UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 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 September 30, 2002

                                       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 0-13972
                ------------------------------------------------

                        PENN TREATY AMERICAN CORPORATION
                     3440 Lehigh Street, Allentown, PA 18103
                                 (610) 965-2222

  Incorporated in Pennsylvania           I.R.S. Employer ID No.
        23-1664166
                -------------------------------------------------

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 [ ]

The number of shares outstanding of the Registrant's common stock, par value
$.10 per share, as of November 13, 2002 was 19,907,737.


<PAGE>


                          PART I FINANCIAL INFORMATION

Item 1.  Financial Statements

Penn Treaty American Corporation is one of the leading providers of long-term
nursing home and home health care insurance. Our Unaudited Consolidated Balance
Sheets, Statements of Operations and Comprehensive Income and Statements of Cash
Flows and Notes thereto required under this item are contained on pages 3
through 15 of this report. Our financial statements represent the consolidation
of our operations and those of our subsidiaries: Penn Treaty Network America
Insurance Company ("PTNA"), American Network Insurance Company ("American
Network"), American Independent Network Insurance Company of New York ("American
Independent") and Penn Treaty (Bermuda) Ltd. ("Penn Treaty (Bermuda)")
(collectively, the "Insurers") and United Insurance Group Agency, Inc. ("UIG"),
Network Insurance Senior Health Division ("NISHD") and Senior Financial
Consultants (collectively, the "Agencies"), which are underwriters and marketers
of long-term care insurance, disability and other senior-market products. PTNA
is also an underwriter of life insurance products.








                                       2
<PAGE>

<TABLE>
<CAPTION>
                     PENN TREATY AMERICAN CORPORATION AND SUBSIDIARIES
                                Consolidated Balance Sheets
                                  (amounts in thousands)
                                                                                                September 30,         December 31,
                                                                                                    2002                  2001
                                                                                                    ----                  ----
                                                                                                (unaudited)
                                           ASSETS
<S>                                                                                             <C>                     <C>
Investments:
  Bonds, available for sale at market (cost of $25,776 and $463,618, respectively)              $    27,506             $ 478,608
  Equity securities at market value (cost of $0 and $8,760, respectively)                                 -                 9,802
  Policy loans                                                                                          237                   181
                                                                                                -----------             ---------
Total investments                                                                                    27,743               488,591
Cash and cash equivalents                                                                            23,703               114,600
Property and equipment, at cost, less accumulated depreciation of
  $7,868 and $6,594, respectively                                                                    12,959                12,783
Unamortized deferred policy acquisition costs                                                       172,198               180,052
Receivables from agents, less allowance for
  uncollectable amounts of $199                                                                       1,411                 2,190
Accrued investment income                                                                               431                 7,907
Federal income tax recoverable                                                                        5,477                 4,406
Goodwill                                                                                             20,620                25,771
Present value of future profits acquired                                                                894                 1,937
Receivable from reinsurers                                                                           25,164                25,594
Corporate owned life insurance                                                                       57,054                54,478
Experience account due from reinsurer                                                               686,122                     -
Other assets                                                                                         20,154                22,058
                                                                                                -----------             ---------
    Total assets                                                                                $ 1,053,930             $ 940,367
                                                                                                ===========             =========
                                         LIABILITIES
Policy reserves:
  Accident and health                                                                           $   446,005             $ 382,660
  Life                                                                                               13,279                13,386
Policy and contract claims                                                                          324,646               214,466
Accounts payable and other liabilities                                                               17,903                19,422
Long-term debt                                                                                       76,266                79,190
Deferred income taxes                                                                                21,583                38,447
                                                                                                -----------             ---------
    Total liabilities                                                                               899,682               747,571
                                                                                                -----------             ---------
Commitments and contingencies                                                                             -                     -
                                    SHAREHOLDERS' EQUITY
Preferred stock, par value $1.00; 5,000 shares authorized, none outstanding                               -                     -
Common stock, par value $.10; 40,000 shares authorized,  20,321 and 19,749 shares issued              2,032                 1,975
Additional paid-in capital                                                                           96,992                94,802
Accumulated other comprehensive income                                                                1,119                10,583
Retained earnings                                                                                    60,810                92,141
                                                                                                -----------             ---------
                                                                                                    160,953               199,501
Less 915 common shares held in treasury, at cost                                                     (6,705)               (6,705)
                                                                                                -----------             ---------
                                                                                                    154,248               192,796
                                                                                                -----------             ---------
    Total liabilities and shareholders' equity                                                  $ 1,053,930             $ 940,367
                                                                                                ===========             =========

                See accompanying notes to consolidated financial statements.

</TABLE>



                                       3
<PAGE>

<TABLE>
<CAPTION>
                    PENN TREATY AMERICAN CORPORATION AND SUBSIDIARIES
              Consolidated Statements of Operations and Comprehensive Income
                                        (unaudited)
                       (amounts in thousands, except per share data)

                                                                  Three Months Ended September 30,   Nine Months Ended September 30,
                                                                  -------------------------------    ------------------------------
                                                                      2002             2001                2002              2001
                                                                      ----             ----                ----              ----
<S>                                                                 <C>              <C>                 <C>               <C>
 Revenues:
   Premium revenue                                                  $ 83,635         $ 80,588            $251,777          $266,646
   Net investment income                                              10,122            8,571              29,829            22,481
   Net realized capital gains (losses)                                    85             (314)             14,649            (1,168)
   Trading account loss                                                    -           (1,506)                  -            (2,830)
   Market gain on experience account                                  62,747                -              54,093                 -
   Other income                                                        4,361            2,548              12,175             7,313
                                                                    --------         --------            --------          --------
                                                                     160,950           89,887             362,523           292,442
                                                                    --------         --------            --------          --------
 Benefits and expenses:
   Benefits to policyholders                                         164,170           47,220             306,872           179,592
   Commissions                                                        11,527           16,920              36,034            62,744
   Net policy acquisition costs amortized                              3,403            7,255               7,854             3,608
   General and administrative expense                                 13,344           11,079              34,929            36,670
   Expense and risk charges on reinsurance                             3,577                -              10,731                 -
   Claim litigation costs                                                  -                -                   -              (250)
   Excise tax expense                                                    812                -               2,185                 -
   Interest expense                                                    1,195            1,238               3,585             3,760
                                                                    --------         --------            --------          --------
                                                                     198,028           83,712             402,190           286,124
                                                                    --------         --------            --------          --------

 (Loss) gain before federal income taxes and cumulative
     effect of accounting change                                     (37,078)           6,175             (39,667)            6,318
  Federal income tax (benefit) provision                             (12,607)           2,100             (13,487)            2,148
                                                                    --------         --------            --------          --------
  Net (loss) income before cumulative effect of
     accounting change                                               (24,471)           4,075             (26,180)            4,170
  Cumulative effect of change in accounting principle                     -                -               (5,151)               -
                                                                    --------         --------            --------          --------
  Net (loss) income                                                  (24,471)           4,075             (31,331)            4,170
                                                                    --------         --------            --------          --------
  Other comprehensive income:
     Unrealized holding gain arising during period                       890           14,341                 347            15,519
     Income tax provision from unrealized holdings                      (302)          (5,019)               (118)           (5,432)
     Reclassification of (gain) loss included in net loss                (85)           1,820             (14,649)            3,998
     Income tax benefit from reclassification adjustment                  28             (637)              4,981            (1,400)
                                                                    --------         --------            --------          --------

     Comprehensive (loss) income                                    $(23,940)        $ 14,580            $(40,770)         $ 16,855
                                                                    ========         ========            ========          ========

 Basic earnings per share from net (loss) income before
     cumulative effect of accounting change                         $  (1.26)        $   0.22            $  (1.36)         $   0.33
  Basic earnings per share from net (loss) income                   $  (1.26)        $   0.22            $  (1.63)         $   0.33

 Diluted earnings per share from net (loss) income before
     cumulative effect of accounting change                         $  (1.26)        $   0.22            $  (1.36)         $   0.33
 Diluted earnings per share from net (loss) income before           $  (1.26)        $   0.22            $  (1.63)         $   0.33

 Weighted average number of shares outstanding                        19,376           18,836              19,194            12,703
 Weighted average number of shares outstanding (diluted)              19,376           18,836              19,194            12,826

          See accompanying notes to consolidated financial statements.
</TABLE>


                                       4
<PAGE>

<TABLE>
<CAPTION>
                PENN TREATY AMERICAN CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                     for the Nine Months Ended September 30,
                                   (unaudited)
                             (amounts in thousands)
                                                                     2002              2001
                                                                     ----              ----
<S>                                                               <C>               <C>
Cash flow from operating activities:
  Net (loss) income                                               $ (31,331)        $   4,170
  Adjustments to reconcile net (loss) income to cash
    provided by operations:
    Amortization of intangible assets                                 1,313             1,516
    Cumulative effect of accounting change                            5,151                 -
    Amortization of gain on assumption reinsurance                    1,980                 -
    Policy acquisition costs, net                                     7,854             3,608
    Deferred income taxes                                           (11,988)              583
    Depreciation expense                                              1,274             1,165
    Net realized capital (gains) losses                             (14,649)            1,168
    Trading account loss                                                  -             2,830
    Net proceeds from purchase and sales of trading securities            -            (1,172)
  Increase (decrease) due to change in:
    Receivables from agents                                             779             1,156
    Receivable from reinsurers                                          430             3,938
    Experience account due from reinsurer                          (122,593)                -
    Policy and contract claims                                      110,180            38,807
    Policy reserves                                                  63,238            16,899
    Accounts payable and other liabilities                           (1,519)            9,331
    Federal income taxes recoverable                                 (1,071)            1,579
    Accrued investment income                                         7,476            (1,345)
    Other, net                                                         (523)           (1,077)
                                                                  ---------         ---------
      Cash provided by operations                                    16,001            83,156

Cash flow from investing activities:
  Proceeds from sales of bonds                                      473,554            70,780
  Proceeds from sales of equity securities                            9,547             8,395
  Proceeds from maturities of bonds                                   3,672            12,402
  Purchase of bonds                                                 (25,523)         (234,412)
  Purchase of equity securities                                         (20)          (12,670)
  Increase in corporate owned life insurance                         (2,576)                -
  Initial premium for experience account                           (563,529)                -
  Acquisition of property and equipment                              (1,450)           (1,579)
                                                                  ---------         ---------
      Cash used in investing                                       (106,325)         (157,084)

Cash flow from financing activities:
  Proceeds from exercise of stock options                                 -                12
  Proceeds from stock offering                                        2,351            25,726
  Repayments of long-term debt                                       (2,924)           (2,758)
                                                                  ---------         ---------
      Cash (used in) provided by financing                             (573)           22,980
                                                                  ---------         ---------
Decrease in cash and cash equivalents                               (90,897)          (50,948)
Cash balances:
  Beginning of period                                               114,600           116,596
                                                                  ---------         ---------
  End of period                                                   $  23,703         $  65,648
                                                                  =========         =========

             See accompanying notes to consolidated financial statements.
</TABLE>



                                       5
<PAGE>

PENN TREATY AMERICAN CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2002 (unaudited) (amounts in thousands, except per share data)

     The Consolidated Financial Statements should be read in conjunction with
these notes and with the Notes to Consolidated Financial Statements included in
the Annual Report on Form 10-K for the year ended December 31, 2001 of Penn
Treaty American Corporation (the "Company").

     In the opinion of management, the summarized financial information reflects
all adjustments (consisting only of normal recurring adjustments) that are
necessary for a fair presentation of the financial position and results of
operations, comprehensive income and cash flows for the interim periods.

1.   Regulatory Developments:

     The Company's insurance subsidiaries are required to hold statutory surplus
that is, at a minimum, above a calculated authorized control level at which the
Pennsylvania Insurance Department (the "Department") may place its insurance
subsidiaries under regulatory control, leading to rehabilitation or liquidation.
Insurers are obligated to hold additional statutory surplus above the authorized
control level. At December 31, 2000, Penn Treaty, the Company's primary
insurance subsidiary, representing 94% of our direct premium, had Total Adjusted
Capital at the Regulatory Action level. As a result, it was required to file a
Corrective Action Plan (the "Plan") with the insurance commissioner.

     On February 12, 2002, the Department approved the Plan. It requires the
Company's Pennsylvania insurance subsidiaries to comply with certain agreements
at the direction of the Department, including, but not limited to:

o    The entrance into the reinsurance agreement for substantially all of its
     existing business at December 31, 2001. (See Note 2)

o    New investments are limited to those rated by the National Association of
     Insurance Commissioners ("NAIC") as 1 or 2.

o    Affiliated transactions are limited and require Department approval.

o    An agreement to increase statutory reserves by an additional $125,000, of
     which $50,000 remains to be increased throughout 2002-2004, such that the
     Insurers' policy reserves will be based on new, current claims assumptions
     and will not include any rate increases. These claim assumptions are
     applied to all policies, regardless of issue year and are assumed to have
     been present since the policy was first issued. The reinsurance agreement
     has provided the capacity to accommodate this increase.

     As a result of their statutory capital positions and pending the
formulation and approval of the Plan, the Company's Pennsylvania insurance
subsidiaries ceased new sales during 2001. Upon the approval by the Department
of the Plan, the Company recommenced new sales in 23 states, including
Pennsylvania. The Company has since recommenced sales in eight additional
states, including its announced addition of Florida in August 2002, which has
historically represented approximately 25% of the Company's new business sales
(See Note 10). In August 2002, the Company also recommenced sales in Texas,
which has historically represented approximately 5% of the Company's sales.
However, the Company has not yet commenced new business sales in California,
Virginia or Illinois, which together have traditionally represented
approximately 27% of new sales.

