ERIE FAMILY LIFE INSURANCE CO
10-K, 1999-03-30
LIFE INSURANCE
Previous: EQUITABLE RESOURCES INC /PA/, 10-K/A, 1999-03-30
Next: EUA SERVICE CORP, 35-CERT, 1999-03-30



                                 FORM 10-K
                     SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C.  20549


[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE 
     ACT OF 1934
                                                          (NO FEE REQUIRED)
For the fiscal year ended December 31, 1998

                                      OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
     EXCHANGE ACT OF 1934
                                                          [NO FEE REQUIRED]
For the transition period from              to             

                       Commission File Number   2-39458  

                      ERIE FAMILY LIFE INSURANCE COMPANY          
             (Exact name of Company as specified in its charter)

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

100 Erie Insurance Place, Erie, Pennsylvania          16530   
(Address of principal executive offices)            (Zip code)

Company's telephone number, including area code   (814) 870-2000  

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

Securities registered pursuant to Section 12(g) of the Act:

                        Common Stock, $0.40 par value
                               (Tile of class)

Indicate by check mark whether the Company (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  Company  was
required  to file  such  reports)  and  (2)  has  been  subject  to such  filing
requirements for the past 90 days.

              Yes    X                            No        

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

Indicate the number of shares  outstanding  of each of the Company's  classes of
common stock,  as of the latest  practicable  date:  9,450,000  shares of Common
Stock outstanding on February 28, 1999.

                     DOCUMENTS INCORPORATED BY REFERENCE:

Portions of the  Company's  Annual  Report to  shareholders  for the fiscal year
ended December 31, 1998 (the "Annual Report") are incorporated by reference into
Parts II and IV of this Form 10-K Report.





                                       1
<PAGE>






                                  INDEX


PART    ITEM NUMBER AND CAPTION                                          PAGE

I       Item 1.    Business                                                 3

I       Item 2.    Properties                                               6

I       Item 3.    Legal Proceedings                                        6

I       Item 4.    Submission of Matters to a
                   Vote of Security Holders                                 6

II      Item 5.    Market for Company's Common Stock
                   and Related Shareholder Matters                          7

II      Item 6.    Selected Financial Data                                  7

II      Item 7.    Management's Discussion and Analysis
                   of Financial Condition and Results
                   of Operations                                            7

II      Item 8.    Financial Statements and Supplementary Data              7

II      Item 9.    Changes In and Disagreements With
                   Accountants on Accounting and Financial
                   Disclosure                                               7

III     Item 10.   Directors and Executive Officers
                   of the Company                                           8

III     Item 11.   Executive Compensation                                  12

III     Item 12.   Security Ownership of Certain
                   Beneficial Owners and Management                        18

III     Item 13.   Certain Relationships and Related
                   Transactions                                            20

IV      Item 14.   Exhibits, Financial Statement Schedules
                   and Reports on Form 8-K                                 21




                                       2
<PAGE>




                                    PART I


ITEM 1.  BUSINESS

       Erie  Family  Life  Insurance  Company  (hereinafter  referred to as "The
       Company",  the "Company" or "Erie Family Life") was  incorporated  in the
       Commonwealth of  Pennsylvania  on May 23, 1967 and commenced  business on
       September 1, 1967.  The Company is  primarily  engaged in the business of
       underwriting  and  selling  non-participating  individual  and group life
       insurance policies, including universal life. Erie Family Life also sells
       individual and group annuities.  Erie Family Life is owned 21.6 % by Erie
       Indemnity  Company and 52.2% by Erie  Insurance  Exchange.  The remaining
       stock is held by the public,  predominantly  agents and employees of Erie
       Indemnity Company.

       Erie Indemnity Company is a Pennsylvania  business  corporation formed in
       1925  to  be  the   attorney-in-fact   for  Erie  Insurance  Exchange,  a
       Pennsylvania-domiciled  reciprocal insurance exchange. The Erie Indemnity
       Company's  principal  business  activity  consists of  management  of the
       Exchange.   The  Erie   Indemnity   Company   also  is   engaged  in  the
       property/casualty   insurance   business   through   its   wholly   owned
       subsidiaries, Erie Insurance Company (Erie Insurance Co.), Erie Insurance
       Company  of New York  (Erie NY) and Erie  Insurance  Property  & Casualty
       Company (Erie P&C) and through its  management of Flagship City Insurance
       Company (Flagship), a subsidiary of the Erie Insurance Exchange. Together
       with the Erie  Insurance  Exchange,  the Erie  Indemnity  Company and its
       subsidiaries  and  affiliates,   including  Erie  Family  Life,   operate
       collectively under the name "Erie Insurance Group."

