##### Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2003

OR

[   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from            to

Commission file number 2-39458

ERIE FAMILY LIFE INSURANCE COMPANY




(Exact name of registrant as specified in its charter)


|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|PENNSYLVANIA                                                   |  | 25-1186315                          
|                                                               |  |                                     
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer
Identification No.)

|                                             |  |  |            | 
|-------------------------------------------- |  |  | ---------- | 
|100 Erie Insurance Place, Erie, Pennsylvania |  |  | 16530      | 
|                                             |  |  |            | 
|(Address of principal executive offices)     |  |  | (Zip Code) | 

Registrants telephone number, including area code (814) 870-2000

|                                                                                 | 
|-------------------------------------------------------------------------------- | 
|Not applicable                                                                   | 
|                                                                                 | 
|Former name, former address and former fiscal year, if changed since last report | 

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

Yes X     No

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

Yes         No X

Indicate the number of shares outstanding of each of the Registrants classes
of common stock, as of the latest practicable date: 9,450,000 shares of Common
Stock outstanding on July 15, 2003.

1



---

TABLE OF CONTENTS



|                              |                                                                                               |                                    |  |  |  |  |  | 
|----------------------------- | --------------------------------------------------------------------------------------------- | ---------------------------------- |  |  |  |  |  | 
|PART I. FINANCIAL INFORMATION
|                              |                                                                                               | STATEMENTS OF FINANCIAL POSITION  
|                              |                                                                                               | STATEMENTS OF OPERATIONS          
|                              |                                                                                               | STATEMENTS OF COMPREHENSIVE INCOME
|                              |                                                                                               | STATEMENTS OF CASH FLOWS          
|                              |                                                                                               | NOTES TO FINANCIAL STATEMENTS     
|                              | ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|                              | ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                           
|                              | ITEM 4. CONTROLS AND PROCEDURES                                                              
|PART II. OTHER INFORMATION   
|                              | ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                  
|                              | ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K                                                     
|SIGNATURES                   
|Exhibit 31.1                 
|Exhibit 31.2                 
|Exhibit 32                   



---



##### Table of Contents



INDEX

ERIE FAMILY LIFE INSURANCE COMPANY

|                              |                                                                                        |                                                                                      
|----------------------------- | -------------------------------------------------------------------------------------- | -------------------------------------------------------------------------------------
|PART I. FINANCIAL INFORMATION
|Item 1.                       |                                                                                        | Financial Statements (Unaudited)                                                     
|                              | Statements of Financial Position - June 30, 2003 and December 31, 2002                
|                              | Statements of Operations - Three and six months ended June 30, 2003 and 2002          
|                              | Statements of Comprehensive Income - Three and six months ended June 30, 2003 and 2002
|                              | Statements of Cash Flows - Six months ended June 30, 2003 and 2002                    
|                              | Notes to Financial Statements - June 30, 2003                                         
|Item 2.                       |                                                                                        | Managements Discussion and Analysis of Financial
Condition and Results of Operations
|Item 3.                       |                                                                                        | Quantitative and Qualitative Disclosures About Market Risk                           
|Item 4.                       |                                                                                        | Controls and Procedures                                                              
|PART II. OTHER INFORMATION   
|Item 4.                       |                                                                                        | Submission of Matters to a Vote of Security Holders                                  
|Item 6.                       |                                                                                        | Exhibits and Reports on Form 8-K                                                     
|SIGNATURES                   

2



---



##### Table of Contents






PART I. FINANCIAL INFORMATION




ERIE FAMILY LIFE INSURANCE COMPANY
STATEMENTS OF FINANCIAL POSITION

|                 |                                                                                          |                       |   |                        |           |              |   |           |           | 
|---------------- | ---------------------------------------------------------------------------------------- | --------------------- | - | ---------------------- | --------- | ------------ | - | --------- | --------- | 
|                 |                                                                                          |                       |   | (Dollars in thousands)
|                 |                                                                                          |                       |   | June 30,               |           | December 31,
|                 |                                                                                          |                       |   | 2003                   |           | 2002        
|                 |                                                                                          |                       |   |                        |           |             
|                 |                                                                                          |                       |   | (Unaudited)            |           |              |   |          
|ASSETS           |                                                                                          |                       |   |                        |           |              |   |          
|Invested Assets: |                                                                                          |                       |   |                        |           |              |   |          
|                 | Fixed Maturities at fair value (amortized cost
of $1,135,457 and $986,137, respectively) |                       | $ | 1,247,728              |           |              | $ | 1,039,367 |          
|                 | Equity Securities at fair value
(cost of $67,572 and $66,072, respectively)              |                       |   | 74,300                 |           |              |   | 68,749    |          
|                 | Limited Partnerships
(cost of $15,549 and $16,352, respectively)                         |                       |   | 15,394                 |           |              |   | 16,053    |          
|                 | Real Estate                                                                              |                       |   | 1,169                  |           |              |   | 1,210     |          
|                 | Policy Loans                                                                             |                       |   | 9,782                  |           |              |   | 9,516     |          
|                 | Real Estate Mortgage Loans                                                               |                       |   | 6,831                  |           |              |   | 7,175     |          
|                 |                                                                                          |                       |   |                        |           |              |   |          
|                 |                                                                                          | Total Invested Assets |   | $                      | 1,355,204 |              |   | $         | 1,142,070 | 
|                 | Cash and Cash Equivalents                                                                |                       |   | 82,354                 |           |              |   | 97,022    |          
|                 | Premiums Receivable from Policyholders                                                   |                       |   | 6,451                  |           |              |   | 6,225     |          
|                 | Reinsurance Recoverable                                                                  |                       |   | 1,502                  |           |              |   | 1,713     |          
|                 | Other Receivables                                                                        |                       |   | 492                    |           |              |   | 1,486     |          
|                 | Accrued Investment Income                                                                |                       |   | 14,962                 |           |              |   | 13,353    |          
|                 | Deferred Policy Acquisition Costs                                                        |                       |   | 109,812                |           |              |   | 104,065   |          
|                 | Reserve Credit for Reinsurance Ceded                                                     |                       |   | 17,120                 |           |              |   | 14,123    |          
|                 | Prepaid Federal Income Taxes                                                             |                       |   | 3,430                  |           |              |   | 2,674     |          
|                 | Other Assets                                                                             |                       |   | 6,958                  |           |              |   | 6,888     |          
|                 |                                                                                          |                       |   |                        |           |              |   |          
|                 |                                                                                          | Total Assets          |   | $                      | 1,598,285 |              |   | $         | 1,389,619 | 
|                 |                                                                                          |                       |   |                        |           |              |   |          

See notes to financial statements.

3



---



##### Table of Contents



ERIE FAMILY LIFE INSURANCE COMPANY
STATEMENTS OF FINANCIAL POSITION

|                                     |                                                                                                               |                                                          |                                            |         |                        |           |              |         |         |           | 
|------------------------------------ | ------------------------------------------------------------------------------------------------------------- | -------------------------------------------------------- | ------------------------------------------ | ------- | ---------------------- | --------- | ------------ | ------- | ------- | --------- | 
|                                     |                                                                                                               |                                                          |                                            |         | (Dollars in thousands)
|                                     |                                                                                                               |                                                          |                                            |         | June 30,               |           | December 31,
|                                     |                                                                                                               |                                                          |                                            |         | 2003                   |           | 2002        
|                                     |                                                                                                               |                                                          |                                            |         |                        |           |             
|                                     |                                                                                                               |                                                          |                                            |         | (Unaudited)            |           |              |         |        
|LIABILITIES AND SHAREHOLDERS EQUITY |                                                                                                               |                                                          |                                            |         |                        |           |              |        
|Liabilities:                         |                                                                                                               |                                                          |                                            |         |                        |           |              |        
|                                     | Policy Liabilities and Accruals:                                                                              |                                                          |                                            |         |                        |           |              |         |        
|                                     |                                                                                                               | Future Policy Benefits                                   |                                            | $       | 100,537                |           |              | $       | 94,243  |          
|                                     |                                                                                                               | Policy and Contract Claims                               |                                            |         | 2,262                  |           |              |         | 2,362   |          
|                                     |                                                                                                               | Annuity Deposits                                         |                                            |         | 902,085                |           |              |         | 803,675 |          
|                                     |                                                                                                               | Universal Life Deposits                                  |                                            |         | 143,415                |           |              |         | 135,551 |          
|                                     |                                                                                                               | Supplementary Contracts Not
Including Life Contingencies |                                            |         | 619                    |           |              |         | 625     |          
|                                     | Other Policyholder Funds                                                                                      |                                                          |                                            | 10,664  |                        |           |              | 14,335  |        
|                                     | Deferred Income Taxes                                                                                         |                                                          |                                            | 62,824  |                        |           |              | 41,577  |        
|                                     | Reinsurance Premium Due                                                                                       |                                                          |                                            | 1,073   |                        |           |              | 1,591   |        
|                                     | Securities Lending Collateral                                                                                 |                                                          |                                            | 68,679  |                        |           |              | 41,669  |        
|                                     | Accounts Payable and Accrued Expenses                                                                         |                                                          |                                            | 11,828  |                        |           |              | 9,673   |        
|                                     | Note Payable to Erie Indemnity Company                                                                        |                                                          |                                            | 15,000  |                        |           |              | 15,000  |        
|                                     | Due to Affiliates                                                                                             |                                                          |                                            | 2,522   |                        |           |              | 2,886   |        
|                                     | Dividends Payable                                                                                             |                                                          |                                            | 3,969   |                        |           |              | 1,985   |        
|                                     |                                                                                                               |                                                          |                                            |         |                        |           |              |        
|                                     |                                                                                                               |                                                          | Total Liabilities                          |         | $                      | 1,325,477 |              |         | $       | 1,165,172 | 
|                                     |                                                                                                               |                                                          |                                            |         |                        |           |              |        
|Shareholders Equity:                |                                                                                                               |                                                          |                                            |         |                        |           |              |        
|                                     | Common Stock, $.40 Par Value Per Share;
Authorized 15,000,000 Shares; 9,450,000
Shares Issued and Outstanding |                                                          | $                                          | 3,780   |                        |           | $            | 3,780   |        
|                                     | Additional Paid-In Capital                                                                                    |                                                          |                                            | 630     |                        |           |              | 630     |        
|                                     | Accumulated Other Comprehensive Income                                                                        |                                                          |                                            | 77,240  |                        |           |              | 36,145  |        
|                                     | Retained Earnings                                                                                             |                                                          |                                            | 191,158 |                        |           |              | 183,892 |        
|                                     |                                                                                                               |                                                          |                                            |         |                        |           |              |        
|                                     |                                                                                                               |                                                          | Total Shareholders Equity                 |         | $                      | 272,808   |              |         | $       | 224,447   | 
|                                     |                                                                                                               |                                                          |                                            |         |                        |           |              |        
|                                     |                                                                                                               |                                                          | Total Liabilities and Shareholders Equity |         | $                      | 1,598,285 |              |         | $       | 1,389,619 | 
|                                     |                                                                                                               |                                                          |                                            |         |                        |           |              |        

See notes to financial statements.