                                       6
<PAGE>

2.   Reinsurance Agreements:

     As a primary component of the Plan, effective December 31, 2001, the
Company entered into a reinsurance transaction to reinsure, on a quota share
basis, substantially all of its respective long-term care insurance policies
then in-force. The agreement was entered with Centre Solutions (Bermuda)
Limited. The agreement is subject to certain coverage limitations, including an
aggregate limit of liability that is a function of certain factors and that may
be reduced in the event that rate increases are not obtained.

     The initial premium of the reinsurance treaty resulted in the transfer of
approximately $563,000 in cash and marketable securities during February 2002,
and $56,000 as funds held due to the reinsurer. The initial and future premium
of the reinsured policies, less claims payments, ceding commissions and risk
charges, is credited to a notional experience account, which is held for the
Company's benefit in the event of commutation and recapture following December
31, 2007. The reinsurer provides the Company with an experience account
investment credit equal to the total return of a series of benchmark indices and
hedges, which are designed to closely match the duration of the Company's claims
liabilities. The Company is accounting for the experience account investment
credit in accordance with FASB No. 133 and has determined to bifurcate the total
return into two components:

1.   the investment income component, or a variable debt host with a yield that
     is represented by the yield to maturity of the underlying benchmark
     indices, and

2.   a change in market value component, which reflects the effect of a change
     in current interest rates, as determined by the current market value of the
     underlying indices.

     As a result, the Company's financial statements are subject to significant
volatility. The benchmark indices are comprised of US treasury strips, agencies
and investment grade corporate bonds, with weightings of approximately 25%, 15%
and 60%, respectively, and have a duration of approximately 11 years. During the
nine-month period ending September 30, 2002, the Company recorded $28,391 in net
investment income from the debt host and a market gain of $54,093.

     The reinsurance agreement contains commutation provisions and allows the
Company to recapture the reserve liabilities and the current experience account
balance as of December 31, 2007, or on December 31 of any year thereafter. The
Company intends, but is not required to commute the agreement on December 31,
2007 and would incur significant penalties for not commuting. In the event the
Company does not commute the agreement on December 31, 2007, it will be subject
to escalating risk charges, which require the Company to owe annual amounts to
the Reinsurer in excess of $10,000. The risk charges increase to approximately
$13,000 per year if the Company does not commute the agreement before January 1,
2008. Additionally, the reinsurance provisions contain covenants and conditions
that, if breached, may result in the immediate commutation of the agreement and
the payment of $2,500 per quarter from the period of the breach through December
31, 2007. These covenants include, but are not limited to, covenants relating to
material breaches and insolvency.

     This agreement meets the requirements to qualify for reinsurance treatment
under statutory accounting rules. However, this agreement does not qualify for
reinsurance treatment in accordance with FASB No. 113 because, based on the
Company's analysis, the agreement does not result in the reasonable possibility
that the reinsurer may realize a significant loss. This is due to a number of
factors related to the agreement, including experience refund provisions,
expense and risk charges due to the reinsurer and the aggregate limit of
liability.

                                       7
<PAGE>

     As part of the agreement, the reinsurer was granted four tranches of
warrants to purchase shares of non-voting convertible preferred stock. The first
three tranches of warrants are exercisable through December 31, 2007 at common
stock equivalent prices ranging from $4.00 to $12.00 per share, if converted.
The reinsurer, at its sole discretion, may execute a cash exercise or a cashless
exercise. If exercised for cash, at the reinsurer's option, the warrants could
yield additional capital and liquidity of approximately $20,000 and, if
converted, the convertible preferred stock would represent approximately 15% of
the then outstanding shares of our common stock. If the agreement is not
commuted following December 31, 2007, the reinsurer may exercise the fourth
tranche of warrants to purchase convertible preferred stock purchase warrants at
a common stock equivalent price of $2.00 per share. If converted, the
convertible preferred stock would potentially generate additional capital of
$12,000 and would represent an additional 20% of the then outstanding common
stock. The reinsurer is under no obligation to exercise any of the warrants.

     The warrants are part of the consideration for the reinsurance contract and
are recognized as premium expense over the anticipated life of the contract,
which is six years. The warrants were valued at the issuance date using a
Black-Scholes model with the following assumptions: 6.0 years expected life,
volatility of 70.9% and a risk free rate of 4.74%. The $15,855 value of the
warrants was recorded as a deferred premium as of December 31, 2001. $1,980 of
the deferred premium was amortized to expense during the nine months ended
September 30, 2002.

     The agreement also granted the reinsurer the option to participate in
reinsuring new business sales up to 50% on a quota share basis. In August 2002,
the reinsurer exercised its option to reinsure a portion of future sales.
Subsequent to September 30, 2002, the Company submitted a preliminary draft of
the proposed reinsurance agreement to the Pennsylvania Insurance Department for
review. Because the proposed reinsurance agreement has not yet been agreed upon
by the entering parties or the Pennsylvania Insurance Department, no impact has
been reflected in the Company's statements of operations.

3.   Contingencies:

     The Company and certain of its key executive officers are defendants in
consolidated actions that were instituted on April 17, 2001 in the United States
District Court for the Eastern District of Pennsylvania by shareholders of the
Company, on their own behalf and on behalf of a putative class of similarly
situated shareholders who purchased shares of the Company's common stock from
July 23, 2000 through and including March 29, 2001. The consolidated amended
class action complaint seeks damages in an unspecified amount for losses
allegedly incurred as a result of misstatements and omissions allegedly
contained in the Company's periodic reports filed with the SEC, certain press
releases issued by the Company, and in other statements made by its officials.
The alleged misstatements and omissions relate, among other matters, to the
statutory capital and surplus position of the Company's largest subsidiary,
PTNA. We believe that the complaint is without merit, and we will continue to
vigorously defend the matter. The Company does not believe that the eventual
outcome will have a material effect on the financial condition or results of
operations.

     In June of 2000, the Company instituted an action against a vendor for
breach of contract, seeking a refund of license fees paid for computer software
and for the recovery of its attorneys' fees. The purchase of the software was on
a trial basis, and, at the end of the evaluation period, the Company had the
right to return the software for a refund of $371 in license fees paid, less an
administrative fee of $25. A final payment of $123 was due if the Company
decided to keep the software. The Company returned the software to the vendor,
in February 2000 and requested a refund of the license fees paid. The vendor
refused to refund the license fees to the Company, and filed a counter-claim
against the Company, seeking the final payment of $123 plus its attorneys' fees.

                                       8
<PAGE>

     After trial held subsequent to September 30, 2002, the Court found in favor
of the vendor, and ordered that the Company be liable for damages in the amount
of $123, pre-judgment and post-judgment interest, and attorneys' fees in the
amount of $90. The parties are awaiting a final judgment to be entered by the
Court. Once the final judgment has been entered, the Company will have an
opportunity to determine its options for appeal of this matter. For the period
ended September 30, 2002, the Company recorded an expense of approximately $650
for this judgement.


                                       9
<PAGE>


4.   Investments:

     Management has categorized all of its investment securities as available
for sale because they may be sold in response to changes in interest rates,
prepayments and similar factors. Investments in this category are reported at
their current market value with net unrealized gains and losses, net of the
applicable deferred income tax effect, being added to or deducted from the
Company's total shareholders' equity on the balance sheet. As of September 30,
2002, shareholders' equity was increased by $1,125 due to unrealized gains of
$1,730 in the investment portfolio. As of December 31, 2001, shareholders'
equity was increased by $10,581 due to unrealized gains of $16,032 in the
investment portfolio. The amortized cost and estimated market value of the
Company's available for sale investment portfolio as of September 30, 2002 and
December 31, 2001 are as follows:

<TABLE>
<CAPTION>
                                            September 30, 2002                     December 31, 2001
                                            ------------------                     -----------------
                                          Amortized      Estimated              Amortized       Estimated
                                            Cost        Market Value               Cost       Market Value
                                            ----        ------------               ----       ------------
<S>                                       <C>            <C>                   <C>             <C>
   U.S. Treasury securities
     and obligations of U.S.
     Government authorities
     and agencies                         $  14,532      $ 15,767              $ 164,712       $ 172,063

   Obligations of states and
     political sub-divisions                      -             -                    572             612

   Mortgage backed securities                 1,824         1,899                 42,587          43,331

   Debt securities issued by
    foreign governments                         206           217                 11,954          12,089

   Corporate securities                       9,214         9,623                243,793         250,513

   Equities                                       -             -                  8,760           9,802

   Policy Loans                                 237           237                    181             181
                                          ---------      --------              ---------       ---------

   Total Investments                      $  26,013      $ 27,743              $ 472,559       $ 488,591
                                          =========      ========              =========       =========

   Net unrealized gain                        1,730                               16,032
                                          ---------                            ---------

                                          $  27,743                            $ 488,591
                                          =========                            =========
</TABLE>

     The majority of the Company's investment portfolio was transferred to the
reinsurer as part of the initial premium paid for the Company's December 31,
2001 reinsurance transaction. The reinsurer maintains a notional experience
account for the Company's benefit in the event of future commutation of the
reinsurance agreement. The Company receives an investment credit equal to the
total return of a series of benchmark indices and hedges. The experience account
balance at September 30, 2002 was $686,122.

     Pursuant to certain statutory licensing requirements, as of September 30,
2002, the Company had on deposit bonds aggregating $8,923 in Insurance
Department special deposit accounts. The Company is not permitted to remove the
bonds from these accounts without approval of the regulatory authority.




                                       10
<PAGE>


5.       Reconciliation of Earnings Per Share:

         A reconciliation of the numerator and denominator of the basic earnings
per share computation to the numerator and denominator of the diluted earnings
per share computation follows. Basic earnings per share excludes dilution and is
computed by dividing income available to common shareholders by the weighted
average number of common shares outstanding for the period. Diluted earnings per
share reflects the potential dilution that could occur if securities or other
contracts to issue common stock were exercised or converted into common stock.
Anti-dilutive effects are not included.

<TABLE>
<CAPTION>
                                                        Three Months Ended September 30,   Nine Months Ended September 30,
                                                        -------------------------------    ------------------------------
                                                            2002             2001               2002            2001
                                                            ----             ----               ----            ----
<S>                                                       <C>               <C>              <C>              <C>
Net (loss) income before cumulative effect of
     accounting change                                    $ (24,471)        $  4,075         $ (26,180)       $  4,170
Weighted average common shares outstanding                   19,376           18,836            19,194          12,703
                                                          ---------         --------         ---------        --------
Basic earnings per share from net income before
     cumulative effect of accounting change               $   (1.26)        $   0.22         $   (1.36)       $   0.33
                                                          =========         ========         =========        ========

Net (loss) income before cumulative effect of
     accounting change                                    $ (24,471)        $  4,075         $ (26,180)       $ 4,170
Cumulative effect of accounting change                           -                -             (5,151)            -
                                                          ---------         --------         ---------        -------
Net (loss) income                                         $ (24,471)        $  4,075         $ (31,331)       $ 4,170
                                                          ==========        ========         =========        =======

Basic earnings per share from net income                  $   (1.26)        $   0.22         $   (1.63)       $  0.33
                                                          ==========        ========         =========        =======

Adjustments net of tax:
     Interest expense on convertible debt                 $      -          $     -          $      -         $     -
     Amortization of debt offering costs                         -                -                 -               -
                                                          ---------         --------         ---------        --------
Diluted net (loss) income before cumulative effect of
     accounting change                                    $ (24,471)        $  4,075         $ (26,180)       $  4,170
                                                          ==========        ========         =========        ========
Diluted net (loss) income                                 $ (24,471)        $  4,075         $ (31,331)       $  4,170
                                                          ==========        ========         =========        ========

Weighted average common shares outstanding                   19,376           18,836            19,194          12,703
Common stock equivalents due to dilutive
     effect of stock options/warrants                            -                -                 -              123
Shares converted from convertible debt                           -                -                 -               -
                                                          ---------         --------         ---------        --------
Total outstanding shares for diluted earnings
     per share computation                                   19,376           18,836            19,194          12,826
                                                          ---------         --------         ---------        --------

Diluted earnings per share from net income before
     cumulative effect of accounting change               $   (1.26)        $   0.22         $   (1.36)       $   0.33
                                                          ==========        ========         =========        ========
Diluted earnings per share                                $   (1.26)        $   0.22         $   (1.63)       $   0.33
                                                          ==========        ========         =========        ========

</TABLE>

     Securities that could potentially dilute basic earnings per share in the
future that were not included in the computation of diluted earnings per share
because to do so would have been antidilutive for the three months and nine
months ended September 30, 2002 are 2,786 and 2,980, respectively and 2,628 and
2,627 for the three months and nine months ended September 30, 2001,
respectively.

                                       11
<PAGE>


6.   Policy and Contract Claims:

     The Company establishes reserves for the future payment of all currently
incurred claims. The amount of reserves relating to reported and unreported
claims incurred is determined by periodically evaluating historical claims
experience and statistical information with respect to the probable number and
nature of such claims. Claim reserves reflect actual experience through the most
recent time period. Claim reserves include current assumptions as to type and
duration of care, remaining policy benefits, and interest rates. The Company
compares actual experience with estimates and adjusts its reserves on the basis
of such comparisons.

     To estimate reserves for future claims payments more precisely, the Company
has refined its assumptions and process for developing these reserves. The
Company has recently completed an analysis of the adverse deviation recognized
in the past development of its reserves for current claims. As a result of this
analysis, the Company's actuarial modeling suggests that future claim payments
will likely exceed its past assumptions, which, if unaddressed, could continue
to cause future adverse deviation.