Products

       The  Company's  portfolio of life  insurance  includes the usual forms of
       permanent life, endowment and term policies, including whole life, family
       income,   mortgage  and  decreasing  term,   group,  and  universal  life
       insurance. In terms of face value, new life business issued in 1998 had a
       ratio of 6:1 of term insurance to whole life insurance coverage.

       Life  insurance  premiums  and  annuity  deposits  have been the  primary
       sources of cash inflows for the Company.


                                                   Classes of Life Insurance
                                                   Percentage of Total Sales


                                                For the year ended December 31, 
<TABLE>
<CAPTION>

       Class                                           1998         1997          1996         1995          1994
       -----                                           ----         ----          ----         ----          ----
       <S>                                            <C>          <C>           <C>          <C>           <C>
       Ordinary Life (including Total
       and Permanent Disability and
       Additional Accidental Death)                    93.4%        93.3%         93.3%        91.8%         92.1%
       Group                                            6.6          6.7           6.7          8.2           7.9
                                                      ------       ------        ------       ------        ------
                                                      100.0%       100.0%        100.0%       100.0%        100.0%
</TABLE>





                                       3
<PAGE>




       Certain  elements  of revenue and expense  reflect  the  requirements  of
       Financial  Accounting  Standard  (FAS) 97.  FAS 97  prescribes  a uniform
       method  by  which  life  insurance  companies  record  certain  long-term
       contracts,  specifically  annuities,  universal  life, and other interest
       sensitive  products.  This method involves  separating the premium income
       into the "premium" portion (shown in revenue) which represents  insurance
       protection purchased,  and the "deposit" portion,  which represents funds
       to be  held at  interest  for  future  uses.  Under  this  standard,  the
       "deposit"  portion of the premium received is accounted for using methods
       applicable to comparable "interest bearing obligations" of other types of
       financial institutions.

       Structured  settlement annuities sold to affiliate companies  represented
       $17,883,171  in  annuity  deposits  in  1998,  $17,780,582  in  1997  and
       $13,504,953  in 1996.  Also included in the annuity  deposits are annuity
       contracts  purchased  by the Erie  Insurance  Group  Retirement  Plan for
       Employees.  These annuity contracts purchased totaled $6,413,460 in 1998,
       $1,992,060 in 1997 and $4,894,042 in 1996.

                                Classes of Deposits
                                   Total Deposits

                           For the year ended December 31,                  
<TABLE>
<CAPTION>

       Class                                         1998              1997            1996           1995            1994
       -----                                         ----              ----            ----           ----            ----
       <S>                                      <C>             <C>            <C>              <C>             <C>
       Universal Life Deposit                   $  10,692,515   $  10,773,738  $     9,465,576  $    8,490,667  $    7,482,156
       Annuity Deposit                             56,727,779      58,306,640       58,250,822      66,051,230      62,048,541
                                                -------------   -------------  ---------------  --------------  --------------
                                                $  67,420,294   $  69,040,378  $    67,716,398  $   74,541,897  $   69,530,697
</TABLE>

       The Company  reinsures with other insurance  companies the portion of the
       insurance  coverage above  acceptable  retentions.  Beginning  January 1,
       1995, the retention limit on an acceptable risk was increased to $300,000
       on each  individual  life policy  written.  Prior to January 1, 1995, the
       limit was $225,000.

       The Company reinsures under a number of different reinsurance agreements.
       The primary purpose of this reinsurance is to enable the Company to write
       a policy in an amount  larger  than the risk it is  willing to assume for
       itself.  The  secondary  purposes  are  to  receive  commissions  on  the
       reinsurance  ceded and in some instances to participate in the profits of
       the reinsured business by way of an "experience rating refund."

Marketing

       The Company markets its products through  independent  agents  throughout
       Pennsylvania,   Maryland,   Virginia,   West  Virginia,   Ohio,  Indiana,
       Tennessee,  North Carolina,  the District of Columbia, and most recently,
       Illinois.  The policies sold are evaluated by the Company's  Underwriting
       Department which selects or declines applicants for insurance. Premium on
       policies  which are accepted  may be standard or rated,  depending on the
       nature of the risk.