4



---



##### Table of Contents






ERIE FAMILY LIFE INSURANCE COMPANY
STATEMENTS OF OPERATIONS (Unaudited)

|                                  |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |        |        |        | 
|--------------------------------- | ------------------------------------------------- | ----------------------------- | -------------------------------------- | ------ | --------------------------------------------- | ------ | ---------------- | ------ | ------ | ------ | ------ | ------ | ------ | ------ | ----- | ------ | ------ | ------ | 
|                                  |                                                   |                               |                                        |        | (Dollars in thousands, except per share data)
|                                  |                                                   |                               |                                        |        | Three Months Ended                            |        | Six Months Ended
|                                  |                                                   |                               |                                        |        | June 30                                       |        | June 30         
|                                  |                                                   |                               |                                        |        |                                               |        |                 
|                                  |                                                   |                               |                                        |        | 2003                                          |        | 2002             |        | 2003   |        | 2002  
|Revenues:                         |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |       
|                                  | Net Policy Revenue:                               |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |        |       
|                                  |                                                   | Life Premiums                 |                                        | $      | 13,529                                        |        |                  | $      | 12,772 |        |        | $      | 25,771 |        |       | $      | 24,351 |       
|                                  |                                                   | Group Life and Other Premiums |                                        |        | 805                                           |        |                  |        | 746    |        |        |        | 1,651  |        |       |        | 1,497  |       
|                                  |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |       
|                                  |                                                   |                               | Total Net Policy Revenue               |        | $                                             | 14,334 |                  |        | $      | 13,518 |        |        | $      | 27,422 |       |        | $      | 25,848 | 
|                                  | Net Investment Income                             |                               |                                        | 19,843 |                                               |        |                  | 16,998 |        |        |        | 38,426 |        |        |       | 31,508 |       
|                                  | Net Realized Gains (Losses) on Investments        |                               |                                        | 2,099  |                                               |        |                  | (7,698 | )      |        |        | 4,261  |        |        |       | (5,644 | )     
|                                  | Equity in Earnings of Limited Partnerships        |                               |                                        | 120    |                                               |        |                  | 2,513  |        |        |        | 400    |        |        |       | 3,582  |       
|                                  | Other Income                                      |                               |                                        | 217    |                                               |        |                  | 177    |        |        |        | 396    |        |        |       | 420    |       
|                                  |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |       
|                                  |                                                   |                               | Total Revenues                         |        | $                                             | 36,613 |                  |        | $      | 25,508 |        |        | $      | 70,905 |       |        | $      | 55,714 | 
|                                  |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |       
|Benefits and Expenses:            |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |       
|                                  | Death Benefits                                    |                               | $                                      | 2,761  |                                               |        | $                | 3,928  |        |        | $      | 6,602  |        |        | $     | 7,428  |       
|                                  | Interest on Annuity Deposits                      |                               |                                        | 10,605 |                                               |        |                  | 9,416  |        |        |        | 20,540 |        |        |       | 18,958 |       
|                                  | Interest on Universal Life Deposits               |                               |                                        | 1,827  |                                               |        |                  | 1,836  |        |        |        | 3,606  |        |        |       | 3,598  |       
|                                  | Surrender and Other Benefits                      |                               |                                        | 448    |                                               |        |                  | 298    |        |        |        | 723    |        |        |       | 565    |       
|                                  | Increase in Future Life Policy Benefits           |                               |                                        | 1,509  |                                               |        |                  | 2,141  |        |        |        | 3,297  |        |        |       | 4,706  |       
|                                  | Amortization of Deferred Policy Acquisition Costs |                               |                                        | 2,417  |                                               |        |                  | 2,410  |        |        |        | 5,732  |        |        |       | 4,021  |       
|                                  | Commissions                                       |                               |                                        | 1,143  |                                               |        |                  | 518    |        |        |        | 2,483  |        |        |       | 1,463  |       
|                                  | General Expenses                                  |                               |                                        | 3,230  |                                               |        |                  | 2,809  |        |        |        | 6,293  |        |        |       | 5,504  |       
|                                  | Taxes, Licenses and Fees                          |                               |                                        | 707    |                                               |        |                  | 614    |        |        |        | 1,384  |        |        |       | 1,227  |       
|                                  |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |       
|                                  |                                                   |                               | Total Benefits and Expenses            |        | $                                             | 24,647 |                  |        | $      | 23,970 |        |        | $      | 50,660 |       |        | $      | 47,470 | 
|                                  |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |       
|Income Before Income Taxes        |                                                   | $                             | 11,966                                 |        |                                               | $      | 1,538            |        |        | $      | 20,245 |        |        | $      | 8,244 |       
|Provision for Federal Income Tax: |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |       
|                                  | Current                                           |                               |                                        | 4,194  |                                               |        |                  | 2,936  |        |        |        | 7,919  |        |        |       | 4,782  |       
|                                  | Deferred                                          |                               |                                        | (42    | )                                             |        |                  | (2,404 | )      |        |        | (894   | )      |        |       | (1,930 | )     
|                                  |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |       
|                                  |                                                   |                               | Total Provision for Federal Income Tax |        |                                               | 4,152  |                  |        |        | 532    |        |        |        | 7,025  |       |        |        | 2,852  | 
|                                  |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |       
|Net Income                        |                                                   | $                             | 7,814                                  |        |                                               | $      | 1,006            |        |        | $      | 13,220 |        |        | $      | 5,392 |       
|                                  |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |       
|Net Income Per Share              |                                                   | $                             | 0.83                                   |        |                                               | $      | 0.11             |        |        | $      | 1.40   |        |        | $      | 0.57  |       
|                                  |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |       
|Dividends Declared Per Share      |                                                   | $                             | 0.42                                   |        |                                               | $      | 0.42             |        |        | $      | 0.63   |        |        | $      | 0.63  |       
|                                  |                                                   |                               |                                        |        |                                               |        |                  |        |        |        |        |        |        |        |       |       

See notes to financial statements.

5



---



##### Table of Contents






ERIE FAMILY LIFE INSURANCE COMPANY
STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)

|                                         |                                                                   |                                                             |        |                    |        |                  |       |                        |        |      |        |         |        |   |       |         |       |  
|---------------------------------------- | ----------------------------------------------------------------- | ----------------------------------------------------------- | ------ | ------------------ | ------ | ---------------- | ----- | ---------------------- | ------ | ---- | ------ | ------- | ------ | - | ----- | ------- | ----- | -
|                                         |                                                                   |                                                             |        |                    |        |                  |       | (Dollars in thousands) |        |      |        |        
|                                         |                                                                   |                                                             |        | Three Months Ended |        | Six Months Ended
|                                         |                                                                   |                                                             |        | June 30            |        | June 30         
|                                         |                                                                   |                                                             |        |                    |        |                 
|                                         |                                                                   |                                                             |        | 2003               |        | 2002             |       | 2003                   |        | 2002
|Net Income                               |                                                                   | $                                                           | 7,814  |                    |        | $                | 1,006 |                        |        | $    | 13,220 |         |        | $ | 5,392 |        
|                                         |                                                                   |                                                             |        |                    |        |                  |       |                        |        |      |        |         |        |   |       |        
|Unrealized Gains (Losses) on Securities: |                                                                   |                                                             |        |                    |        |                  |       |                        |        |      |        |         |        |   |       |        
|                                         | Unrealized Holding Gains (Losses) Arising
During Period           |                                                             |        | 49,806             |        |                  |       | 3,007                  |        |      |        | 67,498  |        |   |       | (10,875 | )    
|                                         | Less: (Gains) Losses Included in Net Income                       |                                                             |        | (2,099             | )      |                  |       | 7,698                  |        |      |        | (4,261  | )      |   |       | 5,644   |      
|                                         |                                                                   |                                                             |        |                    |        |                  |       |                        |        |      |        |         |        |   |       |        
|                                         |                                                                   | Net Unrealized Holding Gains (Losses)
Arising During Period |        | $                  | 47,707 |                  |       | $                      | 10,705 |      |        | $       | 63,237 |   |       | ($      | 5,231 | )
|                                         |                                                                   |                                                             |        |                    |        |                  |       |                        |        |      |        |         |        |   |       |        
|                                         | Income Tax (Expense) Benefit Related to
Unrealized Gains (Losses) |                                                             |        | (16,706            | )      |                  |       | (3,747                 | )      |      |        | (22,142 | )      |   |       | 1,831   |      
|                                         |                                                                   |                                                             |        |                    |        |                  |       |                        |        |      |        |         |        |   |       |        
|                                         | Unrealized Appreciation (Deprecation) of
Investments, Net of Tax  |                                                             | $      | 31,001             |        |                  | $     | 6,958                  |        |      | $      | 41,095  |        |   | ($    | 3,400   | )    
|                                         |                                                                   |                                                             |        |                    |        |                  |       |                        |        |      |        |         |        |   |       |        
|Comprehensive Income                     |                                                                   | $                                                           | 38,815 |                    |        | $                | 7,964 |                        |        | $    | 54,315 |         |        | $ | 1,992 |        
|                                         |                                                                   |                                                             |        |                    |        |                  |       |                        |        |      |        |         |        |   |       |        

See notes to financial statements.

6



---



##### Table of Contents






ERIE FAMILY LIFE INSURANCE COMPANY
STATEMENTS OF CASH FLOWS (Unaudited)

|                                                                                  |                                      |                                                   |                                           |         |         |                        |         |                  |         |         |   | 
|--------------------------------------------------------------------------------- | ------------------------------------ | ------------------------------------------------- | ----------------------------------------- | ------- | ------- | ---------------------- | ------- | ---------------- | ------- | ------- | - | 
|                                                                                  |                                      |                                                   |                                           |         |         | (Dollars in thousands)
|                                                                                  |                                      |                                                   |                                           |         |         | Six Months Ended       |         | Six Months Ended
|                                                                                  |                                      |                                                   |                                           |         |         | June 30, 2003          |         | June 30, 2002   
|                                                                                  |                                      |                                                   |                                           |         |         |                        |         |                 
|Cash flows from operating activities:                                             |                                      |                                                   |                                           |         |         |                        |         |                 
|Net income                                                                        |                                      | $                                                 | 13,220                                    |         |         | $                      | 5,392   |                 
|Adjustments to reconcile net income to net cash
provided by operating activities: |                                      |                                                   |                                           |         |         |                        |         |                 
|                                                                                  |                                      | Amortization of deferred policy acquisition costs |                                           |         | 5,732   |                        |         |                  | 4,021   |        
|                                                                                  |                                      | Other amortization                                |                                           |         | 318     |                        |         |                  | 28      |        
|                                                                                  |                                      | Deferred federal income tax benefit               |                                           |         | ( 894   | )                      |         |                  | ( 1,930 | )      
|                                                                                  |                                      | Realized (gains) losses on investments            |                                           |         | ( 4,261 | )                      |         |                  | 5,644   |        
|                                                                                  |                                      | Equity in earnings of limited partnerships        |                                           |         | (400    | )                      |         |                  | (3,582  | )      
|Decrease (increase) in premium and other receivables                              |                                      |                                                   | 769                                       |         |         |                        | (788    | )               
|Increase in accrued investment income                                             |                                      |                                                   | (1,610                                    | )       |         |                        | (1,056  | )               
|Increase in policy acquisition costs deferred                                     |                                      |                                                   | (11,479                                   | )       |         |                        | (9,892  | )               
|Increase in other assets                                                          |                                      |                                                   | (195                                      | )       |         |                        | (4,286  | )               
|(Increase) decrease in reinsurance recoverables
and reserve credits               |                                      |                                                   | (2,786                                    | )       |         |                        | 653     |                 
|(Increase) decrease in prepaid federal income taxes                               |                                      |                                                   | (756                                      | )       |         |                        | 8,538   |                 
|Increase in future policy benefits and claims                                     |                                      |                                                   | 6,194                                     |         |         |                        | 5,593   |                 
|(Decrease) increase in other Policyholder funds                                   |                                      |                                                   | (3,671                                    | )       |         |                        | 2,281   |                 
|Decrease in reinsurance premium due                                               |                                      |                                                   | (519                                      | )       |         |                        | (1,231  | )               
|Increase in accounts payable and due to affiliates                                |                                      |                                                   | 1,790                                     |         |         |                        | 4,248   |                 
|                                                                                  |                                      |                                                   |                                           |         |         |                        |         |                 
|                                                                                  |                                      |                                                   | Net cash provided by operating activities |         | $       | 1,452                  |         |                  | $       | 13,633  |  
|                                                                                  |                                      |                                                   |                                           |         |         |                        |         |                 
|Cash flows used in investing activities:                                          |                                      |                                                   |                                           |         |         |                        |         |                 
|Purchase of investments:                                                          |                                      |                                                   |                                           |         |         |                        |         |                 
|                                                                                  | Fixed maturities                     |                                                   | ($                                        | 319,547 | )       |                        | ($      | 275,561          | )      
|                                                                                  | Equity securities                    |                                                   |                                           | (8,598  | )       |                        |         | (20,817          | )      
|                                                                                  | Limited partnerships                 |                                                   |                                           | (1,910  | )       |                        |         | (5,499           | )      
|Sales/maturities of investments:                                                  |                                      |                                                   |                                           |         |         |                        |         |                 
|                                                                                  | Sales of fixed maturities            |                                                   |                                           | 116,032 |         |                        |         | 72,764           |        
|                                                                                  | Calls/maturities of fixed maturities |                                                   |                                           | 58,331  |         |                        |         | 66,108           |        
|                                                                                  | Equity securities                    |                                                   |                                           | 7,071   |         |                        |         | 16,712           |        
|                                                                                  | Limited partnerships                 |                                                   |                                           | 3,113   |         |                        |         | 9,643            |        
|Increase (decrease) in collateral from securities lending                         |                                      |                                                   | 27,010                                    |         |         |                        | (20,915 | )               
|Net mortgage loans                                                                |                                      |                                                   | 345                                       |         |         |                        | 90      |                 
|Net policy loans                                                                  |                                      |                                                   | (266                                      | )       |         |                        | (429    | )               
|                                                                                  |                                      |                                                   |                                           |         |         |                        |         |                 
|                                                                                  |                                      |                                                   | Net cash used in investing activities     |         | ($      | 118,419                | )       |                  | ($      | 157,904 | )
|                                                                                  |                                      |                                                   |                                           |         |         |                        |         |                 

