Current income taxes incurred consist of the following major components:


                                                                                             

                                                                                      Year ended December 31
                                                                                     2003               2002
                                                                                ---------------    ----------------
                                                                                          (In Thousands)

      Federal tax (benefit) expense on operations                               $    (27,668)      $    41,015
      Federal tax expense (benefit) on capital gains                                  18,494            (6,049)
                                                                                ---------------    ----------------
      Total current tax (benefit) expense incurred                              $     (9,174)      $    34,966
                                                                                ===============    ================


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


                                                                                             

                                                                                           December 31
                                                                                     2003               2002
                                                                                ----------------   ----------------
                                                                                           (In Thousands)

      Deferred tax assets resulting from book/tax differences in:
           Deferred acquisition costs                                           $     24,803       $     23,431
           Insurance reserves                                                         10,751              8,423
           Investments                                                                29,808             32,290
           Guaranty assessments                                                        4,348              4,339
           Unrealized loss on investments                                              5,346                499
           Other                                                                         898              1,346
                                                                                ----------------   ----------------
      Total deferred tax assets                                                       75,954             70,328
      Deferred tax assets nonadmitted                                                (55,372)           (54,496)
                                                                                ----------------   ----------------
      Admitted deferred tax assets                                                    20,582             15,832
                                                                                ----------------   ----------------
      Deferred tax liabilities resulting from book/tax differences in:
           Due and deferred premiums                                            $        150                231
           Investments                                                                 1,951                  -
           Other                                                                           6                  -
                                                                                ----------------   ----------------
      Total deferred tax liabilities                                                   2,107                231
                                                                                ----------------   ----------------
      Net admitted deferred tax asset                                           $     18,475       $     15,601
                                                                                ================   ================



                                       26


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

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


                                                                                            

                                                                            December 31
                                                                      2003              2002            Change
                                                                  --------------    --------------   --------------
                                                                                    (In Thousands)

      Total deferred tax assets                                   $     75,954      $    70,328      $    5,626
      Total deferred tax liabilities                                     2,107              231           1,876
                                                                  --------------    --------------   --------------
      Net deferred tax asset                                      $     73,847      $    70,097      $    3,750
                                                                  ==============    ==============
      Remove current year change in unrealized gains                                                     (1,538)
                                                                                                     --------------
      Change in net deferred income tax                                                                   2,212
      Remove other items in surplus:
           Current year change in non-admitted assets                                                        44
           Other                                                                                         (3,310)
                                                                                                     --------------
      Change in deferred taxes for rate reconciliation                                               $   (1,054)
                                                                                                     ==============



     The  provision  for federal  income  taxes  incurred and change in deferred
     taxes is  different  from that which  would be  obtained  by  applying  the
     statutory  federal  income  tax rate to income  (including  capital  items)
     before income taxes. The significant items causing this difference are:


                                                                             

                                                                                    Year Ended
                                                                                   December 31,
                                                                                       2003
                                                                                -----------------
                                                                                  (In Thousands)

        Ordinary loss                                                           $      (42,829)
        Capital gains                                                                    9,786
                                                                                ------------------
       Total pre-tax book loss                                                        (33,043)
                                                                                ==================
        Provision (benefit) computed at statutory rate                                 (11,565)
        Refinement of deferred tax balances                                              1,116
        Interest maintenance reserve                                                     2,326
        Other                                                                                2
                                                                                ------------------
        Total                                                                   $       (8,121)
                                                                                ==================
        Federal income tax incurred                                             $        (9,175)

        Change in net deferred income tax                                                 1,054
                                                                                ------------------
        Total statutory income tax benefit                                      $        (8,121)
                                                                                ==================



     There are no federal  income  taxes  incurred  that will be  available  for
     recoupment in the event of future net losses for 2003 and 2002.

     The Company had  receivables  of $2,285,000  and $6,562,000 at December 31,
     2003  and  2002,   respectively,   for  federal   income  taxes  under  the
     intercompany tax sharing agreement


                                       27


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

9.   Capital and Surplus

     Under Oklahoma insurance regulations, the Company is required to maintain a
     minimum total capital and surplus of $750,000.  Additionally, the amount of
     dividends that can be paid by the Company to its stockholder  without prior
     approval of the Oklahoma Insurance  Department is limited to the greater of
     10% of statutory surplus or the statutory net gain from operations.

     Life and health  insurance  companies  are  subject  to certain  Risk-Based
     Capital  ("RBC")  requirements  as  specified  by  the  NAIC.  Under  those
     requirements,  the amount of capital and surplus  maintained  by a life and
     health  insurance  company is to be  determined  based on the various  risk
     factors  related to it. At December  31,  2003,  the Company  meets the RBC
     requirements.