Competition

       The Company operates in a highly  competitive  industry which consists of
       numerous  stock and mutual life  insurance  companies.  A large number of
       established  insurance  companies  compete in states in which the Company
       transacts  business and many of these  companies  offer more  diversified
       lines of insurance  coverage  and have  substantially  greater  financial
       resources than does the Company. Competition is based primarily on price,
       product  features,  availability of insurance  products and the financial
       strength of the Company.



                                       4
<PAGE>




Insurance Regulation

       The Company is subject to  supervision  and  regulation  by the insurance
       departments of the states in which it does business.  Although the extent
       of the regulation  varies from state to state,  generally the supervisory
       agencies  are vested  with broad  administrative  powers  relating to the
       granting and revocation of licenses to transact  business,  regulation of
       trade practices,  licensing of agents, approval of policy forms, deposits
       of  security  for the  benefits  of policy  owners  and  investments  and
       maintenance of specified reserves and capital, all designed primarily for
       the  protection of policy  owners.  In  accordance  with the rules of the
       National  Association of Insurance  Commissioners  (NAIC), the Company is
       examined  periodically by one or more of the state supervisory  agencies.
       The  latest  such  examination  of  the  Company  was  conducted  by  the
       Pennsylvania  Insurance  Department  and  covered  the five  years  ended
       December 31, 1995.

       The  Commonwealth  of  Pennsylvania   follows  the  statutory  accounting
       practices minimum risk-based  capital  requirements on domestic insurance
       companies that were  developed by the NAIC. The formulas for  determining
       the amount of risk-based  capital specify various  weighing  factors that
       are applied to financial  balances or various levels of activity based on
       the perceived  degree of risk.  These  formulas  determine a ratio of the
       company's  regulatory  total adjusted  capital to its authorized  control
       level  risk-based  capital,  as  defined  by the  NAIC.  Companies  below
       specific  trigger points or ratios are classified  within certain levels,
       each of which requires  specified  corrective action. The NAIC levels and
       ratios are as follows:

                                              Ratio of Total Adjusted Capital to
              NAIC Required                  Authorized Control Level Risk-Based
              Regulatory Event                   Capital (Less Than or Equal to)

              Company action level               2 (or 2.5 with negative trends)
              Regulatory action level            1.5
              Authorized control level           1
              Mandatory control level             .7

       Erie Family Life has regulatory  total  adjusted  capital of $108 million
       and a ratio  of  total  adjusted  capital  to  authorized  control  level
       risk-based  capital of more than 5:1 at December 31, 1998.  The Company's
       ratios   significantly   exceed  the  minimum  NAIC  risk-based   capital
       requirements.

Life Reserves

       The Company  establishes  and  maintains  actuarial  reserves to meet its
       obligations on life insurance policies and annuities.  These reserves are
       amounts which, with additions from premiums to be received on outstanding
       policies  and with  interest  on such  reserves  compounded  annually  at
       certain  assumed  rates,  are  calculated to be sufficient to meet policy
       obligations at death or maturity in accordance with the mortality  tables
       employed when the policies are issued.

       Reserves for life  insurance  and  income-paying  annuity  future  policy
       benefits  have been computed  primarily by the net level  premium  method
       with  assumptions as to anticipated  mortality,  withdrawals,  lapses and
       investment  yields.  Deferred  annuity future policy benefit  liabilities
       have  been  established  at  accumulated  values  without  reduction  for
       surrender charges.  Reserves for universal life and investment  contracts
       are based on the contract account balance,  if future benefit payments in
       excess of the account balance are not guaranteed, or the present value of
       future benefit payments when such payments are guaranteed. Variations are
       inherent  in  such  calculations  due to the  estimates  and  assumptions
       necessary in the calculations. Interest rate assumptions for non-interest
       sensitive life insurance range from 3.5% to 4% on policies issued in 1980
       and prior years and 6% to 7.25% on policies issued in 1981 and subsequent
       years. Mortality and withdrawal assumptions are based on tables typically
       used in the industry.




                                       5
<PAGE>




       Annuities  are  subject  to  varying  interest  rates  determined  at the
       discretion  of the  Company  subject to certain  minimums.  During  1998,
       annuity  deposits  earned  interest at rates ranging from 5.00% to 6.00%.
       Management believes the fair value of annuity and universal life deposits
       approximates  the amounts  recorded in the  financial  statements,  since
       these obligations are generally subject to fluctuating interest rates.