See notes to financial statements.

7



---



##### Table of Contents



ERIE FAMILY LIFE INSURANCE COMPANY
STATEMENTS OF CASH FLOWS (Unaudited) (Continued)

|                                                              |              |                                           |         |                        |         |                  |         |        |        | 
|------------------------------------------------------------- | ------------ | ----------------------------------------- | ------- | ---------------------- | ------- | ---------------- | ------- | ------ | ------ | 
|                                                              |              |                                           |         | (Dollars in thousands)
|                                                              |              |                                           |         | Six Months Ended       |         | Six Months Ended
|                                                              |              |                                           |         | June 30, 2003          |         | June 30, 2002   
|                                                              |              |                                           |         |                        |         |                 
|Cash flows provided by financing activities:                  |              |                                           |         |                        |         |                  |         |       
|Annuity and supplementary
contract deposits and interest      |              | $                                         | 124,747 |                        |         | $                | 81,704  |       
|Annuity and supplementary
contract surrenders and withdrawals |              |                                           | (26,344 | )                      |         |                  | (22,279 | )     
|Universal life deposits and interest                          |              |                                           | 10,425  |                        |         |                  | 9,422   |       
|Universal life surrenders                                     |              |                                           | (2,560  | )                      |         |                  | (2,326  | )     
|Dividends paid to Shareholders                                |              |                                           | (3,969  | )                      |         |                  | (3,827  | )     
|                                                              |              |                                           |         |                        |         |                  |         |       
|                                                              |              | Net cash provided by financing activities |         | $                      | 102,299 |                  |         | $      | 62,694 | 
|                                                              |              |                                           |         |                        |         |                  |         |       
|Net decrease in cash and cash equivalents                     |              |                                           | (14,668 | )                      |         |                  | (81,577 | )     
|Cash and cash equivalents at beginning of year                |              |                                           | 97,022  |                        |         |                  | 159,462 |       
|                                                              |              |                                           |         |                        |         |                  |         |       
|Cash and cash equivalents at end of period                    |              | $                                         | 82,354  |                        |         | $                | 77,885  |       
|                                                              |              |                                           |         |                        |         |                  |         |       
|Supplemental disclosures of cash flow information:            |              |                                           |         |                        |         |                  |         |       
|Cash paid (refunded) during the period for:                   |              |                                           |         |                        |         |                  |         |       
|                                                              | Interest     |                                           | $       | 588                    |         |                  | $       | 588    |       
|                                                              | Income taxes |                                           |         | 8,675                  |         |                  |         | (3,755 | )     

See notes to financial statements.

8



---



##### Table of Contents






ERIE FAMILY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (Unaudited)
All dollar amounts are in thousands

NOTE A  BASIS OF PRESENTATION

The accompanying unaudited financial statements have been prepared in
accordance with generally accepted accounting principles for interim financial
information and with the instructions to Form
10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of
the information and footnotes required by generally accepted accounting
principles for complete financial statements. In the opinion of management, all
adjustments (consisting of normal recurring accruals) considered necessary for
a fair presentation have been included. Operating results for the six-month
period ended June 30, 2003 are not necessarily indicative of the results that
may be expected for the year ending December 31, 2003. For further
information, refer to the financial statements and footnotes thereto included
in the Companys Annual Report on Form 10-K for the year ended December 31,
2002 as filed with the Securities and Exchange Commission on March 27, 2003.

NOTE B  RECENT ACCOUNTING PRONOUNCEMENTS

In January 2003, the Financial Accounting Standards Board (FASB) issued FASB
Interpretation No. 46, Consolidation of Variable Interest Entities. This
Interpretation provides guidance on the identification of variable interest
entities (VIE) for which control is achieved through means other than through
voting rights and how to determine when and which business enterprises should
consolidate VIEs. The entity identified as the VIEs primary beneficiary is
required to consolidate the VIE. This Interpretation applies immediately to
variable interest entities created after January 31, 2003. It applies in the
third quarter 2003, to variable
interest entities in which an enterprise holds a variable interest that it
acquired after January 31, 2003.

Management is in the process of completing the evaluation of the impact of the
Interpretation on the Companys financial statements. Management
believes the Erie Insurance
Exchange (Exchange) may qualify as a VIE relative to
its relationship with the Erie Indemnity Company (EIC) under the
Interpretation, and may require consolidation in EICs financial statements
dependent on the conclusions of the evaluation. Due to the unique relationship
of the Company, EIC and the Exchange, the complexity of this Interpretation,
and other factors, application of the Interpretation is complex. In addition,
application of the Interpretation to the Exchange, may result in consolidation
of the Company in EICs financial statements.
Additional information relative to the Companys relationship with EIC and
the Exchange is provided herein.

In June 2002, the FASB issued Statement of Financial Accounting Standards
(SFAS) No. 146, Accounting for Costs Associated with Exit or Disposal
Activities, which supercedes Emerging Issues Task Force (EITF) Issue No. 94-3,
Liability Recognition for Certain Employee Termination Benefits and Other
Costs to Exit an Activity (Including Certain Costs Incurred in a
Restructuring). The provisions of this Statement are effective for exit or
disposal activities initiated after December 31, 2002. SFAS No. 146 requires
recognition of a liability for costs associated with an exit or disposal
activity when the liability is incurred, rather than when the entity commits to
an exit plan under EITF Issue No. 94-3. This Statement applies to costs
associated with an exit activity that does not involve an entity newly acquired
in a business combination or with a disposal activity covered by SFAS No. 144,
Accounting for the Impairment or Disposal of Long-Lived Assets.
Additionally, this Statement does not apply to costs associated with the
retirement of a long-lived asset covered by SFAS No. 143, Accounting for Asset
Retirement Obligations. The adoption of this standard had no impact on the
Companys results of operations, financial position or liquidity.

9



---



##### Table of Contents



ERIE FAMILY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (Unaudited) (Continued)

NOTE C  RECLASSIFICATIONS

Certain amounts previously reported in the 2002 financial statements have been
reclassified to conform to the current periods presentation. Such
reclassifications did not impact earnings or total Shareholders Equity.

NOTE D  INVESTMENTS

At June 30, 2003 marketable equity securities consist of nonredeemable
preferred stock while fixed maturities consist of bonds, notes and redeemable
preferred stock. The Company sold its entire common stock portfolio in the
fourth quarter of 2002. Management considers all fixed maturities
available-for-sale. Management determines the appropriate classification of
fixed maturities at the time of purchase and reevaluates such designation as of
each statement of financial position date. Available-for-sale securities are
stated at fair value, with the unrealized gains and losses, net of tax,
reported as a separate component of Shareholders Equity.

The following is a summary of available-for-sale securities:

|                               |                                            |                         |                                     |         |           |           |            |        |            |         |            |     |       |       |       |         |           |           | 
|------------------------------ | ------------------------------------------ | ----------------------- | ----------------------------------- | ------- | --------- | --------- | ---------- | ------ | ---------- | ------- | ---------- | --- | ----- | ----- | ----- | ------- | --------- | --------- | 
|                               |                                            |                         |                                     |         |           |           |            |        | Gross      |         | Gross      |     |       |       |      
|                               |                                            |                         |                                     |         | Amortized |           | Unrealized |        | Unrealized |         | Estimated 
|                               |                                            |                         |                                     |         | Cost      |           | Gains      |        | Losses     |         | Fair Value
|                               |                                            |                         |                                     |         |           |           |            |        |            |         |           
|June 30, 2003                  |                                            |                         |                                     |         |           |           |            |        |            |         |            |     |       |       |       |        
|Fixed Maturities:              |                                            |                         |                                     |         |           |           |            |        |            |         |            |     |       |       |       |        
|Bonds:                         |                                            |                         |                                     |         |           |           |            |        |            |         |            |     |       |       |       |        
|                               | U.S. Treasuries and Government
Agencies    |                         | $                                   | 54,102  |           |           | $          | 2,712  |            |         | $          | 0   |       |       | $     | 56,814  |          
|                               | Special Revenue                            |                         |                                     | 65,740  |           |           |            | 4,360  |            |         |            | 2   |       |       |       | 70,098  |          
|                               | Public Utilities                           |                         |                                     | 133,074 |           |           |            | 12,608 |            |         |            | 90  |       |       |       | 145,592 |          
|                               | U.S. Banks, Trusts and Insurance
Companies |                         |                                     | 232,562 |           |           |            | 21,030 |            |         |            | 221 |       |       |       | 253,371 |          
|                               | U.S. Industrial and Miscellaneous          |                         |                                     | 514,767 |           |           |            | 56,806 |            |         |            | 842 |       |       |       | 570,731 |          
|                               | Foreign                                    |                         |                                     | 128,164 |           |           |            | 15,808 |            |         |            | 355 |       |       |       | 143,617 |          
|                               |                                            |                         |                                     |         |           |           |            |        |            |         |            |     |       |       |       |        
|                               |                                            | Total Bonds             |                                     | $       | 1,128,409 |           |            | $      | 113,324    |         |            | $   | 1,510 |       |       | $       | 1,240,223 |          
|Redeemable Preferred Stock     |                                            |                         | 7,048                               |         |           |           | 457        |        |            |         | 0          |     |       |       | 7,505 |        
|                               |                                            |                         |                                     |         |           |           |            |        |            |         |            |     |       |       |       |        
|                               |                                            | Total Fixed Maturities  |                                     | $       | 1,135,457 |           |            | $      | 113,781    |         |            | $   | 1,510 |       |       | $       | 1,247,728 |          
|                               |                                            |                         |                                     |         |           |           |            |        |            |         |            |     |       |       |       |        
|Equity Securities:             |                                            |                         |                                     |         |           |           |            |        |            |         |            |     |       |       |       |        
|Nonredeemable Preferred Stock: |                                            |                         |                                     |         |           |           |            |        |            |         |            |     |       |       |       |        
|                               | U.S. Banks, Trusts and Insurance
Companies |                         | $                                   | 10,834  |           |           | $          | 874    |            |         | $          | 0   |       |       | $     | 11,708  |          
|                               | U.S. Industrial and Miscellaneous          |                         |                                     | 13,872  |           |           |            | 1,116  |            |         |            | 0   |       |       |       | 14,988  |          
|                               | Foreign                                    |                         |                                     | 42,866  |           |           |            | 4,895  |            |         |            | 157 |       |       |       | 47,604  |          
|                               |                                            |                         |                                     |         |           |           |            |        |            |         |            |     |       |       |       |        
|                               |                                            | Total Equity Securities |                                     | $       | 67,572    |           |            | $      | 6,885      |         |            | $   | 157   |       |       | $       | 74,300    |          
|                               |                                            |                         |                                     |         |           |           |            |        |            |         |            |     |       |       |       |        
|                               |                                            |                         | Total Available-for-Sale
Securities |         | $         | 1,203,029 |            |        | $          | 120,666 |            |     | $     | 1,667 |       |         | $         | 1,322,028 | 
|                               |                                            |                         |                                     |         |           |           |            |        |            |         |            |     |       |       |       |        