10.  Fair Values of Financial Instruments

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


                                                                                           

                                                                             December 31
                                                                2003                             2002
                                                    -----------------------------    ------------------------------
                                                      Carrying          Fair           Carrying           Fair
                                                       Amount           Value           Amount           Value
                                                    -------------    ------------    -------------    -------------
                                                                            (In Thousands)
     Assets:
          Bonds                                     $  6,231,961     $  6,406,763    $  6,116,495     $  6,336,335
          Preferred stocks                                 1,273            1,273           1,088            1,088
          Mortgage loans                               1,471,607        1,576,183       1,483,855        1,632,720
          Contract loans                                  32,247           32,247          32,454           32,454
          Derivative securities                            1,554         (124,219)          3,393         (137,177)
          Short-term investments                          16,651           16,651           5,650            5,650
          Cash                                            11,088           11,088           3,466            3,466
          Receivable for securities                          341              341           2,873            2,873

     Liabilities:
          Individual and group annuities               6,833,372        6,645,174       6,775,875        6,621,753
          Deposit type contract                          224,767          235,291         246,501          258,945



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


                                       28


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

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

          Fixed  maturities:  The fair  values  for bonds and  preferred  stocks
          reported  herein are based on quoted market prices,  where  available.
          For securities not actively  traded,  fair values are estimated  using
          values obtained from  independent  pricing services or, in the case of
          private  placements,  collateralized  mortgage  obligations  and other
          mortgage  derivative  investments,  are estimated by  discounting  the
          expected future cash flows. The discount rates used vary as a function
          of factors such as yield,  credit  quality,  and maturity,  which fall
          within  a range  between  2% and 12% over the  total  portfolio.  Fair
          values  determined  on this basis can differ from values  published by
          the SVO. Market value as determined by the SVO as of December 31, 2003
          and 2002 is $6,263,837,000 and $6,154,770,000, respectively.

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

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

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

     The carrying value of all other financial  instruments  approximates  their
     fair value. 1.


                                       29


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

11.  Commitments and Contingencies

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

     The Company has committed to provide  additional  capital  contributions of
     $31,599,000 in partnership investments at December 31, 2003.


12.  Financing Agreements

     The Company  maintains a  revolving  loan  agreement  with  SunTrust  Bank,
     Atlanta (the "Bank").  Under this  agreement,  which expires July 30, 2004,
     the Company  can borrow up to  $75,000,000  from the Bank.  Interest on any
     borrowing  accrues  at an annual  rate  equal to: the cost of funds for the
     Bank for the period  applicable  for the  advance  plus  0.225%,  or a rate
     quoted by the Bank to the Company for the borrowing.  Under this agreement,
     the Company  incurred  interest expense of $9,000 and $20,000 for the years
     ended  December 31, 2003 and 2002,  respectively.  At December 31, 2003 and
     2002, the Company had no amounts payable to the Bank.

     The Company  also  maintains a revolving  loan  agreement  with Bank of New
     York, New York (the "BONY").  Under this agreement,  the Company can borrow
     up to  $100,000,000  from BONY.  Interest on any of the  Company  borrowing
     accrues  at an annual  rate  equal  to:  the cost of funds for BONY for the
     period applicable for the advance plus .35% or a rate quoted by BONY to the
     Company for the  borrowing.  Under this  agreement,  the  Company  incurred
     interest  expense of $4,000 and $31,000 for the years  ended  December  31,
     2003 and 2002, respectively. At December 31, 2003 and 2002, the Company had
     no amounts payable to BONY.


13.  Related Party Transactions

     Affiliates

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


                                       31


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

     The  Company  maintains  a  reciprocal  loan  agreement  with  ING  AIH  to
     facilitate the handling of unusual  and/or  unanticipated  short-term  cash
     requirements.  Under this  agreement,  which  expires  April 1,  2007,  the
     companies can borrow up to  $95,800,000  from one another.  Interest on any
     Company  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,
     the Company  incurred  interest  expense of $125,000 and interest income of
     $275,000 for the year ended  December 31, 2003.  At December 31, 2003,  the
     Company had no amounts payable to ING AIH and  $16,400,000  receivable from
     ING AIH.

     Investment Management:  The Company has entered into an investment advisory
     agreement and an  administrative  services  agreement  with ING  Investment
     Management,   LLC  ("IIM")  under  which  IIM  provides  the  Company  with
     investment  management and asset liability management services.  Total fees
     under the agreement were approximately  $25,272,000 and $19,698,000 for the
     years ended December 31, 2003 and 2002, respectively.

     Inter-insurer  Services Agreement:  The Company has entered into a services
     agreement with certain of its affiliated  insurance companies in the United
     States  ("affiliated  insurers")  whereby the affiliated  insurers  provide
     certain administrative,  management, professional, advisory, consulting and
     other services to each other.  Net amounts  received under these agreements
     were  $30,727,000 and $31,437,000 for the years ended December 31, 2003 and
     2002, respectively.