     As a result, the Company has made two modifications to its process for
developing claims reserves:

     a)   Redefinition of Claims:

          In the past 10 years, more policies have been sold offering benefits
     for both nursing facility and in-home health care coverage. The Company has
     recorded claims that begin in one type of care and later move to another
     type of care as two separate claims. Defining claims in this manner has
     projected a greater number of expected claims from certain types of
     policies. However, the Company believes that it has also underestimated the
     expected length of individual claims. The Company has now determined to
     define this as one claim, using the earliest date of service as the
     incurral date. This redefinition of claims results in fewer expected future
     claims, but anticipates that each claim will last longer.

     b)   Continuance Assumptions:

          Once a claim occurs, the Company develops claim reserves by using
     continuance tables, which measure the likelihood of a claim continuing in
     the future. Historically, the Company has applied every claim to a set of
     uniform continuance tables. The Company's actuarial modeling suggests that
     this method no longer reflects the increasing number of claims from
     policies with longer benefit periods or increased benefit amounts. The
     Company has developed an improved methodology by creating separate
     continuance patterns for facility, home health and comprehensive care, as
     well as for tax qualified and non-qualified plans. In addition, the Company
     has established separate continuance tables for claims caused by cognitive
     impairment. As a result, the Company believes that the duration of its
     existing claims will be longer than was previously expected and has adopted
     this assumption and process change.



                                       12
<PAGE>

     As a result of its redefinition of claims and employment of new continuance
tables for separate types of claims, the Company has strengthened its policy and
contract reserves by $83,000 in the third quarter, 2002, which is primarily
attributable to claims incurred prior to January 1, 2002.

     In addition, the Company reduced its assumed discount rate from 6.5% to
5.7% based upon recent investment yields. This change resulted in an increase to
reserves of approximately $5,000.

7.   Policy Reserves and Deferred Policy Acquisition Costs:

     We also maintain reserves for policies that are not currently on claim
based upon actuarial expectations that a policy may go on claim in the future.
Benefit reserves are determined by evaluating future claims less premium
payments to determine the present value of our anticipated future liability.
These reserves are calculated based on factors that include estimates for
mortality, morbidity, interest rates, premium rate increases and persistency.
Factor components generally include assumptions that are consistent with both
our experience and industry practices.

     In connection with the sale of its insurance policies, the Company defers
and amortizes a portion of the policy acquisition costs over the related premium
paying periods of the life of the policy. These costs include all expenses that
are directly related to, and vary with, the acquisition of the policy, including
commissions, underwriting and other policy issue expenses. The amortization of
deferred policy acquisition costs ("DAC") is determined using the same projected
actuarial assumptions used in computing policy reserves. DAC can be affected by
unanticipated terminations of policies because, upon such terminations, the
Company is required to expense fully the DAC associated with the terminated
policies.

     At September 30, 2002, the Company reviewed the appropriateness and
recoverability of its existing DAC. From this review, it determined to recognize
a DAC impairment loss of $1,100 during the third quarter of 2002 primarily as a
result of the incorporation of certain assumptions related to the future
profitability of its current business in force. These assumptions included the
use of a lower discount rate, which reflects the current interest rate
environment, higher anticipated claims costs due to newly estimated claim
duration and expected future premium rate increases on policies for which the
Company has already filed or anticipates filing. Also, these new assumptions are
utilized in the determination of the Company's policy reserves. In the event
that premium rate increases cannot be obtained as needed, the Company's DAC
could be further impaired and the Company would incur an expense in the amount
of the impairment.

8.   New Accounting Principles:

     In June 2001, the Financial Accounting Standards Board ("FASB") issued two
Statements of Financial Accounting Standards ("SFAS"). SFAS No. 141, "Business
Combinations," requires usage of the purchase method for all business
combinations initiated after June 30, 2001, and prohibits the usage of the
pooling of interests method of accounting for business combinations. The
provisions of SFAS No. 141 relating to the application of the purchase method
are generally effective for business combinations completed after June 30, 2001.
Such provisions include guidance on the identification of the acquiring entity,
the recognition of intangible assets other than goodwill acquired in a business
combination and the accounting for negative goodwill. The transition provisions
of SFAS No. 141 require an analysis of goodwill acquired in purchase business
combinations prior to July 1, 2001 to identify and reclassify separately
identifiable intangible assets currently recorded as goodwill.

     SFAS No. 142, "Goodwill and Other Intangible Assets," primarily addresses
the accounting for goodwill and intangible assets subsequent to their
acquisition. The Company adopted SFAS No. 142 on January 1, 2002 and ceased
amortizing goodwill at that time. During the second quarter 2002, the Company
completed an impairment analysis of goodwill, in accordance with FASB No. 142.
The Company's goodwill was recorded as a result of the purchase of its agencies
and its insurance subsidiaries. As part of its evaluation, the Company completed
numerous steps in determining the recoverability of its goodwill. The first
required step was the measurement of total enterprise fair value versus book
value. Because the Company's fair market value, as measured by its stock price,
was below book value at January 1, 2002, goodwill was next evaluated at a
reporting unit level, which comprised its insurance agencies and insurance
subsidiaries.

                                       13
<PAGE>

         Upon completion of its evaluation, the Company determined that the
goodwill associated with the agency purchases was fully recoverable. The
deficiency of current market value to book value was assigned to the insurance
subsidiary values. As a result, the Company determined that the goodwill
associated with its insurance subsidiaries was impaired and recognized an
impairment loss of $5,151 from its transitional impairment test of goodwill,
which it recorded as a cumulative effect of change in accounting principle. The
impairment has been recorded effective January 1, 2002. Management has completed
an assessment of other intangible assets and has determined to continue to
amortize these assets so as to closely match the future profit emergence from
these assets.



                                       14
<PAGE>

     No goodwill was amortized for the nine months ended September 30, 2002. For
the nine months ended September 30, 2001, the Company amortized $970 of
goodwill. For comparative purposes, the following table adjusts net income and
basic and diluted earnings per share for the third quarter and nine months ended
September 30, 2001, as if goodwill amortization had ceased at the beginning of
2001 and no cumulative effect of accounting change had occurred.

<TABLE>
<CAPTION>
                                                       Three Months Ended September 30,    Nine Months Ended September 30,
                                                       -------------------------------     ------------------------------
                                                             2002           2001               2002             2001
                                                             ----           ----               ----             ----

<S>                                                      <C>              <C>              <C>                <C>
Reported net (loss) income                               $ (24,471)       $ 4,075          $ (26,180)         $ 4,170
Adjustment for goodwill amortization, net of tax                --            213                 --              640
                                                         ---------        -------          ---------          -------
   Adjusted net (loss) income                            $ (24,471)       $ 4,288          $ (26,180)         $ 4,810
                                                         ==========       =======          ==========         =======

Reported basic earnings per share                          $ (1.26)        $ 0.22            $ (1.36)          $ 0.33
Adjustment for goodwill amortization, net of tax                --           0.01                 --             0.05
                                                         ---------        -------          ---------          -------
   Adjusted basic earnings per share                       $ (1.26)        $ 0.23            $ (1.36)          $ 0.38
                                                         ==========       =======          ==========         =======

Reported diluted earnings per share                        $ (1.26)        $ 0.22            $ (1.36)          $ 0.33
Adjustment for goodwill amortization, net of tax                --           0.01                 --             0.05
                                                         ---------        -------          ---------          -------
   Adjusted diluted earnings per share                     $ (1.26)        $ 0.23            $ (1.36)          $ 0.38
                                                         ==========       =======          ==========         =======
</TABLE>

9.   Equity Placement:

     In March 2002, the Company completed a private placement of 510 shares of
common stock for net proceeds of $2,352. The common stock was sold to several
current and new institutional investors, at $4.65 per share. The offering price
was a 10 percent discount to the 30-day average price of our common stock prior
to the issuance of the new shares. Pursuant to registration rights granted in
the private placement, the Company filed a registration statement registering
the shares granted in the private placement for resale. The Securities and
Exchange Commission declared the registration statement effective on June 20,
2002. The proceeds of the private placement provided additional liquidity to the
parent company to meet its current year debt service obligations. The proceeds,
together with currently available cash sources, are sufficient to meet the
Company's cash requirements through March 31, 2003 but may not be sufficient to
meet interest requirements on the Company's debt for April and June 2003, and
will not be sufficient to meet its October and December 2003 interest
requirement or to retire a portion of its outstanding subordinated debt upon
maturity in December 2003.

     In June 2002, the Company completed a private placement of 60 shares of
common stock as compensation to its financial advisor in conjunction with the
private placement of 510 shares and as consideration for future services. 30 of
these shares were included in the resale registration statement, which was
declared effective by the Securities and Exchange Commission on June 20, 2002.
The Company recorded $325 as an expense in 2002 related to this item.

10.  Subsequent Events:

     In September 2002, the Company, having made all necessary filings with the
Securities and Exchange Commission, commenced an offer of up to $74,750 in
aggregate principal amount of 6-1/4% Convertible Subordinated Notes due 2008 in
exchange for up to all of its outstanding 6-1/4% Convertible Subordinated Notes
due 2003. Under the terms of the exchange, the new notes would have terms
similar to the former notes but mature in October 2008 and would be convertible
into shares of the Company's common stock at a conversion price of $5.31. Prior
to the termination of the exchange offer, the Company reduced its offered
conversion price to $4.50. In addition, beginning in October 2004, the new notes
are mandatorily convertible if, at any time, the 15-day average closing price of
the Company's common stock exceeds 110% of the conversion price. On October 24,
2002, the Company's exchange offer expired and the Company exchanged $59,703 of
the old notes due 2003 for new notes due 2008. The remaining old notes mature in
December 2003 and are convertible into shares of the Company's common stock at a
conversion price of $28.44.

                                       15
<PAGE>

     In October 2002, the Company announced that it intends to raise additional
equity capital prior to March 31, 2003 in order to support future sales growth,
provide additional parent company liquidity and continue to meet statutory
requirements. The Company's primary insurance subsidiary is required to raise
approximately $25,000 of additional equity capital prior to December 31, 2002 in
order to remain in compliance with its Consent Order entered with the Florida
Insurance Department upon the recommencement of sales in July 2002. The Consent
Order includes, among other requirements with which the Company's subsidiary is
currently in compliance, a requirement to raise sufficient equity capital to
meet Florida requirements for gross premium to surplus ratios. If the Company
(on behalf of its subsidiary) is unsuccessful in its efforts to raise additional
capital and is unable to report December 31, 2002 statutory capital sufficient
to meet the required Florida gross premium to surplus ratio, the Company could
be required to cease new sales in Florida and its certificate of authority could
be suspended by the Florida Insurance Department until sufficient capital could
be raised. The intended equity capital raise does not contemplate future
liquidity requirements of the parent company.


Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations.

Overview

     Our principal products are individual, defined benefit accident and health
insurance policies that consist of nursing home care, home health care, Medicare
supplement and long-term disability insurance. We experienced significant
reductions in new premium sales during 2001 due to the cessation of new business
generation in all states and as a result of market concerns regarding our
insurance subsidiaries' statutory surplus. Under our Corrective Action Plan (the
"Plan"), which was approved by the Pennsylvania Insurance Department (the
"Department") in February 2002, we recommenced sales in certain states, but
intend to limit new business growth to levels that will allow us to maintain
sufficient statutory surplus. Our underwriting practices rely upon the base of
experience that we have developed in over 30 years of providing nursing home
care insurance, as well as upon available industry and actuarial information. As
the home health care market has developed, we have encouraged our customers to
purchase both nursing home and home health care coverage, thus providing our
policyholders with enhanced protection and broadening our policy base.

     Our insurance subsidiaries are subject to the insurance laws and
regulations of the states in which they are licensed to write insurance. These
laws and regulations govern matters such as payment of dividends, settlement of
claims and loss ratios. State regulatory authorities must approve premiums
charged for insurance products. In addition, our insurance subsidiaries are
required to establish and maintain reserves with respect to reported and
incurred but not reported losses, as well as estimated future benefits payable
under our insurance policies. These reserves must, at a minimum, comply with
mandated standards. We believe that we maintain adequate reserves as mandated by
each state in which we are currently writing business at September 30, 2002. For
a description of current regulatory matters affecting our insurance
subsidiaries, see "Liquidity and Capital Resources" and "Subsidiary Operations."

                                       16
<PAGE>

     Our results of operations are affected significantly by the following other
factors:

     Level of required reserves for policies in-force. The amount of reserves
relating to reported and unreported claims incurred is determined by
periodically evaluating historical claims experience and statistical information
with respect to the probable number and nature of such claims. Claim reserves
reflect actual experience through the most recent time period. We compare actual
experience with estimates and adjust our reserves on the basis of such
comparisons. We also establish benefit reserves for policies that are not
currently incurred in the event of future claims payments.

     We also maintain reserves for policies that are not currently on claim
based upon actuarial expectations that a policy may go on claim in the future.
Benefit reserves are determined by evaluating future claims less premium
payments to determine the present value of our anticipated future liability.
These reserves are calculated based on factors that include estimates for
mortality, morbidity, interest rates, premium rate increases and persistency.
Factor components generally include assumptions that are consistent with both
our experience and industry practices.

     Additions or releases/reductions of reserves are recognized in our current
consolidated statements of operations and comprehensive income and are a
material component of our net income. A portion of premium collected in each
period is set aside to establish reserves for future policy benefits.
Establishing reserves is an uncertain process, and we cannot assure that actual
claims expense will not materially differ from the assumptions utilized in the
establishment of reserves. Any variance from these assumptions could affect our
profitability in future periods.

     Policy premium levels. We attempt to set premium levels to maximize
profitability. Premium levels on new products, as well as rate increases on
existing products, are subject to government review and regulation.

     Deferred policy acquisition costs. In connection with the sale of our
insurance policies, we defer and amortize a portion of the policy acquisition
costs over the related premium paying periods of the life of the policy. These
costs include all expenses that are directly related to, and vary with, the
acquisition of the policy, including commissions, underwriting and other policy
issue expenses. The amortization of deferred policy acquisition costs ("DAC") is
determined using the same projected actuarial assumptions used in computing
policy reserves. DAC can be affected by unanticipated terminations of policies
because, upon such terminations, we are required to expense fully the DAC
associated with the terminated policies. In addition, the assumptions underlying
DAC and our policy benefit reserves are periodically reviewed and updated to
reflect current assumptions. In the event that we would determine that our DAC
is not fully recoverable, we would impair the value of our DAC and would fully
expense the impaired amount. See "Results of Operations - Deferred Policy
Acquisition Costs"

     Investment income and experience account. Our investment portfolio,
excluding our experience account, consists primarily of investment grade fixed
income securities. Income generated from this portfolio is largely dependent
upon prevailing levels of interest rates. Due to the duration of our investments
(approximately 5.0 years), investment income does not immediately reflect
changes in market interest rates.