Employees

       Services of 89 full-time  Employees are provided  through Erie  Indemnity
       Company.  All employees are salaried and 5 are officers.  These  Employee
       expenses  along  with  other  operating  expenses  are  paid by the  Erie
       Indemnity  Company  and  reimbursed  on a  monthly  basis.  None  of  the
       Employees are covered by collective bargaining agreements and the Company
       believes its Employee relations are good.

Other Data

                    The Company's Lapse Rate for 1998 was 8.8%.

                    Reinsurance Profitability - Not Applicable.

                    New Types of Insurance - Not Applicable.

                    Total  Insurance  In Force  for the last  five  years Net of
                    Reinsurance was:

                                1998 - $11,961,512,000
                                1997 - $10,754,141,000
                                1996 - $ 9,646,962,000
                                1995 - $ 8,370,940,000
                                1994 - $ 7,481,537,000


ITEM 2.  PROPERTIES

The Company owns no real property and no tangible  personal property used in the
operation of its business  except office  supplies and forms.  The Company does,
however,  own real  property for  investment  purposes as provided in Schedule I
"Summary  of  Investments  other  than  Investments  in Related  Parties."  This
property is leased to the Erie  Indemnity  Company.  Rental  income for 1998 was
$343,000. The executive and administrative offices of the Company are located in
the  headquarters  office of Erie  Insurance  Group in Erie,  Pennsylvania.  The
Company pays other members of the group an amount  determined by an arm's length
agreement  for  office  space  and  for  the use of  facilities,  equipment  and
services.


ITEM 3.  LEGAL PROCEEDINGS

The Company is not involved in any material pending legal proceedings other than
ordinary routine litigation incidental to its business.


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

There were no matters  submitted  for a vote to  shareholders  during the fourth
quarter of 1998.




                                       6
<PAGE>



                                    PART II


ITEM 5.  MARKET FOR THE COMPANY'S COMMON STOCK AND RELATED SHAREHOLDER MATTERS

Currently  there  is  no  market  on  which  the  Company's stock is traded. The
Company had 1,108 recordholders of Common Stock at December 31, 1998.

       Date Dividends Declared       Date Dividends Paid    Dividends per Share

         March 5, 1997               April 1,1997                 $  .135
         April 29, 1997              July 1, 1997                    .135
         June 17, 1997               October 1, 1997                 .135
         September 15, 1997          January 2, 1998                 .135
         February 17, 1998           April 1, 1998                   .150
         April 28, 1998              July 1, 1998                    .150
         June 15, 1998               October 1, 1998                 .150
         September 16, 1998          January 4, 1999                 .150


ITEM 6.  SELECTED FINANCIAL DATA

The  information  contained  in  "Selected  Financial  Data"  on  Page 16 of the
Company's 1998 Annual Report is incorporated herein by reference.


ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND 
         RESULTS OF OPERATION

The  information  set forth on pages 17 through 25 of the Company's  1998 Annual
Report is incorporated herein by reference.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The 1998 Financial Statements and the Company's  Independent Auditors' Report on
pages 26 through 36 of the Company's 1998 Annual Report are incorporated  herein
by  reference,  as is the  unaudited  information  set forth in the Notes to the
Financial   Statements  under  the  caption  "Quarterly  Results  of  Operations
(Unaudited)" on page 36.


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

None.




                                       7
<PAGE>



                                    PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY
<TABLE>
<CAPTION>

                                        Present Principal Position with Erie
Name and Age                            Family Life and Other Material Positions
as of 04/01/99                          Held During the Last Five Years
<S>                                     <C>

Peter B. Bartlett 3C,4,5                Director since 1996.  Partner, Brown Brothers Harriman & Co. since
       65                               1974; Director--the Company, Erie Insurance Company and Erie Indemnity
                                        Company, Attorney-in-Fact for Erie Insurance Exchange and Kennametal, Inc.

Samuel P. Black, III 2,4                Director since 1997.  President, Treasurer and Secretary, Samuel P.
       57                               Black & Associates, Inc.--insurance agency; Director--the Company, Erie Insurance Company,
                                        Flagship City Insurance Company, Erie Insurance Property & Casualty Company and Erie
                                        Indemnity Company, Attorney-in-Fact for Erie Insurance Exchange.

J. Ralph Borneman, Jr. 3,4              Director since 1992.  President and Chief Executive Officer, Body-Borneman
       60                               Associates, Inc., insurance agency.  President, Body-Borneman, Ltd. and Body-Borneman, Inc.,
                                        insurance agencies.  Director--the Company, Erie Insurance Company, Erie Indemnity Company,
                                        Attorney-in-Fact for Erie Insurance Exchange, Erie Insurance Company of New York and
                                        National Penn Bancshares.