10



---



##### Table of Contents



ERIE FAMILY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (Unaudited) (Continued)

NOTE D  INVESTMENTS (Continued)

|                               |                                            |                         |                                     |         |           |           |            |        |            |        |            |       |       |       |       |         |           |           | 
|------------------------------ | ------------------------------------------ | ----------------------- | ----------------------------------- | ------- | --------- | --------- | ---------- | ------ | ---------- | ------ | ---------- | ----- | ----- | ----- | ----- | ------- | --------- | --------- | 
|                               |                                            |                         |                                     |         |           |           |            |        | Gross      |        | Gross      |       |       |       |      
|                               |                                            |                         |                                     |         | Amortized |           | Unrealized |        | Unrealized |        | Estimated 
|                               |                                            |                         |                                     |         | Cost      |           | Gains      |        | Losses     |        | Fair Value
|                               |                                            |                         |                                     |         |           |           |            |        |            |        |           
|December 31, 2002              |                                            |                         |                                     |         |           |           |            |        |            |        |            |       |       |       |       |        
|Fixed Maturities:              |                                            |                         |                                     |         |           |           |            |        |            |        |            |       |       |       |       |        
|Bonds:                         |                                            |                         |                                     |         |           |           |            |        |            |        |            |       |       |       |       |        
|                               | U.S. Treasuries and Government
Agencies    |                         | $                                   | 51,268  |           |           | $          | 2,607  |            |        | $          | 0     |       |       | $     | 53,875  |          
|                               | Special Revenue                            |                         |                                     | 41,010  |           |           |            | 2,376  |            |        |            | 0     |       |       |       | 43,386  |          
|                               | Public Utilities                           |                         |                                     | 103,695 |           |           |            | 5,567  |            |        |            | 1,421 |       |       |       | 107,841 |          
|                               | U.S. Banks, Trusts and Insurance
Companies |                         |                                     | 180,503 |           |           |            | 11,751 |            |        |            | 334   |       |       |       | 191,920 |          
|                               | U.S. Industrial and Miscellaneous          |                         |                                     | 501,206 |           |           |            | 33,305 |            |        |            | 4,479 |       |       |       | 530,032 |          
|                               | Foreign                                    |                         |                                     | 99,624  |           |           |            | 5,947  |            |        |            | 2,393 |       |       |       | 103,178 |          
|                               |                                            |                         |                                     |         |           |           |            |        |            |        |            |       |       |       |       |        
|                               |                                            | Total Bonds             |                                     | $       | 977,306   |           |            | $      | 61,553     |        |            | $     | 8,627 |       |       | $       | 1,030,232 |          
|Redeemable Preferred Stock     |                                            |                         | 8,831                               |         |           |           | 304        |        |            |        | 0          |       |       |       | 9,135 |        
|                               |                                            |                         |                                     |         |           |           |            |        |            |        |            |       |       |       |       |        
|                               |                                            | Total Fixed Maturities  |                                     | $       | 986,137   |           |            | $      | 61,857     |        |            | $     | 8,627 |       |       | $       | 1,039,367 |          
|                               |                                            |                         |                                     |         |           |           |            |        |            |        |            |       |       |       |       |        
|Equity Securities:             |                                            |                         |                                     |         |           |           |            |        |            |        |            |       |       |       |       |        
|Nonredeemable Preferred Stock: |                                            |                         |                                     |         |           |           |            |        |            |        |            |       |       |       |       |        
|                               | U.S. Banks, Trusts and
Insurance Companies |                         | $                                   | 7,016   |           |           | $          | 211    |            |        | $          | 0     |       |       | $     | 7,227   |          
|                               | U.S. Industrial and Miscellaneous          |                         |                                     | 11,872  |           |           |            | 773    |            |        |            | 0     |       |       |       | 12,645  |          
|                               | Foreign                                    |                         |                                     | 47,184  |           |           |            | 2,496  |            |        |            | 803   |       |       |       | 48,877  |          
|                               |                                            |                         |                                     |         |           |           |            |        |            |        |            |       |       |       |       |        
|                               |                                            | Total Equity Securities |                                     | $       | 66,072    |           |            | $      | 3,480      |        |            | $     | 803   |       |       | $       | 68,749    |          
|                               |                                            |                         |                                     |         |           |           |            |        |            |        |            |       |       |       |       |        
|                               |                                            |                         | Total Available-for-Sale
Securities |         | $         | 1,052,209 |            |        | $          | 65,337 |            |       | $     | 9,430 |       |         | $         | 1,108,116 | 
|                               |                                            |                         |                                     |         |           |           |            |        |            |        |            |       |       |       |       |        

Realized gains and losses on the sales of investments are recognized in income
on the specific identification method. Investments that have declined in value
below cost and for which the decline is considered to be other-than-temporary
by management are written down to estimated realizable value. The impairments
are made on an individual security basis and are recorded as a component of net
realized gains (losses) on investments in the Statements of Operations.

The components of net realized gains (losses) on investments as reported on the
Statements of Operations are included below. There were no impairment charges
recorded in the second quarter of

11



---



##### Table of Contents



ERIE FAMILY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (Unaudited) (Continued)

NOTE D  INVESTMENTS (Continued)

2003. Included in the second quarter 2002 gross realized losses on fixed
maturities are impairment charges totaling $9.0 million. The year-to-date 2003
impairment charges included in gross realized losses on fixed maturities total
$3.4 million.

|                                           |                       |                             |       |                    |       |                  |       |       |       |      |       |       |       |    |       |       |       |  
|------------------------------------------ | --------------------- | --------------------------- | ----- | ------------------ | ----- | ---------------- | ----- | ----- | ----- | ---- | ----- | ----- | ----- | -- | ----- | ----- | ----- | -
|                                           |                       |                             |       | Three Months Ended |       | Six Months Ended
|                                           |                       |                             |       | June 30            |       | June 30         
|                                           |                       |                             |       |                    |       |                 
|                                           |                       |                             |       | 2003               |       | 2002             |       | 2003  |       | 2002
|Fixed maturities:                          |                       |                             |       |                    |       |                  |       |       |       |      |       |       |       |    |       |      
|                                           | Gross realized gains  |                             | $     | 2,258              |       |                  | $     | 2,703 |       |      | $     | 9,263 |       |    | $     | 3,671 |      
|                                           | Gross realized losses |                             |       | 141                |       |                  |       | 9,375 |       |      |       | 4,974 |       |    |       | 9,384 |      
|                                           |                       |                             |       |                    |       |                  |       |       |       |      |       |       |       |    |       |       |      
|                                           |                       | Net realized gains (losses) |       | $                  | 2,117 |                  |       | ($    | 6,672 | )    |       | $     | 4,289 |    |       | ($    | 5,713 | )
|                                           |                       |                             |       |                    |       |                  |       |       |       |      |       |       |       |    |       |       |      
|Equity securities:                         |                       |                             |       |                    |       |                  |       |       |       |      |       |       |       |    |       |      
|                                           | Gross realized gains  |                             | $     | 29                 |       |                  | $     | 2,229 |       |      | $     | 29    |       |    | $     | 3,331 |      
|                                           | Gross realized losses |                             |       | 47                 |       |                  |       | 2,005 |       |      |       | 57    |       |    |       | 2,012 |      
|                                           |                       |                             |       |                    |       |                  |       |       |       |      |       |       |       |    |       |       |      
|                                           |                       | Net realized (losses) gains |       | ($                 | 18    | )                |       | $     | 224   |      |       | ($    | 28    | )  |       | $     | 1,319 |  
|                                           |                       |                             |       |                    |       |                  |       |       |       |      |       |       |       |    |       |       |      
|Limited partnerships:                      |                       |                             |       |                    |       |                  |       |       |       |      |       |       |       |    |       |      
|                                           | Gross realized gains  |                             | $     | 0                  |       |                  | $     | 453   |       |      | $     | 0     |       |    | $     | 453   |      
|                                           | Gross realized losses |                             |       | 0                  |       |                  |       | 1,703 |       |      |       | 0     |       |    |       | 1,703 |      
|                                           |                       |                             |       |                    |       |                  |       |       |       |      |       |       |       |    |       |       |      
|                                           |                       | Net realized losses         |       | $                  | 0     |                  |       | ($    | 1,250 | )    |       | $     | 0     |    |       | ($    | 1,250 | )
|                                           |                       |                             |       |                    |       |                  |       |       |       |      |       |       |       |    |       |       |      
|Net realized gains (losses)
on investments |                       | $                           | 2,099 |                    |       | ($               | 7,698 | )     |       | $    | 4,261 |       |       | ($ | 5,644 | )    
|                                           |                       |                             |       |                    |       |                  |       |       |       |      |       |       |       |    |       |       |      

The Company participates in a securities lending program whereby certain
securities from its portfolio are loaned to other institutions for short
periods of time. A fee is paid to the Company by the borrower in return.
Company policy requires collateral equal to 102% of the fair value of the
loaned securities. The Company maintains full ownership rights to the
securities loaned and continues to earn interest on the securities. In
addition, the Company has the ability to sell the securities while they are on
loan. The Company has an indemnification agreement with the lending agent in
the event a borrower becomes insolvent or fails to return securities.
Securities lending collateral is recorded by the Company as a liability. The
proceeds from the collateral are invested in cash and short-term investments
and are reported on the Statements of Financial Position as cash and cash
equivalents. The Company shares a portion of the interest on these short-term
investments with the borrower. Revenue received for the three months ended
June 30, 2003 and 2002, related to this program totaled $27 and $11,
respectively. For the six months ended June 30, 2003 and 2002, revenue
received related to this program totaled $48 and $46, respectively.

The Company had loaned securities with a market value of $67.1 million and
$40.7 million and obtained collateral of $68.7 million and $41.7 million at June
30, 2003 and December 31, 2002, respectively. The Company maintains the loaned
securities on its Statements of Financial Position as part of its invested
assets. The Company has incurred no losses on the loan program since the
programs inception.

12



---



##### Table of Contents



ERIE FAMILY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (Unaudited) (Continued)

NOTE D  INVESTMENTS (Continued)

Limited partnerships at June 30, 2003 include U.S. and foreign real estate and
fixed income investments. Real estate limited partnerships represent 84.2%
while fixed income limited partnerships represent 15.8% of the total carrying
value at June 30, 2003. These partnerships are recorded using the equity
method, which approximates the Companys share of the carrying value of the
partnership. The Company has not guaranteed any of the partnership
liabilities.