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

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


                                       32


USG ANNUITY & LIFE COMPANY
Notes to Financial Statements - Statutory Policies
- --------------------------------------------------------------------------------

     Assets and liabilities along with related revenues and expenses recorded as
     a result of transactions and agreements with affiliates may not be the same
     as those recorded if the Company was not a  wholly-owned  subsidiary of its
     parent.


14.  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 $12,422,000  and  $12,397,000 as of December 31, 2003
     and 2002,  respectively  and has  recorded a reserve.  The Company has also
     recorded an asset of $34,000  and  $2,451,000  as of December  31, 2003 and
     2002,  respectively,  for future  credits to premium taxes for  assessments
     already paid.


15.  Subsequent Events

     Effective  January 1, 2004,  the  Company  was a party to a merger with its
     parent,  Equitable,  and two other  affiliated  companies,  United Life and
     Annuity  Insurance  Company  ("ULA")  and Golden  American  Life  Insurance
     Company ("Golden").

     Golden  requested  that  the  Delaware  Insurance  Department  approve  the
     redomestication  of Golden from Delaware to Iowa effective January 1, 2004.
     Equitable,  ULA, and the Company requested the Iowa Department of Insurance
     (for  Equitable  and ULA) and the Oklahoma  Insurance  Department  (for the
     Company)  approve  the  merger of the  affiliated  life  insurance  company
     operations of Equitable, ULA, Golden, and the Company with Golden being the
     survivor.  The  sequence  of events,  effective  January  1,  2004,  was as
     follows:  redomestication  of Golden to Iowa, merger of the four affiliated
     insurers with Golden being the survivor,  and the renaming of Golden to ING
     USA Annuity and Life Insurance Company.

     The Delaware Insurance  Department provided a "no objection letter" for the
     redomestication  of Golden to Iowa on August 25, 2003. The Iowa  Department
     of  Insurance  approved  the  merger  on July  21,  2003  and the  Oklahoma
     Insurance Department approved it on August 11, 2003.


                                       33




                             PART II
             INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.      OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

Not Applicable

ITEM 15.      INDEMNIFICATION OF DIRECTORS AND OFFICERS

ING USA Annuity and Life Insurance Company (ING USA) shall indemnify (including
therein the prepayment of expenses) any person who is or was a director, officer
or employee, or who is or was serving at the request of ING USA as a director,
officer or employee of another corporation, partnership, joint venture, trust or
other enterprise for expenses (including attorney's fees), judgments, fines and
amounts paid in settlement actually and reasonably incurred by him with respect
to any threatened, pending or completed action, suit or proceedings against him
by reason of the fact that he is or was such a director, officer or employee to
the extent and in the manner permitted by law.

ING USA may also, to the extent permitted by law, indemnify any other person who
is or was serving ING USA in any capacity. The Board of Directors shall have the
power and authority to determine who may be indemnified under this paragraph and
to what extent (not to exceed the extent provided in the above paragraph) any
such person may be indemnified.

ING Groep N.V. maintains an umbrella insurance policy with an international
insurer. The policy covers ING Groep N.V. and any company in which ING Groep
N.V. has an ownership control of over 50%. This would encompass the principal
underwriter as well as the depositor. The policy provides for the following
types of coverage; errors and ommissions, directors and officers, employment
practices, fiduciary and fidelity.

Insofar as indemnification for liabilities arising under the Securities Act of
1933, as amended, may be permitted to directors, officers and controlling
persons of the Registrant, as provided above or otherwise, the Registrant has
been advised that in the opinion of the SEC such indemnification by the
Depositor is against public policy, as expressed in the Securities Act of 1933,
and therefore may be unenforceable. In the event that a claim of such
indemnification (except insofar as it provides for the payment by the Depositor
of expenses incurred or paid by a director, officer or controlling person in the
successful defense of any action, suit or proceeding) is asserted against the
Depositor by such director, officer or controlling person and the SEC is still
of the same opinion, the Depositor or 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 of whether such indemnification
by the Depositor is against public policy as expressed by the Securities Act of
1933 and will be governed by the final adjudication of such issue.



ITEM 16.      EXHIBITS

Exhibits

(3)(a) Amended and Restated Articles of Incorporation of ING USA Annuity and
       Life Insurance Company, dated (01/01/04). (3)
   (b) Amended and Restated By-Laws of ING USA annuity and Life Insurance
       Company, dated (01/01/04). (3)
   (c) Resolution of Board of Directors for Powers of Attorney. (04/23/99) (4)
   (d) Articles of Merger and Agreement and Plan of Merger of USGALC, ULAIC,
       ELICI into GALIC and renamed ING USA Annuity and Life Insurance Company,
       dated (06/25/03). (3)

(4)  Instruments Defining the Rights of Security Holders:

    (a) Variable Annuity Group Master Contract (1)
    (b) Variable Annuity Contract (1)
    (c) Variable Annuity Certificate (1)
    (d) Individual Retirement Annuity Rider (2)
    (e) Roth Individual Retirement Annuity Rider (2)
    (f) Simple Retirement Account Rider (2)
    (g) 403(b) Rider (2)
    (h) Company Address and Name Change Endorsement (3)

(5)  Opinion and Consent of Counsel

(10) Material contracts are listed under Item 14(a)10 in the Company's Form 10-K
     for the fiscal year ended December 31, 2003 (File Nos. 333-57212,
     333-104539, 333-104546, 333-104547, 333-104548), as filed with the
     Commission on March 29, 2004. Each of the Exhibits so listed is
     incorporated by reference as indicated in the Form 10-K.

(13)   (a) ING USA Annuity and Life Insurance Company Form 10-K for the fiscal
           year ended December 31, 2003.
       (b) Unaudited pro forma financial statements for the merged company for
           the fiscal year ended December 31, 2003.
       (c) Audited Statutory financials for Equitable Life Insurance Company,
           United Life and Annuity Insurance Company and USG Annuity & Life
           Company for the fiscal year ended December 31, 2003.

(23)   (a) Consent of Ernst & Young LLP, Independent Auditors
       (c) Consent of Legal Counsel (included in Exhibit (5) above)

(24) Powers of Attorney (5)

Exhibits other than those listed above are omitted because they are not required
or are not applicable.

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

(1)  Incorporated herein by reference to Pre-Effective Amendment No. 1 to a
     Registration Statement on Form S-2 for Registrant's Separate Account B
     Filed June 29, 2001 (File No. 333-57212).

(2)  Incorporated herein by reference to Post-Effective Amendment No. 34 to a
     Registration Statement on Form N-4 for Golden American Life Insurance
     Company Separate Account B filed on April 15, 2003
     (File Nos. 033-23351, 811-5626).

(3)  Incorporated herein by reference to Post-Effective Amendment No. 25 to a
     Registration Statement on Form N-4 for ING USA Annuity and Life Insurance
     Company Separate Account B filed with the Securities and Exchange
     Commission on February 13, 2004 (File Nos. 333-28679, 811-5626).

(4)  Incorporated by reference to Amendment No. 5 to a Registration Statement
     for Golden American Life Insurance Company filed with the Securities and
     Exchange Commission on April 23, 1999 (File No. 333-28765).

(5)  Incorporated by reference to Post-Effective Amendment No. 1 to Registration
     Statement on Form S-2 of ING Life Insurance and Annuity Company (File No.
     333-104456), as filed on April 5, 2004.



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.



ITEM 18.      FINANCIAL STATEMENTS AND SCHEDULES

Not Applicable


                           SIGNATURES

Pursuant to the  requirements  of the  Securities  Act of 1933,  the  Registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for  filing on Form S-2 and 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 8th day of April, 2004.




                                 By:  ING USA ANNUITY AND LIFE
                                      INSURANCE COMPANY


                                 By:
                                     --------------------
                                     Keith Gubbay*
                                     President (principle executive officer)


    By: /s/ Linda E. Senker
        ------------------------
         Linda E. Senker
            Counsel

As  required by the  Securities  Act of 1933,  this  Amendment  to  Registration
Statement has been signed by the following  persons in the capacities  indicated
on April 8, 2004.


Signature                     Title
- ---------                     -----

                             President and Director
- --------------------         (principle executive officer)
Keith Gubbay*




   DIRECTORS


- ----------------------
David A. Wheat*
Chief Financial Officer (principle accounting officer)


- ----------------------
Thomas J. McInerney*


- ----------------------
Kathleen A. Murphy*


- ----------------------
Jacques de Vaucleroy*


     By: /s/ Linda E. Senker
        ------------------------
         Linda E. Senker
         Counsel of Depositor

*Executed by Linda E. Senker on behalf of those indicated pursuant
to Power of Attorney.



                                  EXHIBIT INDEX

ITEM     EXHIBIT                                                    PAGE #
- ----     -------                                                    ------

5        Opinion and Consent of Kimberly J. Smith                   EX-5

13(a)    ING USA Annuity and Life Insurance Company Form 10-K        *
         for the fiscal year ended December 31, 2003.

13(b)    Unaudited pro forma financial statements for the            **
         merged company for the fiscal year ended
         December 31, 2003.

13(c)    Audited Statutory financials for ELIC, ULA and USG          ***
         for the fiscal year ended December 31, 2003.

23(a)     Consent of Independent Auditors                           EX-23.A

23(b)     Consent of Legal Counsel                                   ****

- -----------------------------
*    See Module No. INGUSA10K123103
**   See Module No. INGUSAPROFORMA
***  See Module No. ELI_ULA_USG
**** Included in Exhibit 5 above