                                       17
<PAGE>

     In February 2002, in connection with our December 31, 2001 reinsurance
agreement, we transferred substantially all of our investment portfolio to our
reinsurer. The initial and future premium of the reinsured policies, less claims
payments, ceding commissions and risk charges, is credited to a notional
experience account, which is held for our benefit in the event of commutation
and recapture following December 31, 2007. The reinsurer provides us with an
experience account investment credit equal to the total return of a series of
benchmark indices and hedges, which are designed to closely match the duration
of our claims liabilities. We are accounting for the experience account
investment credit in accordance with FAS No. 133 and have determined to
bifurcate the total return into two components:

     1.   the investment income component, or variable debt host with a yield
          that is represented by the yield to maturity of the underlying
          benchmark indices, in effect providing the Company with investment
          earnings equal to current market rates, and

     2.   a change in market value component, which reflects the effect of a
          change in current interest rates, as determined by the current market
          value of the underlying benchmark indices.

     As a result, our financial statements are subject to significant
volatility. Recorded market value gains or losses, although recognized in
current earnings, are expected to be offset in future periods as a result of our
receipt of the most recent market rates, and, therefore, have no anticipated
long-term impact on shareholder value. The benchmark indices are comprised of US
treasury strips, agencies and investment grade corporate bonds, with weightings
of approximately 25%, 15% and 60%, respectively, and have a duration of
approximately 11 years.

     Lapsation and persistency. Factors that affect our results of operations
include lapsation and persistency, both of which relate to the renewal of
insurance policies. Lapsation is the termination of a policy by non-renewal.
Lapsation is automatic if and when premiums become more than 31 days overdue
although, in some cases, a lapsed policy may be reinstated within six months.
Persistency represents the percentage of premiums renewed, which we calculate by
dividing the total annual premiums at the end of each year (less first year
premiums for that year) by the total annual premiums in-force for the prior
year. For purposes of this calculation, a decrease in total annual premiums
in-force at the end of any year would be the result of non-renewal of policies,
including policies that have terminated by reason of death, lapsed due to
nonpayment of premiums and/or been converted to other policies we offered. First
year premiums are premiums covering the first twelve months a policy is
in-force. Renewal premiums are premiums covering all subsequent periods.

     Policies renew or lapse for a variety of reasons, both internal and
external. We believe that our efforts to address policyholder concerns or
questions help to ensure policy renewals. We work closely with our licensed
agents, who play an integral role in policy conservation and policyholder
communication.

     External factors also contribute to policy renewal or lapsation. Economic
cycles can influence a policyholder's ability to continue the payment of
insurance premiums when due. We believe that newly enacted tax relief for
certain long-term care insurance premiums and other governmental initiatives
have raised public awareness of the escalating costs of long-term care and the
value provided to the consumer of long-term care insurance. The ratings assigned
to our insurance subsidiaries by independent rating agencies also influence
consumer decisions.

                                       18
<PAGE>

     Lapsation and persistency can both positively and adversely affect future
earnings. Reduced lapsation and higher persistency generally result in higher
renewal premiums and lower amortization of deferred acquisition costs, but may
lead to increased claims in future periods. Higher lapsation can result in
reduced premium collection, a greater percentage of higher-risk policyholders,
and accelerated expensing of deferred acquisition costs. However, higher
lapsation may also lead to decreased claims in future periods.


Results of Operations

Three Months Ended September 30, 2002 and 2001
amounts in thousands, except per share data)

Premiums. Total premium revenue earned in the three month period ended September
30, 2002 (the "2002 quarter"), including long-term care, disability, life and
Medicare supplement, increased 3.8% to $83,635, compared to $80,588 in the same
period in 2001 (the "2001 quarter"). Premium in the 2001 quarter was reduced
$10,009 as a result of the accounting treatment for the reinsurance of our
disability business to an unaffiliated insurer.

     Total first year premiums earned in the 2002 quarter decreased 82.0% to
$1,279, compared to $7,118 in the 2001 quarter. First year long-term care
premiums earned in the 2002 quarter decreased 84.2% to $1,046, compared to
$6,629 in the 2001 quarter. We experienced significant reductions in new premium
sales due to the cessation of new business generation in all states and due to
continued market concerns regarding our insurance subsidiaries' statutory
surplus. Under our Corrective Action Plan (the "Plan"), which was approved by
the Pennsylvania Insurance Department (the "Department") in the first quarter of
2002, we recommenced sales in certain states, but intend to limit new business
growth to levels that will allow us to maintain sufficient statutory surplus.
See "Liquidity and Capital Resources."

     Effective September 10, 2001, we determined to discontinue the sale
nationally of all new long-term care insurance policies until the Plan was
completed and approved by the Department. This decision resulted from our
concern about further depletion of statutory surplus from new sales prior to the
completion and approval of the Plan and from increasing concern with respect to
the status of the Plan expressed by many states in which the Company is licensed
to conduct business. Upon the approval by the Department of the Plan in February
2002, we recommenced new sales in 23 states, including Pennsylvania. We have
since recommenced sales in eight additional states, including Florida (See
"Liquidity and Capital Resources"), which has historically represented
approximately 25% of our sales. In August 2002, we also recommenced sales in
Texas, which has historically represented approximately 5% of our sales.
However, we have not yet commenced new business sales in California, Virginia or
Illinois, which together have traditionally represented approximately 27% of
sales. We are actively working with the remaining states to recommence sales in
all jurisdictions.

     Total renewal premiums earned in the 2002 quarter decreased 1.3% to
$82,356, compared to $83,479 in the 2001 quarter. Renewal long-term care
premiums earned in the 2002 quarter decreased .8% to $79,575, compared to
$80,215 in the 2001 quarter. We may continue to experience reduced renewal
premiums in the future, especially given our recent premium rate increases,
which are anticipated to cause additional policy lapses. Current declines in
first year premiums, as discussed above, will negatively impact future renewal
premium growth.

                                       19
<PAGE>

Net Investment Income. Net investment income earned for the 2002 quarter
increased 18.1% to $10,122, from $8,571 for the 2001 quarter.

     As a result of our new reinsurance agreement, substantially all of our
investable assets from business written prior to December 31, 2001, were
transferred to the reinsurer. The reinsurer maintains a notional experience
account on our behalf in the event that the reinsurance agreement is later
commuted. As discussed above in "Overview," the notional account is credited
with an investment credit equal to the most recent yield to maturity on a series
of benchmark indices and hedges, which are designed to closely match the
duration of our liabilities. See "Liquidity and Capital Resources."

     Our average yield on invested assets at cost, including cash and cash
equivalents, was 6.1% in both the 2002 and 2001 quarters. Although market
interest rates have declined, the yield in the 2002 quarter resulted from having
investments only in higher yielding bonds (including the makeup of the
underlying experience account indices, which have a duration of approximately 11
years), rather than in bonds and common stocks, as were present in the 2001
quarter. The investment income component of our experience account investment
credit generated $9,798 in the 2002 quarter.

Net realized capital gains and trading account activity. During the 2002
quarter, we recognized capital gains of $85, compared to capital losses of $314
in the 2001 quarter. The results in the 2002 and 2001 quarters were recorded as
a result of our normal investment management operations.

     During 2001, we classified our convertible bond portfolio as trading
account investments. Changes in trading account investment market values were
recorded in our statement of operations during the period in which the change
occurred, rather than as an unrealized gain or loss recorded directly through
equity. As a result, we recorded a trading account loss in the 2001 quarter of
$1,506, which reflected the unrealized and realized loss of our convertible
portfolio that arose during that quarter. No investments were classified as
trading during the 2002 quarter.

Market gain (loss) on experience account. We recorded a market gain on our
experience account balance of $62,747 in the 2002 quarter.

     As discussed in "Overview" and "Net Investment Income" above, the reinsurer
of our new reinsurance agreement maintains a notional experience account for our
benefit in the event of future recapture. The notional experience account
receives an investment credit based upon the total return of a series of
benchmark indices and derivative hedges, which are designed to closely match the
duration of our reserve liabilities. Periodic changes in the market values of
the benchmark indices and derivative hedges are recorded in our financial
statements as a realized gain or loss in the period in which they occur. As a
result, our future financial statements are subject to significant volatility.

Other income. We recorded $4,361 in other income during the 2002 quarter, up
from $2,548 in the 2001 quarter. The increase is attributable primarily to a
recognition of a deferred gain from the sale of our disability business in the
2001 quarter. The sale was done as a 100% quota share agreement, in
contemplation of a subsequent assumption of the business, where actual ownership
of the policies would change. In the 2002 quarter, approximately 50% of the
policies were assumed and we recorded the corresponding portion of the ceding
commission as a gain to other income.

                                       20
<PAGE>

Benefits to policyholders. Total benefits to policyholders in the 2002 quarter
increased 248% to $164,170, compared to $47,220 in the 2001 quarter. Our loss
ratio, or policyholder benefits to premiums, was 196.3% in the 2002 quarter,
compared to 58.6% in the 2001 quarter.

     As discussed in "Overview" above, we establish reserves for current claims
based upon current and historical experience of our policyholder benefits,
including an expectation of claims incidence and duration, as well as the
establishment of a reserve for claims that have been incurred but are not yet
reported. We continuously monitor our experience to determine the best estimate
of reserves to be held for future payments of these claims. As a result, we
periodically refine our process to incorporate the most recent known information
in establishing these reserves.

     Claims experience can differ from our expectations due to numerous factors,
including mortality rates, duration of care and type of care utilized. When we
experience deviation from our estimates, we typically seek premium rate
increases that are sufficient to offset future deviation. During the third
quarter 2001, we filed for premium rate increases on the majority of our policy
forms. These rate increases were necessary because we expect higher loss ratios
as a result of higher claims expectations than existed at the time of the
original form filings. We have currently received approval for more than 90% of
the rate increases requested. We have been generally successful in the past in
obtaining state insurance department approvals for increases. If we are
unsuccessful in obtaining future rate increases when deemed necessary, or if we
do not pursue rate increases when actual claims experience exceeds our
expectations, we would suffer a financial loss.

     Our benefit reserves, which are held for policyholders not currently on
claim, are highly dependent upon policyholder persistency. As a result of our
recently implemented premium rate increases, we experienced a decline in
persistency, or "shock lapse," because certain policyholders elected not to pay
the higher premium amounts. During the 2002 quarter, although lapses were within
the bounds of our expectations, we believe that a greater portion of lapses
occurred in policies with shorter benefit periods than was expected. The
resultant mix of policies for which we hold reserves is comprised of a greater
percentage of policies with longer benefit periods. As a result, our benefit
reserves in the 2002 quarter were approximately $5,000 higher than anticipated.

     We establish reserves for the future payment of all currently incurred
claims. The amount of reserves relating to reported and unreported claims
incurred is determined by periodically evaluating historical claims experience
and statistical information with respect to the probable number and nature of
such claims. Claim reserves reflect actual experience through the most recent
time period. Claim reserves include current assumptions as to type and duration
of care, remaining policy benefits and interest rates. We compare actual
experience with estimates and adjusts its reserves on the basis of such
comparisons.

     To estimate reserves for future claims payments more precisely, we have
refined our assumptions and processes for developing these reserves. We have
recently completed an analysis of the adverse deviation recognized in the past
development of our reserves for current claims. As a result of this analysis,
our actuarial modeling suggests that future claim payments will likely exceed
our past assumptions, which, if unaddressed, could continue to cause future
adverse deviation.

                                       21
<PAGE>

     As a result, we have made two modifications to our process for developing
claims reserves:

     a)   Redefinition of Claims :

          In the past 10 years, more policies have been sold offering benefits
     for both nursing facility and in-home health care coverage. We have
     recorded claims that begin in one type of care and later move to another
     type of care as two separate claims. Defining claims in this manner has
     projected a greater number of expected claims from certain types of
     policies. However, we believe that we have also underestimated the expected
     length of individual claims. We have now determined to define this as one
     claim, using the earliest date of service as the incurral date. This
     redefinition of claims results in fewer expected future claims, but
     anticipates that each claim will last longer.

     b)   Continuance Assumptions:

          Once a claim occurs, we develop claim reserves by using continuance
     tables, which measure the likelihood of a claim continuing in the future.
     Historically, we have applied every claim to a set of uniform continuance
     tables. Our actuarial modeling suggests that this method no longer reflects
     the increasing number of claims from policies with longer benefit periods
     or increased benefit amounts. We have developed an improved assumption and
     process by creating separate continuance patterns for facility, home health
     and comprehensive care, as well as for tax qualified and non-qualified
     plans. In addition, we have established separate continuance tables for
     claims caused by cognitive impairment. As a result, we believe that the
     duration of existing claims will be longer than was previously expected and
     have adopted this assumption and process change.

     By redefining these `multiple' claims as a single claim and by employing
assumptions and processes for predicting the continuance of claims, we are
confident that we can predict future claims development with a much higher
degree of precision. By retrospectively applying these findings to earlier
periods in multiple tests, we would have seen substantially less adverse
deviation from expected results in the development of claims reserves. We
further believe that the new assumptions will serve to reduce future reserve
volatility by more closely predicting future claims development.

As a result of this redefinition of claims and employment of new continuance
tables for separate types of claims, we have increased our policy and contract
claims by $83,000 in the 2002 quarter, which is primarily attributable to claims
incurred prior to January 1, 2002.