The components of equity in earnings of limited partnerships as reported on the
Statements of Operations are as follows:

|             |  |                    |     |                  |  |      |       |      |  |    |     |   |  |   |       | 
|------------ |  | ------------------ | --- | ---------------- |  | ---- | ----- | ---- |  | -- | --- | - |  | - | ----- | 
|             |  | Three Months Ended |     | Six Months Ended
|             |  | June 30            |     | June 30         
|             |  |                    |     |                 
|             |  | 2003               |     | 2002             |  | 2003 |       | 2002
|Fixed Income |  | $                  | 86  |                  |  | $    | 116   |      |  | ($ | 1   | ) |  | $ | 169   | 
|Real Estate  |  |                    | 34  |                  |  |      | 2,397 |      |  |    | 401 |   |  |   | 3,413 | 
|             |  |                    |     |                  |  |      |       |      |  |    |     |   |  |   |       | 
|             |  | $                  | 120 |                  |  | $    | 2,513 |      |  | $  | 400 |   |  | $ | 3,582 | 
|             |  |                    |     |                  |  |      |       |      |  |    |     |   |  |   |       | 

NOTE E  SEGMENT INFORMATION

The Company offers a range of products and services, but operates as one
reportable life insurance segment. The Companys Traditional Life insurance
line includes permanent life, endowment life, term life and whole life
policies. The Universal Life line includes all fixed universal life products
sold by the Company. Variable universal life products are not sold by the
Company. The Fixed Annuities line includes fixed ordinary deferred annuities,
tax advantaged deferred annuities, annuities in pay-out and structured
settlements. Neither variable nor equity indexed annuity products are sold by
the Company. The Group Life and Other line includes group life insurance and
disability income products. The Corporate Account line includes investment
income earned from surplus not specifically allocable to any one product type.
Investment-related income is allocated based on the assumption that the fixed
maturities and preferred stock portfolios support the insurance product lines
and the common stock, limited partnership and remaining fixed maturity
investments support the Corporate Account. Because the Company sold its entire
common stock portfolio at the end of 2002, a larger percentage of the fixed
maturity portfolio will support the Corporate Account in 2003 and future
periods.

|                                          |                     |                |        |             |        |           |       |           |       |        |        |           |        |       |     |       |     |   |       |       |       |   |        |        |        | 
|----------------------------------------- | ------------------- | -------------- | ------ | ----------- | ------ | --------- | ----- | --------- | ----- | ------ | ------ | --------- | ------ | ----- | --- | ----- | --- | - | ----- | ----- | ----- | - | ------ | ------ | ------ | 
|                                          |                     |                |        |             |        |           |       |           |       |        |        |           |        |       |     | Group |     |   |       |       |       |   |        |       
|                                          |                     |                |        | Traditional |        | Universal |       | Fixed     |       | Life & |        | Corporate |        |       |     |      
|                                          |                     |                |        | Life        |        | Life      |       | Annuities |       | Other  |        | Account   |        | Total
|                                          |                     |                |        |             |        |           |       |           |       |        |        |           |        |      
|Three Months Ended
June 30, 2003          |                     |                |        |             |        |           |       |           |       |        |        |           |        |       |     |       |     |   |       |       |       |   |        |       
|Total policy revenue, net of
reinsurance  |                     | $              | 10,189 |             |        | $         | 3,340 |           |       | $      | 1      |           |        | $     | 804 |       |     | $ | 0     |       |       | $ | 14,334 |       
|Total investment-related
and other income |                     |                | 1,978  |             |        |           | 2,541 |           |       |        | 15,893 |           |        |       | 42  |       |     |   | 1,825 |       |       |   | 22,279 |       
|                                          |                     |                |        |             |        |           |       |           |       |        |        |           |        |       |     |       |     |   |       |       |       |   |        |       
|                                          |                     | Total revenues |        | $           | 12,167 |           |       | $         | 5,881 |        |        | $         | 15,894 |       |     | $     | 846 |   |       | $     | 1,825 |   |        | $      | 36,613 | 
|                                          |                     |                |        |             |        |           |       |           |       |        |        |           |        |       |     |       |     |   |       |       |       |   |        |       
|Less: Total benefits and
expenses         |                     |                | 8,819  |             |        |           | 3,647 |           |       |        | 11,830 |           |        |       | 351 |       |     |   | 0     |       |       |   | 24,647 |       
|                                          |                     |                |        |             |        |           |       |           |       |        |        |           |        |       |     |       |     |   |       |       |       |   |        |       
|                                          | Income before taxes |                | $      | 3,348       |        |           | $     | 2,234     |       |        | $      | 4,064     |        |       | $   | 495   |     |   | $     | 1,825 |       |   | $      | 11,966 |       
|                                          |                     |                |        |             |        |           |       |           |       |        |        |           |        |       |     |       |     |   |       |       |       |   |        |       

13



---



##### Table of Contents



ERIE FAMILY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (Unaudited) (Continued)

NOTE E  SEGMENT INFORMATION (Continued)

|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |        |        | 
|----------------------------------------- | -------------------------- | -------------- | ------ | ----------- | ------ | --------- | ----- | --------- | ------ | ------ | ------ | --------- | ------ | ----- | ----- | ----- | ----- | - | ----- | ----- | ----- | - | ------ | ------ | ------ | 
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       | Group |       |   |       |       |       |   |        |       
|                                          |                            |                |        | Traditional |        | Universal |       | Fixed     |        | Life & |        | Corporate |        |       |       |      
|                                          |                            |                |        | Life        |        | Life      |       | Annuities |        | Other  |        | Account   |        | Total
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |      
|Six Months Ended
June 30, 2003            |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|Total policy revenue, net of
reinsurance  |                            | $              | 19,152 |             |        | $         | 6,619 |           |        | $      | 2      |           |        | $     | 1,649 |       |       | $ | 0     |       |       | $ | 27,422 |       
|Total investment-related
and other income |                            |                | 3,870  |             |        |           | 4,927 |           |        |        | 30,739 |           |        |       | 84    |       |       |   | 3,863 |       |       |   | 43,483 |       
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|                                          |                            | Total revenues |        | $           | 23,022 |           |       | $         | 11,546 |        |        | $         | 30,741 |       |       | $     | 1,733 |   |       | $     | 3,863 |   |        | $      | 70,905 | 
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|Less: Total benefits and
expenses         |                            |                | 18,226 |             |        |           | 7,956 |           |        |        | 23,318 |           |        |       | 1,160 |       |       |   | 0     |       |       |   | 50,660 |       
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|                                          | Income before taxes        |                | $      | 4,796       |        |           | $     | 3,590     |        |        | $      | 7,423     |        |       | $     | 573   |       |   | $     | 3,863 |       |   | $      | 20,245 |       
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|Three Months Ended
June 30, 2002          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|Total policy revenue, net of
reinsurance  |                            | $              | 9,680  |             |        | $         | 3,092 |           |        | $      | 1      |           |        | $     | 745   |       |       | $ | 0     |       |       | $ | 13,518 |       
|Total investment-related
and other income |                            |                | 1,015  |             |        |           | 1,329 |           |        |        | 7,012  |           |        |       | 28    |       |       |   | 2,606 |       |       |   | 11,990 |       
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|                                          |                            | Total revenues |        | $           | 10,695 |           |       | $         | 4,421  |        |        | $         | 7,013  |       |       | $     | 773   |   |       | $     | 2,606 |   |        | $      | 25,508 | 
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|Less: Total benefits and
expenses         |                            |                | 9,034  |             |        |           | 3,829 |           |        |        | 10,579 |           |        |       | 528   |       |       |   | 0     |       |       |   | 23,970 |       
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|                                          | Income (loss) before taxes |                | $      | 1,661       |        |           | $     | 592       |        |        | ($     | 3,566     | )      |       | $     | 245   |       |   | $     | 2,606 |       |   | $      | 1,538  |       
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|Six Months Ended
June 30, 2002            |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|Total policy revenue, net of
reinsurance  |                            | $              | 18,272 |             |        | $         | 6,079 |           |        | $      | 2      |           |        | $     | 1,495 |       |       | $ | 0     |       |       | $ | 25,848 |       
|Total investment-related
and other income |                            |                | 2,597  |             |        |           | 3,396 |           |        |        | 17,798 |           |        |       | 72    |       |       |   | 6,003 |       |       |   | 29,866 |       
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|                                          |                            | Total revenues |        | $           | 20,869 |           |       | $         | 9,475  |        |        | $         | 17,800 |       |       | $     | 1,567 |   |       | $     | 6,003 |   |        | $      | 55,714 | 
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|Less: Total benefits and
expenses         |                            |                | 17,607 |             |        |           | 7,842 |           |        |        | 20,647 |           |        |       | 1,374 |       |       |   | 0     |       |       |   | 47,470 |       
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       
|                                          | Income (loss) before taxes |                | $      | 3,262       |        |           | $     | 1,633     |        |        | ($     | 2,847     | )      |       | $     | 193   |       |   | $     | 6,003 |       |   | $      | 8,244  |       
|                                          |                            |                |        |             |        |           |       |           |        |        |        |           |        |       |       |       |       |   |       |       |       |   |        |       

The fixed annuities product line was
affected by impairment charges on fixed maturity investments totaling
$9.0 million for the quarter and six months ended June 30, 2002. For
the quarter ended June 30, 2003, there were no impairment charges
recognized. Impairment charges for the six months ended June 30, 2003
totaled $3.4 million.

14



---



##### Table of Contents



ERIE FAMILY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (Unaudited) (Continued)

NOTE F  REINSURANCE

The Company has entered into various reinsurance treaties for the purpose of
ceding the excess of life insurance face amounts over Company established retention limits.
Reinsurance contracts do not relieve the Company from its obligations to
Policyholders. Failure of reinsurers to honor their obligations could result
in losses to the Company. The Company considers all of its reinsurance assets
to be collectible; therefore, no allowance has been established for
uncollectible amounts.

Generally, the Companys retention limit is $300 per life for individual
coverage. For its two newest products, ERIE Flagship Term2 and ERIE Target
Term, the Company has first dollar quota share treaties with several
unaffiliated reinsurers. The Company reinsures 50% and 90% of the ERIE
Flagship Term2 and Erie Target Term products, respectively, subject to the
Companys $300 retention limit. For its disability income product, the Company
has a 50% quota share agreement with its reinsurer. As of June 30, 2003, and
2002, $8.2 billion and $5.0 billion, respectively, of life insurance in force
was ceded to other companies. The Companys most significant reinsurance
business is with Generali USA Reassurance Company (formerly Business Mens
Assurance Company of America), which reinsures a portion of the Companys life
and accident and health business. At June 30, 2003, the amount of in-force
life insurance ceded to Generali totaled approximately $4.8 billion.