John J. Brinling, Jr.                   Executive Vice President of the Company since December 1990.  Division
       52                               Officer 1984-present.

Robert H. Dreyer                        Senior Vice President of the Company since 1990.  Chief Actuary 1983-
       61                               Present.

Philip A. Garcia                        Executive Vice President and Chief Financial Officer of the Company,
       42                               Erie Insurance Company, Erie Indemnity Company, Attorney-in-Fact for Erie Insurance
                                        Exchange,   Flagship  City   Insurance Company,  Erie  Insurance  Property  &
                                        Casualty  Company  and Erie  Insurance Company  of  New  York  since  October
                                        1997.   Senior  Vice   President   and Controller 1993 - 1997. Vice President
                                        prior to 1993. Director--Flagship City Insurance   Company,   Erie  Insurance
                                        Property & Casualty  Company  and Erie Insurance Company of New York.




<FN>
2 Member of Audit Committee
3 Member of Executive Compensation Committee
4 Member of Nominating Committee
5 Member of Investment Committee
C Committee Chairman
</FN>
</TABLE>




                                       8
<PAGE>


<TABLE>
<CAPTION>


                                        Present Principal Position with Erie
Name and Age                            Family Life and Other Material Positions
as of 04/01/99                          Held During the Last Five Years
<S>                                     <C>

Patricia A. Goldman 2,4C                Director since 1996.  Retired; Senior Vice President for Communications,
       57                               USAir, Inc. from 1988 to 1994; Director--the Company, Erie Insurance Company, Erie Indemnity
                                        Company, Attorney-in-Fact for Erie Insurance Exchange and Crown Central Petroleum Company.

Susan Hirt Hagen1,*                     Director since 1980.  Managing Partner, Hagen, Herr & Peppin, Group
       63                               Relations Consultants since 1990; Director--the Company, Erie Insurance Company and Erie
                                        Indemnity  Company,   Attorney-in-Fact for  Erie  Insurance  Exchange,  since
                                        1980; Director--Erie Insurance Property  &  Casualty  Company,   Erie
                                        Insurance Company of New York, and Flagship City Insurance  Company since 1995.

F. William Hirt1C,*                     Director since 1967.  Chairman of the Board of the Company, Erie Insurance Company,
       73                               Erie Indemnity Company, Attorney-in-Fact for Erie Insurance Exchange, Erie Insurance
                                        Property & Casualty Company and Flagship  City  Insurance  Company since September 1993; 
                                        Chairman of the Board of Erie Insurance Company of New York since April 1994. Chairman of 
                                        the Executive Committee of the Company and the Erie Indemnity Company, Attorney-in-Fact for
                                        Erie  Insurance Exchange since November 1990; Interim President and Chief Executive Officer
                                        of   the   Company,   Erie   Indemnity Company,   Attorney-in-Fact  for  Erie Insurance  
                                        Exchange,   Erie  Insurance Company,  Erie  Insurance  Property  & Casualty Company, 
                                        Flagship City Insurance  Company and Erie  Insurance Company  of New York from  January  1,
                                        1996 to February 12, 1996; Chairman of the Board, Chief Executive Officer and Chairman of 
                                        the Executive Committee of the Company,  Erie Indemnity  Company, Attorney-in-Fact  for  
                                        Erie  Insurance Exchange  and Erie  Insurance  Company for  more   than  five  years  prior
                                        thereto;  Director--the  Company, Erie Insurance   Company,   Flagship   City Insurance    
                                        Company,   Erie  Indemnity Company,   Attorney-in-Fact  for  Erie Insurance  Exchange,   
                                        Erie  Insurance Property & Casualty  Company  and Erie Insurance Company of New York.


Edmund J. Mehl 1,2C,4                   Director since 1969.  Retired Chairman and Chief Executive Officer,
       75                               Dispatch Printing, Inc.; Director--the Company, Erie Insurance Company, Erie Indemnity
                                        Company,   Attorney-in-Fact  for  Erie Insurance   Exchange,   Flagship  City
                                        Insurance   Company,   Erie  Insurance Property & Casualty  Company  and Erie
                                        Insurance Company of New York.