     Further, by employing a lower discount rate of 5.7% in the 2002 quarter,
rather than the 6.5% that had been used prior to the current quarter, we
increased our claims reserves by approximately $5,000. We believe that, as a
result of lower market interest rates, the lower discount rate more closely
matches our currently anticipated return from the investment of assets
supporting these reserves.

Commissions. Commissions to agents decreased 31.9% to $11,527 in the 2002
quarter, compared to $16,920 in the 2001 quarter.

     First year commissions on accident and health business in the 2002 quarter
decreased 88.4% to $579, compared to $4,968 in the 2001 quarter, due to the
decrease in first year accident and health premiums. The ratio of first year
accident and health commissions to first year accident and health premiums was
45.3% in the 2002 quarter and 71.2% in the 2001 quarter. We believe that the
decrease in the first year commission ratio is primarily attributable to the
increased sale of our Secured Risk and Medicare Supplement Policy as a
percentage of total sales. These policies pay a lower commission. Our Secured
Risk policy provides limited benefits to higher risk policyholders at a
substantially increased premium rate. We believe that we are likely to
experience an increase in the sale of these policies as a percentage of new
sales when we reenter sales in many states as a result of our lower financial
ratings with A.M. Best and Standard and Poor's rating services.

                                       22
<PAGE>

     Renewal commissions on accident and health business in the 2002 quarter
decreased 17.6% to $10,282, compared to $12,476 in the 2001 quarter, due to the
decrease in renewal premiums discussed above. The ratio of renewal accident and
health commissions to renewal accident and health premiums was 12.6% in the 2002
quarter and 15.2% in the 2001 quarter. We began the implementation of premium
rate increases of approximately 20% on our existing policy premium in the 2001
quarter, for which we do not pay commissions. As a result, commission ratios are
reduced.

     During the 2002 quarter, we reduced commission expense, as an intercompany
elimination, by netting $625 from override commissions affiliated insurers paid
to our agency subsidiaries. During the 2001 quarter, we reduced commissions by
$892.

Net policy acquisition costs amortized (deferred). The net deferred policy
acquisition costs in the 2002 quarter decreased to a net amortization of costs
of $3,403, compared to $7,255 in the 2001 quarter.

     Deferred costs are typically all costs that are directly related to, and
vary with, the acquisition of new premiums. These costs include the variable
portion of commissions, which are defined as the first year commission rate less
ultimate renewal commission rates, and variable general and administrative
expenses related to policy underwriting. Deferred costs are amortized over the
life of the policy based upon actuarial assumptions, including persistency of
policies in-force. In the event a policy lapses prematurely due to death or
termination of coverage, the remaining unamortized portion of the deferred
amount is immediately recognized as expense in the current period.

     The net amortization of deferred policy acquisition costs is affected by
new business generation, imputed interest on prior reserves and policy
persistency. During the 2002 quarter, higher policyholder lapses (as noted under
"Premiums"), resulted in increased amortization of deferred policy acquisition
costs. However, the amortization of deferred costs is generally offset largely
by the deferral of costs associated with new premium generation. Lower new
premium sales during the 2002 and 2001 quarters produced significantly less
expense deferral to offset amortized costs. In addition, at December 31, 2001,
the Company impaired its deferred acquisition cost asset by approximately
$61,800, which resulted in reduced future periodic amortization expense.

     At September 30, 2002, we reviewed the appropriateness and recoverability
of DAC. From this review, we determined to recognize a DAC impairment loss of
$1,100 during the third quarter of 2002 primarily as a result of the
incorporation of certain assumptions related to the future profitability of our
current business in force. These assumptions included the use of a lower
discount rate, which reflects the current interest rate environment, higher
anticipated claims costs due to newly estimated claim duration and reasonably
expected future premium rate increases on policies for which we have already
filed or anticipate filing. In the event that premium rate increases cannot be
obtained as needed, our DAC could be further impaired and we would incur an
expense in the amount of the impairment. Also, these new asumptions are now
utilized in the determination of our policy reserves.

General and administrative expenses. General and administrative expenses in the
2002 quarter increased 20.4% to $13,344, compared to $11,079 in the 2001
quarter. The 2002 and 2001 quarters include $1,462 and $1,625, respectively of
general and administrative expenses related to United Insurance Group expense.
The ratio of total general and administrative expenses to premium revenues,
excluding United Insurance Group, was 14.2% in the 2002 quarter, compared to
11.7% in the 2001 quarter.

                                       23
<PAGE>

     Although certain expenses have declined as a result of reduced new premium
sales, related underwriting and policy issuance expenses and management
initiatives to reduce operating expenses, the 2002 quarter includes the
following additional expenses that are not related to policy issuance: 1) during
the 2002 quarter, we expensed approximately $600 related to consulting costs in
the development of our new computer system, 2) subsequent to the end of the 2002
quarter, we lost a lawsuit that we had filed against an unaffiliated party. The
total amount expensed as a result of the finding was approximately $650 in the
2002 quarter, 3) during the 2002 quarter, we expensed approximately $650 related
to the warrants issued as part of the reinsurance agreement entered on December
31, 2001, which represents a recurring quarterly amount through 2007, and 4)
during the 2002 quarter, we expensed approximately $200 for legal and printing
costs related to the exchange of our convertible debt.

     We believe that if we remain unable to write new business in certain states
where we have ceased new production, or if we are unable to utilize our existing
staff and infrastructure capacity to generate additional premiums, we will need
to decrease production expenses, which could result in decisions to reduce our
staff or other operating functions.

Expense and risk charges on reinsurance and excise tax expense. Our reinsurance
agreement provides the reinsurer with annual expense and risk charges, which are
charged against our experience account in the event of future commutation of the
agreement. The annual charge consists of a fixed cost and a variable component
based upon reserve and capital levels needed to support the reinsured business.
In the 2002 quarter, we incurred an expense of $3,577 for this charge. In
addition, we are subject to an excise tax for premium payments made to a foreign
reinsurer. We recorded $812 for excise tax expenses in the 2002 quarter as a
result.

Provision for federal income taxes. Due to the loss we recognized in the 2002
quarter, our provision for federal income taxes for the 2002 quarter decreased
700% to a tax benefit of $12,607, compared to an income tax provision of $2,100
for the 2001 quarter. The effective tax rate of 34% in the 2002 and 2001
quarters is below the normal federal corporate rate as a result of anticipated
credits from our investments in corporate owned life insurance.

Comprehensive income. During the 2002 quarter, our investment portfolio
generated pre-tax unrealized gains of $890, compared to unrealized gains of
$14,341 in the 2001 quarter. The reduced unrealized gain at September 30, 2002,
is primarily attributable to the sale of the majority of our investment
portfolio in conjunction with the initial premium payment for our reinsurance
agreement. After accounting for deferred taxes from these gains, shareholders'
equity decreased by $24,471 from comprehensive losses during the 2002 quarter,
compared to gains of $14,850 in the 2001 quarter.

Nine Months Ended September 30, 2002 and 2001
(amounts in thousands, except per share data)

Premiums. Total premium revenue earned in the nine month period ended September
30, 2002 (the "2002 period"), including long-term care, disability, life and
Medicare supplement, decreased 5.6% to $251,777, compared to $266,646 in the
same period in 2001 (the "2001 period").

                                       24
<PAGE>

     Total first year premiums earned in the 2002 period decreased 87.9% to
$4,830, compared to $39,934 in the 2001 period. First year long-term care
premiums earned in the 2002 period decreased 89.2% to $4,123, compared to
$38,153 in the 2001 period. We experienced significant reductions in new premium
sales due to the cessation of new business generation in all states and due to
continued market concerns regarding our insurance subsidiaries' statutory
surplus. Under our Plan, which was approved by the Department in the first
quarter 2002, we recommenced sales in certain states, but intend to limit new
business growth to levels that will allow us to maintain sufficient statutory
surplus. See "Liquidity and Capital Resources."

     Effective September 10, 2001, we determined to discontinue the sale
nationally of all new long-term care insurance policies until the Plan was
completed and approved by the Department. This decision resulted from our
concern about further depletion of statutory surplus from new sales prior to the
completion and approval of the Plan and from increasing concern with respect to
the status of the Plan expressed by many states in which the Company is licensed
to conduct business. Upon the approval by the Department of the Plan in February
2002, we recommenced new sales in 23 states, including Pennsylvania. We have
since recommenced sales in eight additional states, including Florida (See
"Liquidity and Capital Resources"), which has historically represented
approximately 25% of our new business production. In August 2002, we also
recommenced sales in Texas, which has historically represented approximately 5%
of our sales. However, we have not yet commenced new business sales in
California, Virginia or Illinois, which together have traditionally represented
approximately 27% of new sales. We are actively working with the remaining
states, in order to recommence sales in all jurisdictions.

     Total renewal premiums earned in the 2002 period increased 4.3% to
$246,947, compared to $236,721 in the 2001 period. Renewal long-term care
premiums earned in the 2002 period increased 5.8% to $238,825, compared to
$225,715 in the 2001 period. This increase reflects renewals of a larger base of
in-force policies. We may experience reduced renewal premiums if policies lapse,
especially given our recent premium rate increases, which are anticipated to
cause additional policy lapses. Current declines in first year premiums, as
discussed above, will negatively impact future renewal premium growth.

Net investment income. Net investment income earned for the 2002 period
increased 32.7% to $29,829, from $22,481 for the 2001 period.

     As a result of our new reinsurance agreement, substantially all of our
investable assets from business written prior to December 31, 2001, were
transferred to the reinsurer. The reinsurer maintains a notional experience
account on our behalf in the event that the reinsurance agreement is later
commuted. As discussed above in "Overview," the notional experience account is
credited with an investment credit equal to the most recent yield to maturity of
a series of benchmark indices and hedges, which are designed to closely match
the duration of our liabilities. See "Liquidity and Capital Resources."

     Our average yield on invested assets at cost, including cash and cash
equivalents, was 6.3% and 5.7%, respectively, in the 2002 and 2001 periods.
Although market rates have declined, the higher yield in the 2002 period
resulted from having investments only in higher yielding bonds (including the
makeup of the underlying experience account indices, which have a duration of
approximately 11 years), rather than in bonds and common stocks as were present
in the 2001 period. The investment income component of our experience account
investment credit generated $28,391 in the 2002 period.

Net realized capital gains and trading account activity. During the 2002 period,
we recognized capital gains of $14,649, compared to capital losses of $1,168 in
the 2001 period. The gains recognized in the 2002 period resulted from the
transfer of substantially all of our invested assets to our reinsurer. The
results in the 2001 period were recorded as a result of our normal investment
management operations.

                                       25
<PAGE>

     During the 2001 period, we classified our convertible bond portfolio as
trading account investments. Changes in trading account investment market values
were recorded in our statement of operations during the period in which the
change occurred, rather than as an unrealized gain or loss recorded directly
through equity. As a result, we recorded a trading account loss in the 2001
period of $2,830, which reflected the unrealized and realized loss of our
convertible portfolio that arose during that period. No investments were
classified as trading during the 2002 period.

Market gain (loss) on experience account. We recorded a market gain on our
experience account balance of $54,093 in the 2002 period.

     As discussed in "Overview" and "Net Investment Income" above, the reinsurer
of our new reinsurance agreement maintains a notional experience account for our
benefit in the event of future recapture. The notional experience account
receives an investment credit based upon the total return of a series of
benchmark indices and derivative hedges, which are designed to closely match the
duration of our reserve liabilities. Periodic changes in the market values of
the benchmark indices and derivative hedges are recorded in our financial
statements as a realized gain or loss in the period in which they occur. As a
result, our future financial statements are subject to significant volatility.

Other income. We recorded $12,175 in other income during the 2002 period, up
from $7,313 in the 2001 period. The increase is attributable primarily to an
increase in commissions earned by United Insurance Group on sales of insurance
products underwritten by unaffiliated insurers , to income generated from our
ownership of corporate owned life insurance policies, and to a recognition of
deferred gain from the sale of our disability business in the 2001 period. The
sale was done as a 100% quota share agreement, in contemplation of a subsequent
assumption of the business, where actual ownership of the policies would change.
In the 2002 period, approximately 50% of the policies were assumed and we
recorded the corresponding portion of the ceding commission as a gain to other
income.

     Benefits to policyholders. Total benefits to policyholders in the 2002
period increased 70.9% to $306,872 compared to $179,592 in the 2001 period. Our
loss ratio, or policyholder benefits to premiums, was 121.9% in the 2002 period,
compared to 67.4% in the 2001 period.

     As discussed in "Overview" "Benefits to Policyholders" above, we establish
reserves for current claims based upon current and historical experience of our
policyholder benefits, including an expectation of claims incidence and
duration, as well as the establishment of a reserve for claims that have been
incurred but are not yet reported ("IBNR"). We continuously monitor our
experience to determine the best estimate of reserves to be held for future
payments of these claims. As a result, we periodically refine our process to
incorporate the most recent known information in establishing these reserves.

     Claims experience can differ from our expectations due to numerous factors,
including mortality rates, duration of care and type of care utilized. When we
experience deviation from our estimates, we typically seek premium rate
increases that are sufficient to offset future deviation. During the third
quarter 2001, we filed for premium rate increases on the majority of our policy
forms. These rate increases were sought as a result of increased loss ratios
resulting from higher claims expectations than existed at the time of the
original form filings. The assumptions used in requesting and supporting the
premium rate increase filings are consistent with those incorporated in our
newest policy form offerings. We have currently received approval for more than
90% of the rate increases requested. We have been generally successful in the
past in obtaining state insurance department approvals for increases. If we are
unsuccessful in obtaining future rate increases when deemed necessary, or if we
do not pursue rate increases when actual claims experience exceeds our
expectations, we would suffer a financial loss.