15



---



##### Table of Contents



ERIE FAMILY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (Unaudited) (Continued)

NOTE F  REINSURANCE (Continued)

The effect of ceded reinsurance in the Statements of Operations is as follows:

|                       |                                                      |                             |   |        |                    |  |                  |        |        |  |      |        |        |  |   |        |        |  | 
|---------------------- | ---------------------------------------------------- | --------------------------- | - | ------ | ------------------ |  | ---------------- | ------ | ------ |  | ---- | ------ | ------ |  | - | ------ | ------ |  | 
|                       |                                                      |                             |   |        | Three Months Ended |  | Six Months Ended
|                       |                                                      |                             |   |        | June 30            |  | June 30         
|                       |                                                      |                             |   |        |                    |  |                 
|                       |                                                      |                             |   |        | 2003               |  | 2002             |        | 2003   |  | 2002
|Revenues:              |                                                      |                             |   |        |                    |  |                  |        |        |  |      |        |        |  |   |       
|                       | Direct policy revenue                                |                             | $ | 18,427 |                    |  | $                | 16,286 |        |  | $    | 34,827 |        |  | $ | 30,272 |       
|                       | Policy revenue ceded                                 |                             |   | 4,093  |                    |  |                  | 2,768  |        |  |      | 7,405  |        |  |   | 4,424  |       
|                       |                                                      |                             |   |        |                    |  |                  |        |        |  |      |        |        |  |   |        |       
|                       | Net policy revenue                                   |                             |   | 14,334 |                    |  |                  | 13,518 |        |  |      | 27,422 |        |  |   | 25,848 |       
|                       | Net investment income                                |                             |   | 19,843 |                    |  |                  | 16,998 |        |  |      | 38,426 |        |  |   | 31,508 |       
|                       | Net realized gains (losses)
on investments           |                             |   | 2,099  |                    |  |                  | (7,698 | )      |  |      | 4,261  |        |  |   | (5,644 | )     
|                       | Equity in earnings of limited
partnerships           |                             |   | 120    |                    |  |                  | 2,513  |        |  |      | 400    |        |  |   | 3,582  |       
|                       | Other income                                         |                             |   | 217    |                    |  |                  | 177    |        |  |      | 396    |        |  |   | 420    |       
|                       |                                                      |                             |   |        |                    |  |                  |        |        |  |      |        |        |  |   |        |       
|                       |                                                      | Total revenues              |   | $      | 36,613             |  |                  | $      | 25,508 |  |      | $      | 70,905 |  |   | $      | 55,714 | 
|Benefits and expenses: |                                                      |                             |   |        |                    |  |                  |        |        |  |      |        |        |  |   |       
|                       | Death benefits                                       |                             | $ | 3,511  |                    |  | $                | 4,228  |        |  | $    | 8,718  |        |  | $ | 8,093  |       
|                       | Reinsurance recoveries                               |                             |   | 750    |                    |  |                  | 300    |        |  |      | 2,116  |        |  |   | 665    |       
|                       |                                                      |                             |   |        |                    |  |                  |        |        |  |      |        |        |  |   |        |       
|                       | Net death benefits                                   |                             |   | 2,761  |                    |  |                  | 3,928  |        |  |      | 6,602  |        |  |   | 7,428  |       
|                       | Interest on deposits and
other Policyholder benefits |                             |   | 12,880 |                    |  |                  | 11,550 |        |  |      | 24,869 |        |  |   | 23,121 |       
|                       | Increases in future life policy
benefits             |                             |   | 3,168  |                    |  |                  | 2,918  |        |  |      | 6,294  |        |  |   | 5,463  |       
|                       | Reinsurance reserve credits                          |                             |   | 1,659  |                    |  |                  | 777    |        |  |      | 2,997  |        |  |   | 757    |       
|                       |                                                      |                             |   |        |                    |  |                  |        |        |  |      |        |        |  |   |        |       
|                       | Net increases in future life policy
benefits         |                             |   | 1,509  |                    |  |                  | 2,141  |        |  |      | 3,297  |        |  |   | 4,706  |       
|                       | Amortization of deferred policy
acquisition costs    |                             |   | 2,417  |                    |  |                  | 2,410  |        |  |      | 5,732  |        |  |   | 4,021  |       
|                       | Commissions                                          |                             |   | 2,827  |                    |  |                  | 2,250  |        |  |      | 5,721  |        |  |   | 3,945  |       
|                       | Reinsurance commission allowance                     |                             |   | 1,684  |                    |  |                  | 1,732  |        |  |      | 3,238  |        |  |   | 2,482  |       
|                       |                                                      |                             |   |        |                    |  |                  |        |        |  |      |        |        |  |   |        |       
|                       | Net commissions                                      |                             |   | 1,143  |                    |  |                  | 518    |        |  |      | 2,483  |        |  |   | 1,463  |       
|                       | General expenses, taxes,
licenses and fees           |                             |   | 3,937  |                    |  |                  | 3,423  |        |  |      | 7,677  |        |  |   | 6,731  |       
|                       |                                                      |                             |   |        |                    |  |                  |        |        |  |      |        |        |  |   |        |       
|                       |                                                      | Total benefits and expenses |   | $      | 24,647             |  |                  | $      | 23,970 |  |      | $      | 50,660 |  |   | $      | 47,470 | 
|                       |                                                      |                             |   |        |                    |  |                  |        |        |  |      |        |        |  |   |        |       
|                       |                                                      | Income before income taxes  |   | $      | 11,966             |  |                  | $      | 1,538  |  |      | $      | 20,245 |  |   | $      | 8,244  | 
|                       |                                                      |                             |   |        |                    |  |                  |        |        |  |      |        |        |  |   |        |       

16



---



##### Table of Contents



ERIE FAMILY LIFE INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS (Unaudited) (Continued)

NOTE G  COMMITMENTS

The Company has outstanding commitments to invest up to $2.2 million in limited
partnerships at June 30, 2003. These commitments will be funded as required
through the end of the respective investment periods, which typically span 3 to
5 years.

NOTE H  STATUTORY INFORMATION

The minimum statutory capital and surplus requirements under Pennsylvania law
for stock life insurance companies (Section 386 of the PA Insurance Code)
amounts to $1,650. In addition, the Company is subject to certain risk based
capital surplus requirements. The Companys total statutory capital and
surplus significantly exceed these minimum requirements.

NOTE I  NOTE PAYABLE TO ERIE INDEMNITY COMPANY

The Company has a $15,000 surplus note payable to the Erie Indemnity Company
(EIC). This note bears an annual interest rate of 6.45%. Interest on the
surplus note is scheduled to be paid semi-annually, subject to approval of the
Pennsylvania Insurance Commissioner. The note will be payable on demand on or
after December 31, 2005, subject to approval by the Pennsylvania Insurance
Commissioner. The Company paid interest totaling $0.5 million in the second
quarter of 2003 and 2002.

The Company intends to issue an additional surplus note to EIC during the
second half of 2003 in an amount not to exceed $25,000 in exchange for $25,000
in cash upon the approval of the Pennsylvania Insurance Commissioner. All
payments of interest and principal on this second note may be paid only out of
unassigned surplus of EFL and are subject to prior approval by the Pennsylvania
Insurance Commissioner. This note is being issued to strengthen the surplus of
the Company.

17



---



##### Table of Contents






ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis should be read in conjunction with the
historical financial information and related notes found on pages 3 through 17,
herein, and Managements Discussion and Analysis of Financial Condition and
Results of Operations contained in our Annual Report on Form 10-K for the year
ended December 31, 2002 as filed with the Securities and Exchange Commission on
March 27, 2003.

FINANCIAL OVERVIEW

Net income increased to $7.8 million, or $0.83 per share, in the second quarter
of 2003, compared to $1.0 million or $0.11 per share, for the second quarter of
2002. Contributing to this growth was an increase in realized gains on
investments of $9.8 million. For the six months ended June 30, 2003 net income
increased to $13.2 million, or $1.40 per share, compared to $5.4 million, or
$0.57 per share for the same period in 2002. An increase in realized gains on
investments and net investment income were the principal reasons for the
year-to-date increase in earnings.

Net income, excluding net realized gains (losses) and related federal income
taxes (benefits) increased to $6.4 million, or $0.68 per share, in the second
quarter of 2003 compared to $6.0 million, or $0.64 per share, for the same
period in 2002, an increase of 7.3%. Increases in policy revenue and net
investment income during the quarter were partially offset by a decrease in
equity in earnings of limited partnerships. For the six months ended June 30,
2003 net income excluding net realized gains (losses) and related federal
income taxes (benefits) increased 15.3% to $10.4 million, or $1.11 per share,
from $9.1 million, or $0.96 per share during the six months ended June 30,
2002. Contributing to this increase were increases in policy revenue and net
investment income as well as a decrease in net death benefits incurred on life
insurance policies.

The table below reconciles the Companys GAAP-basis net income to net income
excluding net realized gains (losses) and related income taxes (benefits).
Management believes this measure assists the financial statement reader in
interpreting and evaluating the financial results of the Company by removing
the effects of gains and losses from investment sales and/or
charges for other-than-temporary impairments on investments, which could
significantly impact the Companys financial results from one period to another
based on the timing of investment sales and/or impairment charges.

|                       |                                                         |                                                                                                |       |                    |        |                  |       |        |       |   |        |        |        |   |       |        |       | 
|---------------------- | ------------------------------------------------------- | ---------------------------------------------------------------------------------------------- | ----- | ------------------ | ------ | ---------------- | ----- | ------ | ----- | - | ------ | ------ | ------ | - | ----- | ------ | ----- | 
|                       |                                                         |                                                                                                |       | Three Months Ended |        | Six Months Ended
|                       |                                                         |                                                                                                |       | June 30            |        | June 30         
|                       |                                                         |                                                                                                |       |                    |        |                 
|(dollars in thousands) |                                                         | 2003                                                                                           |       | 2002               |        | 2003             |       | 2002  
|                       |                                                         |                                                                                                |       | (unaudited)        |        | (unaudited)     
|Net income             |                                                         | $                                                                                              | 7,814 |                    |        | $                | 1,006 |        |       | $ | 13,220 |        |        | $ | 5,392 |       
|                       | Net realized (gains) losses on investments              |                                                                                                |       | (2,099             | )      |                  |       | 7,698  |       |   |        | (4,261 | )      |   |       | 5,644  |      
|                       | Income tax expense (benefit) on realized
(gains) losses |                                                                                                |       | 734                |        |                  |       | (2,695 | )     |   |        | 1,491  |        |   |       | (1,976 | )    
|                       |                                                         |                                                                                                |       |                    |        |                  |       |        |       |   |        |        |        |   |       |       
|                       |                                                         | Realized (gains) losses net of income
tax expense (benefit)                                    |       |                    | (1,365 | )                |       |        | 5,003 |   |        |        | (2,770 | ) |       |        | 3,668 | 
|                       |                                                         |                                                                                                |       |                    |        |                  |       |        |       |   |        |        |        |   |       |       
|                       |                                                         | Net income excluding net realized (gains) losses
and related income taxes (benefits)           |       | $                  | 6,449  |                  |       | $      | 6,009 |   |        | $      | 10,450 |   |       | $      | 9,060 | 
|                       |                                                         |                                                                                                |       |                    |        |                  |       |        |       |   |        |        |        |   |       |       
|                       |                                                         | Net income excluding net realized (gains) losses
and related income taxes (benefits) per share |       | $                  | 0.68   |                  |       | $      | 0.64  |   |        | $      | 1.11   |   |       | $      | 0.96  | 
|                       |                                                         |                                                                                                |       |                    |        |                  |       |        |       |   |        |        |        |   |       |       

18



---



##### Table of Contents



ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

REVENUES

Analysis of Policy Revenue

Total net policy revenue increased $0.8 million, or 6.0%, to $14.3 million in
the second quarter of 2003, from $13.5 million during the same period in 2002.
Contributing to this growth was an increase in net premiums on universal life
insurance policies of 8.0% to $3.4 million for the quarter ended June 30, 2003.
Total policies in force on universal life insurance products increased 8.8% to
49,662 at June 30, 2003, compared to 45,644 at June 30, 2002. Total net policy
revenue increased $1.6 million, or 6.1%, to $27.4 million for the six months
ended June 30, 2003.

Analysis of Investment-related Income

Net investment income increased $2.8 million, or 16.7%, to $19.8 million in the
second quarter of 2003 from $17.0 million for the same period in 2002. The
increase in net investment income for the second quarter of 2003 compared to
the same period in 2002 is related to larger invested balances in
interest bearing bonds in 2003,
compared to 2002, partially offset by lower investment portfolio yields in 2003
due to lower interest rates. Cash flow from the sale of the
Companys common stock portfolio in 2002 and increases in
annuity deposits in 2003 contributed to this increase in the
investments in interest bearing bonds.

Net realized gains on investments were $2.1 million in the second quarter of
2003, compared to net realized losses of $7.7 million in the second quarter of
2002. The 2002 losses were primarily the result of $9.0 million in impairment
charges on fixed maturity investments. For the six months ended June 30, 2003,
net realized gains were $4.3 million compared to net realized losses of $5.6
million in 2002.

The Company recorded earnings in limited partnerships of $0.1 million in the
second quarter of 2003, compared to earnings of $2.5 million during the same
period in 2002. The 2003 decrease in partnership earnings relates to decreased
earnings on real estate partnerships in 2003.