<FN>
1 Member of Executive Committee
2 Member of Audit Committee
4 Member of Nominating Committee
* F. William Hirt is the brother of Susan Hirt Hagen.
C Committee Chairman
</FN>
</TABLE>



                                       9
<PAGE>


<TABLE>
<CAPTION>


                                        Present Principal Position with Erie
Name and Age                            Family Life and Other Material Positions
as of 04/01/99                          Held During the Last Five Years
<S>                                     <C>    

Stephen A. Milne 1,5                    President, Chief Executive Officer and Director of the Company, Erie
       50                               Indemnity Company, Attorney-in-Fact for Erie Insurance Exchange, and Erie
                                        Insurance  Company since  February 12, 1996.  President  and Chief  Executive
                                        Officer of the Company, Erie Insurance Company,   Erie   Indemnity   Company,
                                        Attorney-in-Fact  for  Erie  Insurance Exchange,   Flagship  City   Insurance
                                        Company,  Erie  Insurance  Property  & Casualty  Company  and Erie  Insurance
                                        Company  of  New  York   since   1996; Executive  Vice  President of the Erie
                                        Insurance   Company,   Erie  Indemnity Company,   Attorney-in-Fact  for  Erie
                                        Insurance   Exchange,   Flagship  City Insurance   Company,   Erie  Insurance
                                        Property & Casualty  Company  and Erie Insurance    Company   of   New   York
                                        1994-1996.   Owner,   Bennett-Damascus Insurance  Agency March  1991-December
                                        31, 1993; Senior Vice President-Agency Division    Erie    Insurance    Group
                                        1988-1991.   Director--Erie  Insurance Company,   Erie   Indemnity   Company,
                                        Attorney-in-Fact  for  Erie  Insurance Exchange and Erie Insurance Company of
                                        New  York,   Flagship  City  Insurance Company and Erie Insurance  Property &
                                        Casualty Company.

Timothy G. NeCastro                     Senior Vice President and Controller of the Company, Erie Insurance Company, Erie Indemnity
       38                               Company, Attorney-in-Fact for Erie Insurance Exchange, Flagship City Insurance Company, Erie
                                        Insurance Property & Casualty Company and Erie Insurance Company of New York since November
                                        1997.

John M. Petersen 1,5                    Director since 1980.  Retired; President and Chief Executive Officer of the Company, Erie
       70                               Indemnity Company, Attorney-in-Fact for Erie Insurance Exchange, Erie Insurance Company,
                                        Flagship City Insurance Company and Erie Insurance Property & Casualty Company from 1993 to
                                        1995 and Erie Insurance  Company of New York from 1994-1995; President, Treasurer and Chief
                                        Financial Officer of the Erie Indemnity Company, Attorney-in-Fact for the Erie Insurance  
                                        Exchange, Erie Insurance Company and Erie Family Life Insurance Company from November 1990,
                                        and of Flagship City Insurance Company and Erie  Insurance  Property  &  Casualty Company
                                        since 1992 and 1993, respectively, to September 1993; President, Treasurer and Chief
                                        Financial Officer of the Company and Executive Vice President, Treasurer and Chief Financial
                                        Officer of the Erie Indemnity Company, Attorney-in-Fact for the Erie Insurance Exchange and
                                        Erie Insurance Company for more than five years prior thereto; Director--the Company, Erie
                                        Insurance Company, Flagship City Insurance Company, Erie Indemnity Company, Attorney-in-Fact
                                        for Erie Insurance Exchange, Erie Insurance Property & Casualty Company, Erie Insurance
                                        Company of New York, and Spectrum Control.




<FN>
1 Member of Executive Committee
5 Member of Investment Committee
</FN>
</TABLE>




                                       10
<PAGE>


<TABLE>
<CAPTION>


                                        Present Principal Position with Erie
Name and Age                            Family Life and Other Material Positions
as of 04/01/99                          Held During the Last Five Years
<S>                                     <C>

Jan R. Van Gorder 1                     Director since 1990.  Senior Executive Vice President, Secretary and General Counseo of the
       51                               Company, Erie Indemnity Company, Attorney-in-Fact for Erie Insurance Exchange, and Erie
                                        Insurance Company since 1990 and of Flagship City Insurance  Company and Erie  Insurance
                                        Property & Casualty Company since 1992 and 1993, respectively and of Erie Insurance Company
                                        of New York since April 1994. Senior Vice President, Secretary  and General  Counsel of the
                                        Company,  Erie  Insurance  Company and Erie Indemnity Company, Attorney-in-Fact for Erie  
                                        Insurance Exchange for more than five years prior thereto; Director--the Company, Erie 
                                        Insurance Company, Flagship City Insurance Company, Erie Insurance Property  &  Casualty  
                                        Company, Erie Insurance Company of New York and Erie Indemnity Company,   Attorney-in-Fact
                                        for Erie Insurance Exchange.