                                       26
<PAGE>

     We establish reserves for the future payment of all currently incurred
claims. The amount of reserves relating to reported and unreported claims
incurred is determined by periodically evaluating historical claims experience
and statistical information with respect to the probable number and nature of
such claims. Claim reserves reflect actual experience through the most recent
time period. Claim reserves include current assumptions as to type and duration
of care, remaining policy benefits, and interest rates. We compare actual
experience with estimates and adjust reserves on the basis of such comparisons.

     To estimate reserves for future claims payments more precisely, we have
refined our assumptions and processes for developing these reserves. We have
recently completed an analysis of the adverse deviation recognized in the past
development of our reserves for current claims. As a result of this analysis,
our actuarial modeling suggests that future claim payments will likely exceed
our past assumptions, which, if unaddressed, could continue to cause future
adverse deviation.

     As a result, we have made two modifications to our process for developing
claims reserves:

     a)   Redefinition of Claims :

          In the past 10 years, more policies have been sold offering benefits
     for both nursing facility and in-home health care coverage. We have
     recorded claims that begin in one type of care and later move to another
     type of care as two separate claims. Defining claims in this manner has
     projected a greater number of expected claims from certain types of
     policies. However, we believe that we has also underestimated the expected
     length of individual claims. We have now determined to define this as one
     claim, using the earliest date of service as the incurral date. This
     redefinition of claims results in fewer expected future claims, but
     anticipates that each claim will last longer.

     b)   Continuance Assumptions:

          Once a claim occurs, we develop claim reserves by using continuance
     tables, which measure the likelihood of a claim continuing in the future.
     Historically, we have applied every claim to a set of uniform continuance
     tables. Our actuarial modeling suggests that this assumption and process
     method no longer reflects the increasing number of claims from policies
     with longer benefit periods or increased benefit amounts. We have developed
     improved assumptions and processes by creating separate continuance
     patterns for facility, home health and comprehensive care, as well as for
     tax qualified and non-qualified plans. In addition, we have established
     separate continuance tables for claims caused by cognitive impairment. As a
     result, we believe that the duration of existing claims will be longer than
     was previously expected and have adopted this assumption and process
     change.

     By redefining these `multiple' claims as a single claim and by employing
new assumptions and processes for predicting the continuance of claims, we are
confident that we can predict future claims development with a much higher
degree of precision. By retrospectively applying these findings to earlier
periods in multiple tests, we would have seen substantially less adverse
deviation from expected results in the development of claims reserves. We
believe that the new assumptions will serve to reduce future reserve volatility
by more closely predicting future claims development.

                                       27
<PAGE>

As a result of this redefinition of claims and employment of new continuance
tables for separate types of claims, we have increased our policy and contract
claims by $83,000 in the 2002 period, which is primarily attributable to claims
incurred prior to January 1, 2002.

     Further, by employing a lower discount rate of 5.7% at September 30, 2002,
rather than the 6.5% that had been used prior to the current quarter, we
increased our claims reserves by approximately $5,000. We believe that, as a
result of lower market interest rates, the lower discount rate more closely
matches our currently anticipated return from the investment of assets
supporting these reserves.

     During the 2002 period, we experienced a change in the composition of our
aggregate policyholder base. The resultant composition included more policies
with inflation protection, shorter elimination periods and type of care
protection than we had previously seen. As a result, during the 2002 period, we
are holding higher reserves per policy than in the 2001 period. This change in
composition has caused us to hold approximately $21,500 in additional benefit
reserves.

Commissions. Commissions to agents decreased 42.6% to $36,034 in the 2002
period, compared to $62,744 in the 2001 period.

     First year commissions on accident and health business in the 2002 period
decreased 89.6% to $2,754, compared to $26,528 in the 2001 period, due to the
decrease in first year accident and health premiums. The ratio of first year
accident and health commissions to first year accident and health premiums was
57.0% in the 2002 period and 67.5% in the 2001 period. We believe that the
decrease in the first year commission ratio is primarily attributable to the
increased sale of our Secured Risk and Medicare Supplement policies as a
percentage of total sales. These policies pay a lower commission. Our Secured
Risk policy provides limited benefits to higher risk policyholders at a
substantially increased premium rate. We believe that we are likely to
experience an increase in the sale of these policies as a percentage of new
sales when we reenter sales in many states as a result of our lower financial
ratings with A.M. Best and Standard and Poor's rating services.

     Renewal commissions on accident and health business in the 2002 period
decreased 9.2% to $34,264, compared to $37,744 in the 2001 period, due to the
decrease in renewal premiums discussed above. The ratio of renewal accident and
health commissions to renewal accident and health premiums was 14.0% in the 2002
period and 16.4% in the 2001 period. We began the implementation of premium rate
increases of approximately 20% at the end of the 2001 period, for which we do
not pay commissions. As a result, commission ratios are reduced.

     During the 2002 period, we reduced commission expense by netting, as an
intercompany elimination, $2,051 from override commissions affiliated insurers
paid to our agency subsidiaries. During the 2001 period, we reduced commissions
by $2,973.

Net policy acquisition costs amortized (deferred). The net deferred policy
acquisition costs in the 2002 period increased to a net amortization of costs of
$7,854, compared to $3,608 in the 2001 period.

                                       28
<PAGE>

     Deferred costs are typically all costs that are directly related to, and
vary with, the acquisition of new premiums. These costs include the variable
portion of commissions, which are defined as the first year commission rate less
ultimate renewal commission rates, and variable general and administrative
expenses related to policy underwriting. Deferred costs are amortized over the
life of the policy based upon actuarial assumptions, including persistency of
policies in-force. In the event that a policy lapses prematurely due to death or
termination of coverage, the remaining unamortized portion of the deferred
amount is immediately recognized as expense in the current period.

     The amortization of deferred costs is generally offset largely by the
deferral of costs associated with new premium generation. Lower new premium
sales during the 2002 period produced significantly less expense deferral to
offset amortized costs.

General and administrative expenses. General and administrative expenses in the
2002 period decreased 4.7% to $34,929, compared to $36,670 in the 2001 period.
The 2002 and 2001 periods include $4,526 and $4,995, respectively, of general
and administrative expenses related to United Insurance Group expense. The ratio
of total general and administrative expenses to premium revenues, excluding
United Insurance Group, was 12.1% in the 2002 period, compared to 11.9% in the
2001 period.

     Certain expenses have declined as a result of reduced new premium sales,
related underwriting and policy issuance expenses and management initiatives to
reduce operating expenses. However, we believe that if we remain unable to write
new business in certain states where we have ceased new production, or if we are
unable to utilize our existing staff and infrastructure capacity to generate
additional premiums, we will need to decrease production expenses further.

Expense and risk charges on reinsurance and excise tax expense. Our reinsurance
agreement provides the reinsurer with annual expense and risk charges, which are
charged against our experience account in the event of future commutation of the
agreement. The annual charge consists of a fixed cost and a variable component
based upon reserve and capital levels needed to support the reinsured business.
In the 2002 period, we incurred an expense of $10,731 for this charge. In
addition, we are subject to an excise tax for premium payments made to a foreign
reinsurer. We recorded $2,185 for excise tax expenses in the 2002 period.

Provision for federal income taxes. As a result of current losses, our provision
for federal income taxes for the 2002 period decreased 728% to an income tax
benefit of $13,487, compared to an income tax provision of $2,148 for the 2001
period. The effective tax rate of 34% in the 2002 and 2001 periods is below the
normal federal corporate rate as a result of anticipated credits from our
investments in corporate owned life insurance Cumulative effect of accounting
change. We recognized an impairment loss of $5,151 in the 2002 period as a
result of our transitional impairment test of goodwill. See "New Accounting
Principles."

Comprehensive income. During the 2002 period, our investment portfolio generated
pre-tax unrealized gains of $347, compared to unrealized gains of $15,519 in the
2001 period. The reduced unrealized gain at September 30, 2002 is primarily
attributable to the sale of the majority of our investment portfolio in
sonjunction with the initial premium payment for our reinsurance agreement.
After accounting for deferred taxes from these gains, shareholders' equity
decreased by $40,770 from comprehensive losses during the 2002 period, compared
to comprehensive income of $16,855 in the 2001 period.

Liquidity and Capital Resources

     Our consolidated liquidity requirements have historically been met from the
operations of our insurance subsidiaries, from our agency subsidiaries and from
funds raised in the capital markets. Our primary sources of cash are premiums,
investment income and maturities of investments. We have obtained, and may in
the future obtain, cash through public and private offerings of our common
stock, the exercise of stock options and warrants, other capital markets
activities or debt instruments. Our primary uses of cash are policy acquisition
costs (principally commissions), payments to policyholders, investment purchases
and general and administrative expenses.

                                       29
<PAGE>

     In the 2002 period, our cash flows were attributable to cash provided by
operations, cash used in investing and cash provided by financing. Our cash
decreased $90,897 in the 2002 period primarily due to payments made to our
reinsurer and the purchase of $25,543 in bonds and equity securities. Cash was
provided primarily from the maturity and sale of $486,773 in bonds and equity
securities. These sources of funds were supplemented by $16,001 from operations.
The major source of cash from operations was premium and investment income
received.

     Our cash decreased $50,948 in the 2001 period primarily due to the purchase
of $247,082 in bonds and equity securities. Cash was provided primarily from the
maturity and sale of $91,577 in bonds and equity securities. These sources of
funds were supplemented by $83,156 from operations. The major provider of cash
from operations was premium revenue used to fund reserve additions of $55,706.

     We invest in securities and other investments authorized by applicable
state laws and regulations and follow an investment policy designed to maximize
yield to the extent consistent with liquidity requirements and preservation of
assets. As of September 30, 2002, shareholders' equity was increased by $1,125
due to unrealized gains of $1,730 in the investment portfolio. As of December
31, 2001, shareholders' equity was increased by $10,581 due to unrealized gains
of $16,032 in the investment portfolio.

-- Subsidiary Operations

     Our insurance subsidiaries are regulated by various state insurance
departments. In its ongoing effort to improve solvency regulation, the National
Association of Insurance Commissioners ("NAIC") has adopted Risk-Based Capital
("RBC") requirements for insurance companies to evaluate the adequacy of
statutory capital and surplus in relation to investment and insurance risks,
such as asset quality, mortality and morbidity, asset and liability matching,
benefit and loss reserve adequacy, and other business factors. The RBC formula
is used by state insurance regulators as an early warning tool to identify, for
the purpose of initiating regulatory action, insurance companies that
potentially are inadequately capitalized. In addition, the formula defines
minimum capital standards that an insurer must maintain. Regulatory compliance
is determined by a ratio of the enterprise's regulatory Total Adjusted Capital,
to its Authorized Control Level RBC, as defined by the NAIC. Companies below
specific trigger points or ratios are classified within certain levels, each of
which may require specific corrective action depending upon the insurer's state
of domicile.

     Our insurance subsidiaries, Penn Treaty, American Network, and American
Independent (representing approximately 92%, 6% and 2% of our in-force premium,
respectively) are required to hold statutory surplus that is, at a minimum,
above a certain level, below which the Department would be required to place our
subsidiaries under regulatory control, leading to rehabilitation or liquidation.
At December 31, 2000, Penn Treaty had Total Adjusted Capital at the Regulatory
Action level. As a result, it was required to file the Plan with the insurance
commissioner.

                                       30
<PAGE>

     On February 12, 2002, the Department approved the Plan. As a primary
component of the Plan, effective December 31, 2001, Penn Treaty and American
Network entered a reinsurance transaction to reinsure, on a quota share basis,
substantially all of our long-term care insurance policies then in-force. The
agreement is subject to certain coverage limitations, including an aggregate
limit of liability that is a function of certain factors and that may be reduced
in the event that the rate increases that the reinsurance agreement may require
are not obtained. We intend, but are not required to commute the agreement on
December 31, 2007 and would incur undesirable penalties for not commuting, such
as additional vested warrants provided to the reinsurer and escalating risk
charges, which require us to owe annual amounts to the Reinsurer in excess of
$10,000. The risk charges inncrease to approximately $13,000 annually if we do
not commute before January 1, 2008. This agreement meets the requirements to
qualify for reinsurance treatment under statutory accounting rules. However,
this agreement does not qualify for reinsurance treatment in accordance with
FASB No. 113 because, based on our analysis, the agreement does not result in
the reasonable possibility that the reinsurer may realize a significant loss.
This is due to a number of factors related to the agreement, including
experience refund provisions, expense and risk charges due to the reinsurer and
the aggregate limit of liability.

     The initial premium of the treaties was approximately $619,000, comprised
of $563,000 of cash and qualified securities transferred in February 2002, and
$56,000 as funds held due to the reinsurer. The initial premium and future cash
flows from the reinsured policies, less claims payments, ceding commissions and
risk charges, is credited to a notional experience account, which is held for
our benefit in the event of commutation and recapture on or after December 31,
2007. The notional experience account balance receives an investment credit
based upon the total return from a series of benchmark indices and derivative
hedges that are intended to match the duration of our reserve liability.

     The agreement contains commutation provisions and allows us to recapture
the reserve liabilities and the current experience account balance as of
December 31, 2007 or on December 31 of any year thereafter. If we choose not to
or are unable to commute the agreement as planned, our financial results would
likely suffer a materially adverse effect due to an escalation of the charges
payable to the reinsurer. Additionally, our reinsurance provisions contain
significant covenants and conditions that, if breached, could result in a
significant loss, requiring a payment of $2.5 million per quarter from the
period of the breach through December 31, 2007. Any breach of the reinsurance
agreement may also result in the immediate recapture of the reinsured business,
which would have a negative impact on our subsidiaries' statutory surplus.
Management has completed an assessment of its ability to avoid any breach
through 2002 and believes that the insurance subsidiaries will remain compliant.
In addition, the reinsurer has been granted warrants to acquire convertible
preferred stock in the event we do not commute the agreement that, if converted,
would represent an additional 20 percent of the common stock then outstanding.