The Companys performance of its fixed maturities and preferred stock compared
to market indices is presented below:

|                                              |  |                              |       |  
|--------------------------------------------- |  | ---------------------------- | ----- | -
|                                              |  | Two years ended             
|                                              |  | June 30, 2003               
|                                              |  | (Pre-tax annualized returns)
|                                              |  |                             
|Fixed maturities                              |  |                              | 11.29 | %
|Preferred stock                               |  |                              | 13.20 | %
|Other indices:                                |  |                              |       |  
|Lehman Global Aggregate Bond Index  Unhedged |  |                              | 13.45 | %
|Lehman Global Aggregate Bond Index  Hedged   |  |                              | 7.74  | %

BENEFITS AND EXPENSES

Analysis of Policy-related Benefits and Expenses

Net death benefits on life insurance policies decreased 29.7% in the second
quarter of 2003 to $2.8 million. For the six months ended June 30, 2003, death
benefits on life insurance policies decreased $0.8 million, or 11.1%, to $6.6
million. Random fluctuations in death benefits incurred can be expected when
mortality results are measured over a short time period due to the small number
of

19



---



##### Table of Contents



ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

claims involved. These short-term fluctuations can influence quarterly or
annual results without impacting long-term profitability. Management believes
that its underwriting philosophy and practices are sound.

Interest expense incurred on deposits increased $1.1 million, or 10.5%, to
$12.4 million in the second quarter of 2003 from $11.3 million in the second
quarter of 2002. Annuity and universal life deposits continue to increase.
However, the interest expense on these deposits increased at a smaller rate due
to the interest rates credited on these deposits being lowered in 2003 and
2002. Interest was credited on annuity and universal life deposits in 2003 and
2002 at the following rates:

|                                     |  |          |              |                |  |  |              |  
|------------------------------------ |  | -------- | ------------ | -------------- |  |  | ------------ | -
|                                     |  | Annuity  |              | Universal Life
|                                     |  | Deposits |              | Deposits      
|                                     |  |          |              |               
|January 1, 2002  February 19, 2002  |  |          | 5.00% - 6.00 | %              |  |  | 6.00% - 6.75 | %
|February 20, 2002  October 7, 2002  |  |          | 4.75% - 5.50 | %              |  |  | 5.50% - 6.25 | %
|October 8, 2002  December 2, 2002   |  |          | 4.25% - 5.00 | %              |  |  | 5.25% - 6.00 | %
|December 3, 2002  February 24, 2003 |  |          | 4.00% - 4.80 | %              |  |  | 5.25% - 6.00 | %
|February 25, 2003  March 10, 2003   |  |          | 3.75% - 4.70 | %              |  |  | 5.25% - 6.00 | %
|March 11, 2003  May 14, 2003        |  |          | 3.75% - 4.70 | %              |  |  | 5.00% - 5.75 | %
|May 15, 2003  June 1, 2003          |  |          | 3.50% - 4.70 | %              |  |  | 5.00% - 5.75 | %
|June 2, 2003  June 30, 2003         |  |          | 3.50% - 4.70 | %              |  |  | 4.75% - 5.50 | %

The liability for future life policy benefits is computed considering various
factors such as anticipated mortality, future investment yields, withdrawals
and anticipated credit for reinsurance. Increase in future life policy
benefits totaled $1.5 million in the second quarter of 2003, compared to $2.1
million in the second quarter of 2002. In the second quarter of 2002
an adjustment of approximately $0.7 million was made to correct the
reserve credit for reinsured life policies which had lapsed, for
which the reserve credit had not been reduced. The effect of this
adjustment was to increase future life policy benefits by $0.7
million in the second quarter of 2002. Expenses related to increase in future life policy
benefits decreased $1.4 million to $3.3 million for the six months ended June
30, 2003. In addition to the adjustment discussed above for the
second quarter of 2002, the first quarter of 2002 included reserve
credit adjustments of $0.4 million to reflect a change in the method
of calculating the reserve credit for rated business and $0.5 million
to update the computation basis for several new term products
recently introduced. The adjustment for rated business was
recommended by the Pennsylvania Insurance Department in order to make
the calculation basis consistent with the related direct reserves. The
adjustment for the new term products was made to properly match the
reinsurance reserve credit on these new products with the GAAP
reserves.

Amortization of deferred policy acquisition costs (DAC) totaled $2.4 million in
the second quarters of 2003 and 2002. For the six months ended June 30, 2003,
compared to the comparable period in 2002, amortization of DAC increased $1.7
million to $5.7 million. Included in the six months ended June
30, 2003 is amortization of $4.0 million attributable to general
acquisition expense for traditional life policies compared to $2.1
million for the same period in 2002. The higher 2003 amount results
from a recoverability analysis performed for the year ended December
31, 2002, which indicated that a higher than anticipated portion of
acquisition expenses were nondeferrable. This analysis resulted in
higher levels of DAC amortization in the fourth quarter of 2002.

Analysis of Other Expenses

General expenses and commissions increased $1.1 million, or 31.4%, to $4.4
million for the second quarter of 2003, compared to $3.3 million for the same
period in 2002, and increased $1.8 million, or 26.0%, to $8.8 million for the six
months ended June 30, 2003. General expenses include wages and salaries,
employee benefits, data processing expenses, occupancy expenses and other
office and general administrative expenses of the Company. Certain general
expenses of the Company related to the acquisition and underwriting of new
policies are deferred as DAC. Such expenses include medical inspection and
exam fees related to new business production, wages, salaries and employee
benefits of underwriting personnel, and salaries, employee benefits and bonuses
paid to branch sales employees for the production of life and annuity business.

General expenses, net of DAC, increased $0.4 million, or 15.0%, to $3.2 million
for the quarter ended June 30, 2003. This increase resulted from increases in
Company staffing, including salaries and benefits. For the six months ended
June 30, 2003, general expenses, net of DAC, increased 14.3%,

20



---



##### Table of Contents



ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

to $6.3 million. In addition to
the increase in expenses relating to increased staffing levels, a
charge incurred during the first quarter of 2003 for the supplemental employee retirement plan of a recently retired executive of the Company contributed to this increase.

Direct commissions to independent Agents include new and renewal commissions, production bonuses and promotional incentives to Agents. These direct commission expenses are reported on the Statements of Operations net of commissions received from reinsurers. The reported expense is also affected by the amount of commission expenses capitalized as DAC. Commissions, which vary with and are related primarily to the production of new business, are deferrable as DAC. Most first-year and incentive commissions and some second-year commissions qualify for deferral as DAC. For the second quarter of 2003, net commission expense increased $0.6 million to $1.1 million, compared to $0.5 million for the second quarter of 2002. This increase can be attributed to a $0.5 million adjustment to increase the reinsurance commission allowance for the Companys newest traditional products during the second quarter of 2002. For the six months ended June 30, 2003, commission expense increased $1.0 million to $2.5 million. In addition to the adjustment described above, this increase was attributable to an increase in flexible premium deferred annuity commissions, a portion of which have been capitalized as DAC. These commissions increased $2.0 million to $2.9 million in the first six months of 2003 when compared to the same period in 2002. The increase in commissions is due to an increase in flexible premium deferred annuity deposits, from $23.1 million during the six months ended June 30, 2002 to $62.1 million for the same period in 2003.

FINANCIAL CONDITION

Investments

The Companys investment strategies and portfolios are structured to match the features of the life insurance and annuity products sold by the Company. Annuities and life insurance policies are long-term products; therefore, the Companys investment strategy takes a long-term perspective emphasizing investment quality, diversification and superior investment returns. The Companys investments are managed on a total return approach
 that focuses on current income and capital appreciation.

The Companys invested assets are
sufficiently liquid to meet commitments to our Policyholders. At
June 30, 2003, the Companys investment portfolio
consisting of cash, investment grade bonds and investment grade
preferred stock, totaled more than $1.4 billion or 86% of total
assets. These resources provide the liquidity the Company requires to
meet known and unforeseen demands on its funds.

The Company continually reviews the investment portfolio to evaluate positions that might incur other-than-temporary declines in value. For investment holdings, general economic conditions and/or conditions specifically affecting the underlying issuer or its industry, including downgrades by the major rating agencies, are considered in evaluating impairment in value. In addition to specific factors, other factors considered in the Companys review of investment valuation are the length of time the market value is below cost and the amount the market value is below cost.

For fixed maturity and preferred stock investments, the Company individually analyzes all positions with emphasis on those that have declined more than 20% below cost. The Company considers
market conditions, industry characteristics and the fundamental operating results of the issuer to determine if declines in value are due to changes in interest rates, changes relating to a decline in credit quality, or other issues affecting the investment. Positions that have incurred market price declines of over 20% for a period greater than six months, where the creditworthiness of the issuer or other factors indicate a decline that is other-than-temporary, are either sold or recognized as impaired and reflected as a charge to the Companys operations.

21





---



##### Table of Contents



ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

If the Companys policy for determining the recognition of impaired positions were different, the Companys Results of Operations could be significantly impacted. Management believes its investment valuation philosophy and accounting practices result in appropriate and timely measurement of value and recognition of impairment.

The Companys investments are subject to certain risks, including interest rate price risk and credit risk. The Company monitors exposure to interest rate risk through periodic reviews of asset and liability positions. Estimates of cash flows and the impact of interest rate fluctuations relating to the investment portfolio are monitored regularly. The Companys objective is to earn competitive relative returns by investing in a diverse portfolio of high-quality, liquid securities. Portfolio characteristics are analyzed regularly and market risk is actively managed through a variety of techniques. Portfolio holdings are diversified across industries, and concentrations in any one company or industry are limited by parameters established by Company management and the Board of Directors.

Reserve Liabilities

The Companys primary commitment is its obligation to meet the payment of future policy benefits
under the terms of its life insurance and annuity contracts. To meet these
future obligations, the Company establishes life insurance reserves for each
policy based upon factors such as the type of policy, the age of the insured,
and the number of years the policy has been in force. The Company also
establishes annuity and universal life reserves for each policy based on the
amount of Policyholder deposits (less applicable insurance and expense charges)
plus interest earned on those deposits. Life insurance and annuity reserves
are supported primarily by the Companys long-term, fixed-income investments,
as the underlying policy reserves are generally also of a long-term nature.

Financial Ratings

Insurance companies are rated by rating agencies to provide insurance consumers
and investors with meaningful information on the rated companies. Higher
ratings generally indicate financial stability and a stronger ability to pay
claims. The ratings are generally based upon factors relevant to Policyholders
and are not directed toward return to investors.

The Companys rating from A.M. Best was lowered from A+ (Superior) to A
(Excellent) in March 2003. The A (Excellent) rating places the Company in the
top 17% of more than 1,000 individual insurers or groups of insurers rated and
continues to affirm the Companys strong financial position. The Company also
has a rating of B+ (Good) from Weiss Ratings, Inc. According to Weiss Ratings,
the B+ rating indicates that the Company offers good financial security and has
the resources necessary to deal with a variety of adverse conditions.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity is a measure of the Companys ability to secure enough cash to meet
its contractual obligations and operating needs. Generally, insurance premiums
are collected prior to claims and benefit disbursements and these funds are
invested to provide necessary cash flows in future years. The Companys major
sources of cash are life insurance premiums and investment income. The net
positive cash flow is used to fund Company commitments and to build the
investment portfolio, thereby increasing future investment returns. Net cash
provided by operating activities for the six months ended June 30, 2003 was
$1.5 million. The Companys liquidity position remains strong as invested
assets and cash and cash equivalents increased by more than $198.0 million
during the first six months of 2003 to $1.4 billion.