Harry H. Weil 2,3,4C,5C                 Director since 1995.  Counsel, Reed, Smith, Shaw & McClay, Attorneys,
       65                               since 1998, Partner 1969 to 1997, Associate 1964 to 1969; Director--the Company, Erie
                                        Indemnity Company, Attorney-in-Fact for Erie Insurance Exchange, Erie Insurance Company and
                                        Calgon Carbon Corporation

Douglas F. Ziegler                      Senior Vice President, Treasurer and Chief Investment Officer of the
       48                               Company since October 1993.  Senior Vice President, Treasurer and Chief Investment Officer
                                        of the Erie Insurance Company, Erie Indemnity Company, Attorney-in-Fact for Erie Insurance
                                        Exchange, Flagship City Insurance Company and Erie Insurance Property & Casualty Company and
                                        Erie Insurance Company of New York.  Director--Erie Insurance Company of New York.





<FN>
1 Member of Executive Committee
2 Member of Audit Committee
3 Member of Executive Compensation Committee
4 Member of Nominating Committee
5 Member of Investment Committee
C Committee Chairman
</FN>
</TABLE>




                                       11
<PAGE>

ITEM 11.  EXECUTIVE COMPENSATION

Summary Compensation Table

The  Company is a member of an  insurance  holding  company  system  pursuant to
Pennsylvania   law  under  which  insurance   companies  are  required  to  have
nominating,  audit and  executive  compensation  committees  composed  solely of
directors who are not officers,  employees or  controlling  shareholders  of the
Company or any entity controlling the Company.  Insurance  companies can satisfy
this  requirement  if the  insurance  company is  controlled  by an insurer or a
publicly held corporation that has committees that comply with this requirement.
Erie  Indemnity  Company,  holder of 21.6% of the Company's  stock  directly and
52.2% of the Company's stock as  attorney-in-fact  for Erie Insurance  Exchange,
has committees which meet these requirements.

The following table sets forth the compensation  paid by the Company during each
of the three fiscal years ended December 31, 1998,  1997, and 1996, to the Chief
Executive  Officer of the  Company  and the four other most  highly  compensated
executive  officers of the  Company  during  1998 for  services  rendered in all
capacities to the Company,  Erie Indemnity Company, Erie Insurance Exchange (the
"Exchange") and their subsidiaries and affiliates.


                                     Annual Compensation                        

Name and                                           Other Annual     All Other
Principal Position      Year  Salary    Bonus(1)  Compensation   Compensation(2)

Stephen A. Milne        1998  $587,892  $437,391     $2,216           $66,051
President and Chief     1997   539,462   174,697      1,014            66,219
Executive Officer       1996   467,305    39,351      1,014            26,020

Jan R. Van Gorder       1998  $321,032  $143,511     $2,268           $27,887
Senior Executive Vice   1997   321,032   103,469      2,268            26,263
President, Secretary    1996   312,555    25,433      1,014            26,431
& General Counsel

John J. Brinling,       1998  $224,686  $103,143     $2,268           $25,731
Jr., Executive          1997   214,395    68,733      2,268            27,209
Vice President of       1996   202,126    34,652        946            24,098
EFL

Philip A. Garcia        1998  $224,040   $97,910       $510           $20,677
Executive Vice          1997   160,703    58,744        383             4,470
President & Chief       1996   142,255     9,039        332             3,966
Financial Officer

Douglas F. Ziegler      1998  $186,880   $77,753       $923            $5,153
Senior Vice             1997   160,847    53,941        784             4,643
President, Treasurer    1996   143,184     4,953        732             4,393
& Chief Investment
Officer


(1)    The amounts  indicated in the bonus column above represent amounts earned
       by the named executives  during 1998 under the Company's Annual Incentive
       Plan.  The  purpose of the Annual  Incentive  Plan is to promote the best
       interests of the Erie  Insurance  Exchange  while  enhancing  shareholder
       value  of  the  Company  by  basing  a  portion  of  selected  employees'
       compensation  on the  performance  of  such  employee  and  the  Company.
       Performance  measures  are  established  by  the  Executive  Compensation
       Committee  based on the  attainment of individual  performance  goals and
       Company's  financial goals compared to a selected peer group. The amounts
       indicated also include minor perquisites to the named executive officers.
       In 1998, these amounts were $11,323,  $11,095,  $11,288,  $5,550 and $450
       for  Messrs.   Milne,  Van  Gorder,   Brinling,   Garcia,   and  Ziegler,
       respectively.