     The agreement also granted the reinsurer an option to participate in
reinsuring new business sales up to 50% on a quota share basis. In August 2002,
the reinsurer exercised its option to reinsure a portion of future sales.
Subsequent to September 30, 2002, we submitted a preliminary draft of the
proposed reinsurance agreement to the Department for review. Because the
proposed reinsurance agreement has not yet been agreed upon by the entering
parties or the Pennsylvania Insurance Department, no impact has been reflected
in our statements of operations.

                                       31
<PAGE>

     The Plan requires Penn Treaty to comply with certain other agreements at
the direction of the Department, including, but not limited to:

o    New investments are limited to NAIC 1 or 2 rated securities.

o    Affiliated transactions are limited and require Department approval.

o    An agreement to increase statutory reserves by an additional $50,000
     throughout 2002-2004, such that our subsidiaries' policy reserves will be
     based on new, current claims assumptions and will not include any rate
     increases. These claim assumptions are applied to all policies, regardless
     of issue year and are assumed to have been present since the policy was
     first issued. The reinsurance agreement has provided the capacity to
     accommodate this increase.

     Effective September 10, 2001, we determined to discontinue the sale
nationally of all new long-term care insurance policies until the Plan was
approved by the Department. The decision resulted from our concern about further
depletion of statutory surplus from new sales prior to the completion and
approval of the Plan and from increasing concern regarding our status by many
states in which we are licensed to conduct business. The form of our cessation
varied by state, ranging from no action to certificate suspensions.

     Upon the approval by the Department of the Plan in February 2002, we
recommenced new sales in 23 states, including Pennsylvania. We have since
recommenced sales in eight additional states, including Florida, which has
historically represented approximately 25% of our new business production (See
"-- Parent Company Operationss") In July 2002, we also recommenced sales in
Texas, which has historically represented approximately 5% of our sales.
However, we have not yet commenced new business sales in California, Virginia or
Illinois, which together have traditionally represented approximately 27% of new
sales. We are actively working with the remaining states, in order to
recommence sales in all jurisdictions.

     The majority of our insurance subsidiaries' cash flow results from our
existing long-term care policies, which will be ceded to the reinsurer under
this agreement. Our subsidiaries' ability to meet additional liquidity needs and
fixed expenses in the future is highly dependent upon our ability to issue new
policies and to control expense growth.

     Our future growth is dependent upon our ability to continue to expand our
historical markets, retain and expand our network of agents and effectively
market our products and our ability to fund our marketing and expansion while
maintaining minimum statutory levels of capital and surplus required to support
such growth. Under the insurance laws of Pennsylvania and New York, where our
insurance subsidiaries are domiciled, insurance companies can pay ordinary
dividends only out of earned surplus. In addition, under Pennsylvania law, our
Pennsylvania insurance subsidiaries (including our primary insurance subsidiary)
must give the Department at least 30 days' advance notice of any proposed
"extraordinary dividend" and cannot pay such a dividend if the Department
disapproves the payment during that 30-day period. For purposes of that
provision, an extraordinary dividend is a dividend that, together with all other
dividends paid during the preceding twelve months, exceeds the greater of 10% of
the insurance company's surplus as shown on the company's last annual statement
filed with Department or its statutory net income as shown on that annual
statement. Statutory earnings are generally lower than earnings reported in
accordance with generally accepted accounting principles due to the immediate or
accelerated recognition of all costs associated with premium growth and benefit
reserves. Additionally, the Plan requires the Department to approve all dividend
requests, regardless of statutory allowances.

                                       32
<PAGE>

     Under New York law, our New York insurance subsidiary (American
Independent) must give the New York Insurance Department 30 days' advance notice
of any proposed dividend and cannot pay any dividend if the regulator
disapproves the payment during that 30-day period. In addition, our New York
insurance company must obtain the prior approval of the New York Insurance
Department before paying any dividend that, together with all other dividends
paid during the preceding twelve months, exceeds the lesser of 10% of the
insurance company's surplus as of the preceding December 31 or its adjusted net
investment income for the year ended the preceding December 31.

     Penn Treaty and American Network have not paid any dividends to the parent
company for the past three years and are unlikely in the foreseeable future to
be able to make dividend payments due to insufficient statutory surplus and
anticipated earnings. However, our New York subsidiary is not subject to the
Plan and was permitted by New York statute to make a dividend payment following
December 31, 2001. During the 2002 period, we received a dividend from our New
York subsidiary of $651.

     Our subsidiaries' debt currently consists primarily of a mortgage note in
the amount of $1,516 that was issued by a former subsidiary and assumed by us
when that subsidiary was sold. The mortgage note is currently amortized over 15
years, and has a balloon payment due on the remaining outstanding balance in
December 2003. Although the note carries a variable interest rate, we have
entered into an amortizing swap agreement with the same bank with a nominal
amount equal to the outstanding debt, which has the effect of converting the
note to a fixed rate of interest of 6.85%.

-- Parent Company Operations

     Our parent company is a non-insurer that directly controls 100% of the
voting stock of our insurance subsidiaries. If we are unable to meet our
financial obligations, become insolvent or discontinue operations, the financial
condition and results of operations of our insurance subsidiaries could be
materially affected.

     On April 27, 2001, we distributed rights to our shareholders and holders of
our 6.25% convertible subordinated notes due 2003 ("Rights Offering") for the
purpose of raising new equity capital. Pursuant to the Rights Offering, holders
of our common stock and holders of our convertible subordinated notes received
rights to purchase 11,547 newly issued shares of common stock at a set price of
$2.40 per share. The Rights Offering was completed on May 25, 2001 and generated
net proceeds of $25,726 in additional equity capital. We contributed $18,000 of
the net proceeds to the statutory capital of our subsidiaries.

     In March 2002, we completed a private placement of 510 shares of common
stock for net proceeds of $2,352. The common stock was sold to several current
and new institutional investors, at $4.65 per share. The offering price was a 10
percent discount to the 30-day average price of our common stock prior to the
issuance of the new shares. Our common stock is listed on the New York Stock
Exchange. We filed a registration statement with the Securities and Exchange
Commission on June 5, 2002 to register these shares for resale. However, the
proceeds of the private placement provided sufficient additional liquidity to
the parent company to meet our debt obligations prior to the maturity of the
remaining convertible debt in 2003. The proceeds, together with currently
available cash sources, will not be sufficient to meet the December 2003 final
interest requirement of the convertible debt or to retire the debt upon
maturity.

                                       33
<PAGE>

     In June 2002, we completed a private placement of 60 shares of common stock
as compensation to our financial advisor. We filed a registration statement for
30 of these additional shares with the Securities and Exchange Commission on
June 5, 2002.

     In October 2002, we announced our intention to raise additional equity
capital prior to March 31, 2003 in order to support future sales growth, provide
additional parent company liquidity and to continue to meet statutory
requirements. We are required to raise approximately $25,000 of additional
equity capital prior to December 31, 2002 in order for Penn Treaty to remain in
compliance with its Consent Order entered with the Florida Insurance Department
upon the recommencement of sales in July 2002. The Consent Order includes, among
other requirements for which our subsidiary is currently in compliance, a
requirement to raise sufficient equity capital to meet Florida requirements for
gross premium to surplus ratios. If we are unsuccessful in our efforts to raise
additional capital and are unable to report December 31, 2002 statutory capital
sufficient to meet the required Florida gross premium to surplus ratio, our
subsidiary could be required to cease new sales in Florida and its certificate
of authority could be suspended by the Florida Insurance Department until
sufficient capital could be raised.

     Parent company debt currently consists of $15,047 of 6.25% convertible
subordinated notes due 2003 ("the 2003 Notes") and $59,703 of 6.25% senior
convertible subordinated notes due 2008 ("the 2008 Notes").

     The 2003 Notes, issued in November 1996, are convertible into common stock
at $28.44 per share until maturity in December 2003. At maturity, to the extent
that any portion has not been converted into common stock, we will have to repay
their entire principal amount in cash. The 2003 Notes carry a fixed interest
coupon of 6.25%, payable semi-annually. Because we do not have sufficient cash
flow to retire the debt upon maturity, and the conversion price of $28.44 per
share is not likely to be met, we expect that we will need to refinance the
remaining 2003 Notes on or before maturity in 2003.

     In September 2002, having made all necessary filings with the Securities
and Exchange Commission, we commenced an offer of up to $74,750 in aggregate
principal amount of 2008 Notes in exchange for up to all of our then outstanding
2003 Notes. Under the terms of the exchange offer, the new notes would have
terms similar to the former notes but mature in October 2008 and would be
convertible into shares of our common stock at a conversion price of $5.31.
Prior to the termination of the exchange offer, we reduced our offered
conversion price to $4.50. In addition, beginning in October 2004, the 2008
Notes are mandatorily convertible if, at any time, the 15-day average closing
price of our common stock exceeds 110% of the conversion price. On October 24,
2002, we terminated the exchange offer and exchanged $59,703 of the 2003 Notes
for 2008 Notes.

                                       34
<PAGE>

     On January 1, 1999, we purchased all of the common stock of United
Insurance Group, a Michigan based consortium of long-term care insurance
agencies, for $18,192. As part of the purchase, we issued a note payable for
$8,078, which was in the form of a three-year zero-coupon installment note. The
installment note, after discounting for imputed interest, was recorded as a note
payable of $7,167, and had an outstanding balance of $2,858 at December 31,
2001. The remainder of the purchase pricewas paid in cash. The total outstanding
balance of the note was repaid in January 2002.

     At September 30, 2002, our total debt and financing obligations through
2006 were as follows:
                                    Lease
                    Debt         Obligations        Total
                    ----         -----------        -----
2002                  $ -           $ 245            $ 245
2003               16,563             344           16,907
2004                    -             252              252
2005                    -              18               18
2006                    -              18               18
                 --------           -----         --------
   Total         $ 16,563           $ 877         $ 17,440
                 ==========================================

     Our 2008 Notes in the amount of $59,703, which were exchanged for 2003
Notes due in December 2003 subsequent to September 30, 2002, are due, if not
converted, in October 2008. The table reflects the exchange of the notes on a
proforma basis. Other amounts due after 2006 are immaterial.

     In December 1999, we contributed $1,000 to initially capitalize another
subsidiary, which concurrently lent us $750 in exchange for a demand note, which
is still outstanding.

     As part of our reinsurance agreement, effective December 31, 2001, the
reinsurer was granted four tranches of warrants to purchase shares of non-voting
convertible preferred stock. The first three tranches of warrants are
exercisable through December 31, 2007 at common stock equivalent prices ranging
from $4.00 to $12.00 per share. If exercised for cash, at the reinsurer's
option, the warrants could yield additional capital and liquidity of
approximately $20,000 and the convertible preferred stock would represent, if
converted, approximately 15% of the then outstanding shares of our common stock.
If the agreement is not commuted on or after December 31, 2007, the reinsurer
may exercise the fourth tranche of convertible preferred stock purchase warrants
at a common stock equivalent price of $2.00 per share, potentially generating
additional capital of $12,000 and, if converted, the convertible preferred stock
would represent an additional 20% of the then outstanding common stock. No
assurance can be given that the reinsurer will exercise any or all of the
warrants granted or that it will pay cash in connection with their exercise.

     Cash flow needs of the parent company primarily include interest payments
on outstanding debt and limited operating expenses. The funding is primarily
derived from the operating cash flow of our agency subsidiary operations and
dividends from the insurance subsidiaries. However, as noted above, the dividend
capabilities of the insurance subsidiaries are limited and we may need to rely
upon the dividend capabilities of our agency subsidiaries to meet current
liquidity needs. Our current cash on hand and these sources of funds are
expected to be sufficient to meet our liquidity needs through March 31, 2003,
but may be insufficient to meet our interest payments in April and June 2003,
and will be insufficient to meet our interest payments in October and December
2003, including any remaining repayment of our 2003 Notes upon maturity in
December 2003. We believe that we will need to raise additional equity capital
in order to meet our parent company needs in 2003 and for the foreseeable
future.

                                       35
<PAGE>

New Accounting Principles

     In June 2001, the Financial Accounting Standards Board ("FASB") issued two
Statements of Financial Accounting Standards ("SFAS"). SFAS No. 141, "Business
Combinations," requires usage of the purchase method for all business
combinations initiated after June 30, 2001, and prohibits the usage of the
pooling of interests method of accounting for business combinations. The
provisions of SFAS No. 141 relating to the application of the purchase method
are generally effective for business combinations completed after July 1, 2001.
Such provisions include guidance on the identification of the acquiring entity,
the recognition of intangible assets other than goodwill acquired in a business
combination and the accounting for negative goodwill. The transition provisions
of SFAS No. 141 require an analysis of goodwill acquired in purchase business
combinations prior to July 1, 2001 to identify and reclassify separately
identifiable intangible assets currently recorded as goodwill.

     SFAS No. 142, "Goodwill and Other Intangible Assets," primarily addresses
the accounting for goodwill and intangible assets subsequent to their
acquisition. We adopted SFAS No. 142 on January 1, 2002 and ceased amortizing
goodwill at that time. During the second quarter 2002, we completed an
impairment analysis of goodwill, in accordance with FASB No. 142. Our goodwill
was recorded as a result of the purchase of its agencies and its insurance
subsidiaries. As part of our evaluation, we completed numerous steps in
determining the revocerability of its goodwill. The first required step was the
measurement of total enterprise fair value versus book value. Because our fair
market value, as measured by our stock price, was below book value at January 1,
2002, goodwill was next evaluated at a reporting unit level, which comprised our
insurance agencies and insurance subsidiaries.

     Upon completion of our evaluation, we determined that the goodwill
associated with the agency purchases was fully recoverable. The deficiency of
current market value to book value was assigned to the insurance subsidiary
values. As a result, we determined that the goodwill associated with our
insurance subsidiaries was impaired and recognized an impairment loss of $5,151
from our transitional impairment test of goodwill, which we recorded as a
cumulative effect of change in accounting principle. The impairment has been
recorded effective January 1, 2002. Management has completed an assessment of
other intangible assets and has determined to continue to amortize these assets
so as to closely match the future profit emergence from these assets.