22



---



##### Table of Contents



ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

Annuity and universal life deposits, which do not appear as revenue on the
Statement of Operations, are a source of funds. These deposits do not involve
a mortality or morbidity risk and are accounted for using
methods applicable to comparable interest-bearing obligations of other types of
financial institutions. This method of accounting records deposits as a
liability rather than as revenue. Annuity and universal life deposits were
$45.5 million in the second quarter of 2003 and $34.8 million in the second
quarter of 2002. The increased volatility in the equity markets has continued
to help drive annuity sales.

The Companys current commitments for expenditures as of June 30, 2003 are
primarily for policy death benefits, policy surrenders and withdrawals, general
operating expenses, federal income taxes, and dividends to Shareholders. In
addition, the Company has outstanding commitments to invest up to $2.2 million
in real estate limited partnerships at June 30, 2003. All Company commitments
are met by cash flows from policy revenue, annuity and universal life deposits
and investment
income. Management believes its cash flow from operations and its liquid
assets and marketable securities will also enable the Company to meet any
foreseeable cash requirements. As an added measure of liquidity, the Company
has arranged for a $10 million line of credit with a commercial bank. At June
30, 2003 and 2002, there were no borrowings on this line of credit.

FACTORS THAT MAY AFFECT FUTURE RESULTS

Products with Interest Rate Guarantees

Several of the Companys annuity and universal life products offer guaranteed
interest rates to
Policyholders. In response to the current interest rate environment, the
Company has recently reduced the credited interest rates to historically low
levels. Certain products are now within 5 basis points of the minimum interest
rates guaranteed under these policies.

If the interest rates on fixed income securities continue to decline, the
interest rates available in the marketplace may be insufficient to produce our
current target profit margins or, in extreme situations, could produce negative
profit margins on annuity and universal life deposits. In this situation, new
policy issuance and new money received on existing contracts could be
restricted.

The Company recently introduced a revision to current deferred annuity products
to lower interest rate guarantees on newly issued policies to 3.0% in all
policy years. Effective July 10, 2003, the guarantee rate was further reduced
for new issues to 1.5%. This change has been approved in all states in which
the Company is licensed.

Annuity contracts issued since February 2003 and prior to July 10, 2003, have a
guaranteed interest rate of 3.0%. Contract forms issued before February 2003,
have a stepped-down guaranteed interest rate structure. The guaranteed
interest rates and current deposit liabilities for deferred annuity products are as
follows:

|           |  |           |      |               |  |             |     |   |               |                |  | 
|---------- |  | --------- | ---- | ------------- |  | ----------- | --- | - | ------------- | -------------- |  | 
|Initial    |  |           |      |               |  | Current     |     |   |               |               
|Guaranteed |  | Policy    |      | Guaranteed    |  | Deposit    
|Rate       |  | Years     |      | Interest Rate |  | Liabilities
|           |  |           |      |               |  |            
|4.5%       |  |           | 1-5  |               |  |             | 4.5 | % |               | $285.7 million
|4.5%       |  |           | 6-10 |               |  |             | 4.0 | % |               | 116.6 million 
|4.5%       |  | Over 10   |      |               |  | 3.5         | %   |   | 132.1 million
|3.0%       |  | All Years |      |               |  | 3.0         | %   |   | 25.0 million 

23



---



##### Table of Contents



ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

The Company has some ability in its universal life and annuity policy contracts
to restrict new deposits on existing contracts. New deposits are limited under
the terms of the Companys universal life and annuity contracts as follows:



| |  |  | Universal life products provide for planned premium amounts.
Additional unplanned premium payments may be made at any time during
the insureds lifetime and before the end of the payment period. The
amounts of such payments must be acceptable to the Company and be
within IRS guidelines. Policies in force at June 30, 2003, have an
estimated annualized planned premium of approximately $28.3 million.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| |  |  | Flexible premium deferred annuity contracts allow the Company
to limit deposits to a maximum of $25,000 per year. The Company
began limiting deposits to the contractual maximum effective July 10,
2003, on products with 4.5% interest rate guarantees, to insure that
overall product interest spreads are maintained. There are currently
over 22,000 contracts in force.                                   

The recovery of acquisition costs previously capitalized on annuity and
universal life products is dependent on the future profitability of this
business. Reduced investment margins over an extended period of time could
affect the recoverability of the deferred policy acquisition asset.

During the second quarter of 2003, the average rates credited on flexible
premium deferred annuities and universal life deposits were 4.5% and 5.1%,
respectively. The current coupon yield on fixed maturities matched against the
Companys universal life and annuity products at June 30, 2003, was 6.4%.

Investment Market Conditions

The Companys deposit-type products compete with a wide variety of investment
options. Among other factors affecting the investment decisions of Policyholders and potential
Policyholders are
general investment market conditions, particularly the market interest rate
environment. Changes
in interest rates affect pricing and the relative attractiveness of
interest-sensitive investment
options, which bears directly on the ability of the Company to attract new
Policyholders and retain existing holders of annuity, universal life and
certain permanent life insurance products.

Terrorist Actions

The Company is exposed to direct losses arising from possible future terrorist
actions. Additionally, current and future proposed federal measures might
affect the way the life insurance industry handles losses from potential future
terrorist actions. These measures may include the establishment of a federal
reinsurance program for losses from terrorist actions and possible changes to
the tax laws governing the taxation of insurance companies.

The Companys substantial portfolio of fixed income investments could also be
affected by
potential future terrorist actions, which may affect the level of economic
activity as well as investor confidence in the U.S. capital markets.

Contingencies

A civil class action lawsuit was filed in April of 2003 in the Court of Common
Pleas of Philadelphia County, Pennsylvania. Erie Family Life Insurance Company
(EFL) is the named defendant in the lawsuit. EFL issued a life insurance
policy to the plaintiff. The class action Complaint alleges that EFL charged
and collected annual premium for the first year, but did not provide 365 days of

24



---



##### Table of Contents



ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

insurance coverage. The Complaint alleges that the policy forms and
applications used by EFL do not disclose that a portion of the first premium
will cover a period of time during which ERIE does not provide insurance
coverage.

The Complaint contains four counts. In Count I, Plaintiff alleges that the
conduct of EFL violated the Pennsylvania Unfair Trade Practices and Consumer
Protection Law. Count II of the Complaint alleges a cause of action for breach
of contract. Count III alleges that EFL breached its duty of good faith and
fair dealing. In Count IV of the Complaint, Plaintiff asserts a cause of
action for unjust enrichment and/or restitution. EFL answered the Complaint
and denied liability on all counts.

It is too early to assess the probable outcome or the purported amount of
damages of this civil class action lawsuit. The Company believes that EFL has
meritorious, legal and factual defenses to the lawsuit and these defenses will
be vigorously pursued.

Geographic Expansion

The ERIE Insurance Group is in the process of refining its focus on underwriting profitability,
concentrating on initiatives that will achieve a property and casualty combined ratio more in line
with historical results. As a result of this process, the ERIE
Insurance Group plans to add Minnesota to its service territory, but will not begin operations in Minnesota in
the fourth quarter of 2004 as was originally planned. The Company is continuing the process of obtaining a license in Minnesota in anticipation of entry into the state
at a future date.




ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Companys exposure to market risk is primarily related to fluctuations in
prices and interest rates. Quantitative and qualitative disclosures about
market risk resulting from changes in prices and interest rates are included in
Item 7A in the Companys 2002 Annual Report on Form 10-K. The risks associated
with interest rate guarantees on the Companys universal life and annuity
products are discussed in the Report on Form 10-K in Factors That May Affect
Future Results on page 27. The information contained in the Investments
section of Managements Discussion and Analysis of Financial Condition and
Results of Operations is incorporated herein by reference.

The Company also has exposure to credit risk through its portfolios of fixed
maturity securities, preferred stock, mortgage loans and to a lesser extent
short-term investments. This risk is defined as the potential loss in market
value resulting from adverse changes in the borrowers ability to repay the
debt. The Companys objective is to earn competitive returns by investing in a
diversified portfolio of securities. The Company manages this risk by
performing up front underwriting analysis and regular reviews by its investment
staff. The fixed maturity investments are also maintained between minimum and
maximum percentages of invested assets.

25



---



##### Table of Contents



Safe Harbor Statement Under the Private Securities Litigation Reform Act of
1995:Certain forward-looking statements contained herein involve risks and
uncertainties. These statements include certain discussions relating to
underwriting, premium and investment income volume, business strategies,
profitability and business relationships and the Companys other business
activities during 2003 and beyond. In some cases, you can identify
forward-looking statements by terms such as may, will, should, could,
would, expect, plan, intend, anticipate, believe, estimate,
project, predict, potential and similar expressions. These
forward-looking statements reflect the Companys current views about future
events, are based on assumptions and are subject to known and unknown risks and
uncertainties that may cause results to differ materially from those
anticipated in those statements. Many of the factors that will determine
future events or achievements are beyond our ability to control or predict.

26



---



##### Table of Contents






ITEM 4. CONTROLS AND PROCEDURES

As of June 30, 2003, the Company carried out an evaluation, under the
supervision and with the participation of the Companys management, including
its Chief Executive Officer and its Chief Financial Officer, of the design and
operation of the Companys disclosure controls and procedures. Based on this
evaluation, the Companys Chief Executive Officer and Chief Financial Officer
concluded that the Companys disclosure controls and procedures are effective
for gathering, analyzing and disclosing the information the Company is required
to disclose in the reports it files under the Securities Exchange Act of 1934,
within the time periods specified in the SECs rules and forms. There have
been no significant changes in the Companys internal controls or in other
factors that could significantly affect internal controls subsequent to the
date of this evaluation.

27



---



##### Table of Contents






PART II. OTHER INFORMATION




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

On April 29, 2003, the Registrant held its Annual Meeting of Shareholders:



| |                                                                                                         
| | --------------------------------------------------------------------------------------------------------
| | The following directors were elected for a one-year term and until a
successor is elected and qualified:

|                         |  |                        
|------------------------ |  | -----------------------
|Kaj Ahlmann              |  | C. Scott Hartz         
|John T. Baily            |  | F. William Hirt        
|Samuel P. Black, III     |  | Samuel P. Katz         
|J. Ralph Borneman, Jr.   |  | Claude C. Lilly, III   
|Wilson C. Cooney         |  | Jeffrey A. Ludrof      
|Patricia Garrison-Corbin |  | Jan R. Van Gorder, Esq.
|John R. Graham           |  | Robert C. Wilburn      
|Susan Hirt Hagen         |  |                        




ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

Exhibits

|        |  |                                                                                                                       
|------- |  | ----------------------------------------------------------------------------------------------------------------------
|Exhibit |  |                                                                                                                       
|Number  |  | Description of Exhibit                                                                                                
|        |  |                                                                                                                       
|       
|31.1    |  | Certification of the Chief Executive Officer pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002                
|       
|31.2    |  | Certification of the Chief Financial Officer pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002                
|       
|32      |  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to
Section 906 of the SarbanesOxley Act of 2002

Reports on Form 8-K

On April 24, 2003, the Company filed a report on Form 8-K, reporting under Item
9, that a press release had been issued reporting the Companys earnings for
the quarter ended March 31, 2003.

28



---



##### Table of Contents






SIGNATURES

Pursuant to the requirements 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.

|                    |  |                       |  |                                                   
|------------------- |  | --------------------- |  | --------------------------------------------------
|                    |  |                       |  | Erie Family Life Insurance Company                
|                    |  |                       |  |                                                   
|                    |  |                       |  | (Registrant)                                      
|                    |  |                       |  |                                                   
|Date: July 24, 2003 |  | /s/ Jeffrey A. Ludrof
|                    |  |                       |  |                                                   
|                    |  |                       |  | (Jeffrey A. Ludrof, President & CEO)              
|                    |  |                       |  |                                                   
|                    |  |                       |  | /s/ Philip A. Garcia                              
|                    |  |                       |  |                                                   
|                    |  |                       |  | (Philip A. Garcia, Executive Vice President & CFO)

29