Forward Looking Statements

     Certain statements made by us may be considered forward - looking within
the meaning of the Private Securities Litigation Reform Act of 1995. Although we
believe that our expectations are based upon reasonable assumptions within the
bounds of our knowledge of our business and operations, there can be no
assurance that actual results of our operations will not differ materially from
our expectations. Factors which could cause actual results to differ from
expectations include, among others, our ability to comply with the Pennsylvania
Corrective Action Plan, the Florida Consent Order, which includes, among others,

                                       36
<PAGE>

a requirement to comply with Florida gross premium to surplus ratios, for which
we are required to raise additional equity capital of approximately $25 million
prior to year end and which, if we are unsuccessful in doing so could lead to
the suspension of our insurance license in Florida, the orders or directives of
other states in which we do business or any special provisions imposed by states
in connection with the resumption of writing business, our ability to commute
our reinsurance agreement and to recapture our reinsured polices and accumulated
experience account balance, whether our Corrective Action Plan will be accepted
and approved by all states, our ability to meet our future risk-based capital
goals, the adverse financial impact of suspending new business sales, our
ability to raise adequate capital to meet regulatory requirements and to support
anticipated growth, our ability to refinance, convert or repay our outstanding
2003 convertible notes and our 2008 convertible notes, the cost associated with
recommencing new business sales, liquidity needs and debt obligations, the
adequacy of our loss reserves and the recoverability of our unamortized deferred
policy acquisition cost asset, our ability to sell insurance products in certain
states, our ability to resume generating new business in all states, our ability
to comply with government regulations and the requirements which may be imposed
by state regulators as a result of our capital and surplus levels, the ability
of senior citizens to purchase our products in light of the increasing costs of
health care, our ability to defend ourself against adverse litigation, and our
ability to recapture, expand and retain our network of productive independent
agents, especially in light of the suspension of new business. For additional
information, please refer to our reports filed with the Securities and Exchange
Commission, which may be viewed at www.sec.gov.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk
         (amounts in thousands of dollars)

     We invest in securities and other investments authorized by applicable
state laws and regulations and follow an investment policy designed to maximize
yield to the extent consistent with liquidity requirements and preservation of
assets.

     A significant portion of assets and liabilities are financial instruments,
which are subject to the market risk of potential losses from adverse changes in
market rates and prices. Our primary market risk exposures relate to interest
rate risk on fixed rate domestic medium-term instruments and, to a lesser
extent, domestic short-term and long-term instruments. We have established
strategies, asset quality standards, asset allocations and other relevant
criteria for our portfolio to manage our exposure to market risk.

     As part of our reinsurance transaction, our reinsurer will maintain a
notional experience account for our benefit that includes the initial premium
paid, all future cash flows from the reinsured business and accumulated
investment earnings. The notional experience account balance will receive an
investment credit based upon the total return of a series of benchmark indices
and derivative hedges, which are designed to closely match the duration of our
reserve liabilities. Periodic changes in the market values of the benchmark
indices and derivative hedges are recorded in our financial statements as
investment gains or losses in the period in which they occur. As a result, our
future financial statements have been and will continue to be subject to
significant volatility.

     We currently have an interest rate swap on our mortgage, which is used as a
hedge to convert the mortgage to a fixed interest rate. We believe that, since
the notional amount of the swap is amortized at the same rate as the underlying
mortgage and both financial instruments are with the same bank, no credit or
financial risk is carried with the swap.

     Our financial instruments are held for purposes other than trading. Our
portfolio does not contain any significant concentrations in single issuers
(other than U.S. treasury and agency obligations), industry segments or
geographic regions.

                                       37
<PAGE>

     We urge caution in evaluating overall market risk from the information
below. Actual results could differ materially because the information was
developed using estimates and assumptions as described below, and because
insurance liabilities and reinsurance receivables are excluded in the
hypothetical effects (insurance liabilities represent 87.8% of total liabilities
and reinsurance receivables on unpaid losses represent 67.4% of total assets).
Long-term debt, although not carried at fair value, is included in the
hypothetical effect calculation.

     The hypothetical effects of changes in market rates or prices on the fair
values of financial instruments as of September 30, 2002, including the value of
our experience account, but excluding insurance liabilities and other
reinsurance receivables on unpaid losses because such insurance related assets
and liabilities are not carried at fair value, would have been as follows:

     If interest rates had increased by 100 basis points, there would have been
an approximate $38,000 decrease in the net fair value of our financial
instruments. The change in fair values was determined by estimating the present
value of future cash flows using models that measure the change in net present
values arising from selected hypothetical changes in market interest rate. A 200
basis point increase in market rates at September 30, 2002 would have resulted
in an approximate $72,000 decrease in the net fair value. If interest rates had
decreased by 100 and 200 basis points, there would have been an approximate
$43,000 and $91,000 net increase, respectively, in the net fair value of our
financial instruments.

     We hold certain mortgage and asset backed securities as part of our
investment portfolio. The fair value of these instruments may react in a convex
or non-linear fashion when subjected to interest rate increases or decreases.
The anticipated cash flows of these instruments may differ from expectations in
changing interest rate environments, resulting in duration drift or a varying
nature of predicted time-weighted present values of cash flows. The result of
unpredicted cash flows from these investments could cause the above hypothetical
estimates to change. However, we believe that the minimal amount we have
invested in these instruments and their broadly defined payment parameters
sufficiently outweigh the cost of computer models necessary to accurately
predict their possible impact to our investment income from the hypothetical
effects of changes in market rates or prices on the fair values of financial
instruments as of September 30, 2002.

Item 4.  Internal Controls

     The Company carried out an evaluation of the effectiveness of the Company's
disclosure controls and procedures within 90 days prior to the filing date of
this report. This evaluation was carried out under the supervision and with the
participation of the Company's management, including the Company's Chairman and
Chief Executive Officer, the Company's President and Chief Operating Officer and
the Company's Executive Vice President and Chief Financial Officer. Based upon
that evaluation, the Company's Chairman and Chief Executive Officer, the
Company's President and Chief Operating Officer and the Company's Executive Vice
President and Chief Financial Officer concluded that the Company's disclosure
controls and procedures are effective. There have not been any significant
changes in the Company's internal controls, or in other factors which could
significantly affect internal controls subsequent to the date the Company
carried out its evaluation, or any corrective actions with regard to significant
deficiencies and material weaknesses.

                                       38
<PAGE>


                            PART II OTHER INFORMATION

Item 1.  Legal Proceedings

         Our subsidiaries are parties to various lawsuits generally arising in
the normal course of their business. We do not believe that the eventual outcome
of any of the suits to which we are party will have a material adverse effect on
our financial condition or results of operations. However, the outcome of any
single event could have a material impact upon the quarterly or annual financial
results of the period in which it occurs.

         The Company and certain of our key executive officers are defendants in
consolidated actions that were instituted on April 17, 2001 in the United States
District Court for the Eastern District of Pennsylvania by our shareholders, on
their own behalf and on behalf of a putative class of similarly situated
shareholders who purchased shares of the Company's common stock between July 23,
2000 through and including March 29, 2001. The consolidated amended class action
complaint seeks damages in an unspecified amount for losses allegedly incurred
as a result of misstatements and omissions allegedly contained in our periodic
reports filed with the SEC, certain press releases issued by us, and in other
statements made by our officials. The alleged misstatements and omissions
relate, among other matters, to the statutory capital and surplus position of
our largest subsidiary, Penn Treaty Network America Insurance Company. On
December 7, 2001, the defendants filed a motion to dismiss the complaint, which
was denied. We believe that the complaint is without merit, and we will continue
to vigorously defend the matter.

         In June of 2000, the Company instituted an action against Money
Services, Inc. in the 342nd Judicial District Court of Tarrant County, Texas for
breach of contract, seeking a refund of license fees paid for computer software
and for the recovery of its attorneys' fees. The purchase of the software was on
a trial basis, and, at the end of the evaluation period, the Company had the
right to return the software for a refund of $371,250 in license fees paid, less
an administrative fee of $25,000. A final payment of $123,500 was due if the
Company decided to keep the software. The Company returned the software to Money
Services, Inc., in February 2000 and requested a refund of the license fees
paid. Money Services refused to refund the license fees to the Company. Money
Services filed a counter-claim against the Company, seeking the final payment of
$123,500 plus its attorneys' fees. After trial held on October 21 and 22, 2002,
the Court found in favor of Money Services, Inc., and ordered that the Company
be liable for damages in the amount of $123,500, pre-judgment and post-judgment
interest, and attorneys' fees in the amount of $90,000. The parties are awaiting
a final judgment to be entered by the Court. Once the final judgment has been
entered, the Company will have an opportunity to determine its options for
appeal of this matter.


Item 2.  Changes in Securities

          Not Applicable

Item 3.  Defaults Upon Senior Securities

          Not Applicable

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

         Not Applicable

                                       39
<PAGE>

Item 5.  Other Information

         Not Applicable

Item 6.  Exhibits and Reports on Form 8-K

          Exhibit Number   Description

          99.1             Certification of Chief Executive Officer pursuant to
                           18 U.S.C. Section 1350, as adopted pursuant to
                           Section 906 of the Sarbanes-Oxley Act.

          99.2             Certification of President and Chief Operating
                           Officer pursuant to 18 U.S.C. Section 1350, as
                           adopted pursuant to Section 906 of the Sarbanes-Oxley
                           Act.

          99.3             Certification of Chief Financial Officer pursuant to
                           18 U.S.C. Section 1350, as adopted pursuant to
                           Section 906 of the Sarbanes-Oxley Act.





                                       40
<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant had duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                            PENN TREATY AMERICAN CORPORATION
                                            --------------------------------
                                                         Registrant


Date:   November 14, 2002           /s/ Irving Levit
        -----------------           -----------------------------------------
                                        Irving Levit
                                        Chairman of the Board and
                                        Chief Executive Officer



Date:   November 14, 2002            /s/ Cameron B. Waite
        -----------------            ----------------------------------------
                                        Cameron B. Waite
                                        Executive Vice President and
                                        Chief Financial Officer







                                       41
<PAGE>

I, Irving Levit, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of Penn Treaty American
     Corporation;
2.   Based on my knowledge, this quarterly report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this quarterly report;
3.   Based on my knowledge, the financial statements, and other financial
     information included in this quarterly report, fairly present in all
     material respects the financial condition, results of operations and cash
     flows of the registrant as of, and for, the periods presented in this
     quarterly report;
4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:
     a)   designed such disclosure controls and procedures to ensure that
          material information relating to the registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this quarterly
          report is being prepared;
     b)   evaluated the effectiveness of the registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and
     c)   presented in this quarterly report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;
5.   The registrant's other certifying officers and I have disclosed, based on
     our most recent evaluation, to the registrant's auditors and the audit
     committee of registrant's board of directors (or persons performing the
     equivalent function):
     a)   all significant deficiencies in the design or operation of internal
          controls which could adversely affect the registrant's ability to
          record, process, summarize and report financial data and have
          identified for the registrant's auditors any material weaknesses in
          internal controls; and
     b)   any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls; and

The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.



Date:  November 14, 2002                    /s/ Irving Levit
       -----------------                    -------------------------------
                                                Irving Levit
                                                Chairman of the Board and
                                                Chief  Executive Officer


                                       42
<PAGE>

I, William B. Hunt, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of Penn Treaty American
     Corporation;
2.   Based on my knowledge, this quarterly report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this quarterly report;
3.   Based on my knowledge, the financial statements, and other financial
     information included in this quarterly report, fairly present in all
     material respects the financial condition, results of operations and cash
     flows of the registrant as of, and for, the periods presented in this
     quarterly report;
4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:
     a)   designed such disclosure controls and procedures to ensure that
          material information relating to the registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this quarterly
          report is being prepared;
     b)   evaluated the effectiveness of the registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and
     c)   presented in this quarterly report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;
5.   The registrant's other certifying officers and I have disclosed, based on
     our most recent evaluation, to the registrant's auditors and the audit
     committee of registrant's board of directors (or persons performing the
     equivalent function):
     a)   all significant deficiencies in the design or operation of internal
          controls which could adversely affect the registrant's ability to
          record, process, summarize and report financial data and have
          identified for the registrant's auditors any material weaknesses in
          internal controls; and
     b)   any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls; and

The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.



Date:  November 14, 2002                    /s/ William B. Hunt
       -----------------                    ----------------------------
                                                William B. Hunt
                                                President and
                                                Chief Operating Officer



                                       43
<PAGE>

I, Cameron B. Waite, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of Penn Treaty American
     Corporation;
2.   Based on my knowledge, this quarterly report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this quarterly report;
3.   Based on my knowledge, the financial statements, and other financial
     information included in this quarterly report, fairly present in all
     material respects the financial condition, results of operations and cash
     flows of the registrant as of, and for, the periods presented in this
     quarterly report;
4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:
     a)   designed such disclosure controls and procedures to ensure that
          material information relating to the registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this quarterly
          report is being prepared;
     b)   evaluated the effectiveness of the registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and
     c)   presented in this quarterly report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;
5.   The registrant's other certifying officers and I have disclosed, based on
     our most recent evaluation, to the registrant's auditors and the audit
     committee of registrant's board of directors (or persons performing the
     equivalent function):
     a)   all significant deficiencies in the design or operation of internal
          controls which could adversely affect the registrant's ability to
          record, process, summarize and report financial data and have
          identified for the registrant's auditors any material weaknesses in
          internal controls; and
     b)   any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls; and

The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.



Date:  November 14, 2002                    /s/ Cameron B. Waite
       -----------------                    --------------------------------
                                                Cameron B. Waite
                                                Executive Vice President and
                                                Chief Financial Officer



                                       44