(2)    Amounts indicated in the Annual  Compensation column include the premiums
       for group life insurance  policies and supplemental  group life insurance
       policies for the named executive officers.

(3)    Amounts shown include matching contributions made by the Company pursuant
       to the Company's  Employee Savings Plan,  premiums paid by the Company on
       behalf  of the  named  individuals  on the split  dollar  plan  insurance
       policies and  miscellaneous  expense  reimbursements.  For the year 1998,
       contributions  made to the  Employee  Savings  Plan  amounted to $15,507,
       $10,391,  $7,911,  $6,559,  and $5,153,  on behalf of Messrs.  Milne, Van
       Gorder, Brinling,  Garcia and Ziegler,  respectively.  For the year 1997,
       contributions  made to the  Employee  Savings  Plan  amounted to $12,194,
       $8,676,  $6,432,  $4,470,  and  $4,643 on behalf of  Messrs.  Milne,  Van
       Gorder, Brinling,  Garcia and Ziegler,  respectively.  For the year 1996,
       contributions  made to the  Employee  Savings  Plan  amounted to $11,729,
       $8,689,  $6,026,  $3,966,  and  $4,393 on behalf of  Messrs.  Milne,  Van


                                       12
<PAGE>



       Gorder, Brinling, Garcia and Ziegler, respectively.  Premiums paid during
       1998 for split  dollar life  insurance  policies for Messrs.  Milne,  Van
       Gorder,  Brinling,  Garcia and  Ziegler,  respectively,  were as follows:
       $50,544,  $17,496,  $17,820,  $14,118 and $-0-. Premiums paid during 1997
       for split dollar life insurance  policies for Messrs.  Milne, Van Gorder,
       Brinling,  Garcia and Zeigler,  respectively,  were as follows:  $51,531,
       $17,587,  $17,700,  $-0- and $-0-.  Premiums  paid  during 1996 for split
       dollar life insurance policies for Messrs.  Milne, Van Gorder,  Brinling,
       Garcia and  Ziegler,  respectively,  were as follows:  $14,291,  $17,742,
       $18,072,  $-0- and $-0-.  The Company is entitled to recover the premiums
       from any proceeds paid on such split dollar life  insurance  policies and
       has  retained a  collateral  interest in each policy to the extent of the
       premiums  paid with  respect  to such  policies.  For the year  1998,  no
       miscellaneous expense reimbursements were incurred for Messrs. Milne, Van
       Gorder, Brinling,  Garcia and Ziegler,  respectively.  For the year 1997,
       miscellaneous expenses  reimbursements  amounted to $2,494, $-0-, $3,077,
       $-0- and  $-0- for  Messrs.  Milne,  Van  Gorder,  Brinling,  Garcia  and
       Ziegler,  respectively. For the year 1996, no miscellaneous expenses were
       incurred for Messrs.  Milne,  Van Gorder,  Brinling,  Garcia and Ziegler,
       respectively.


Agreements with Executive Officers

Upon the recommendation of the Executive Compensation Committee of the Company's
Board of Directors,  the Company entered into employment  agreements in December
1997 with the following four senior executive  officers of the Company:  John J.
Brinling,  Jr.,  Executive  Vice  President  of the  Company;  Stephen A. Milne,
President  and  Chief  Executive  Officer  of the  Company;  Philip  A.  Garcia,
Executive Vice President and Chief Financial Officer of the Company,  and Jan R.
Van Gorder,  Senior  Executive Vice President,  Secretary and General Counsel of
the Company.  At a meeting of the Board of Directors  held on March 9, 1999, the
Board of Directors  extended  the term of each  executive  officer's  employment
agreement for one year. The employment  agreements have the following  principal
terms:

(a)      A four-year term for Mr. Milne,  expiring in December 2002, and for the
         other executives a two-year term expiring in December 2000,  unless the
         agreement is theretofore  terminated in accordance with its terms, with
         or without  cause,  or due to the disability or death of the officer or
         notice of  non-renewal is given by the Company or the executive 30 days
         before any anniversary date;

(b)      A minimum annual base salary at least equal to the  executive's  annual
         base salary at the time the agreement was executed, subject to periodic
         review to reflect the  executive's  performance  and  responsibilities,
         competitive compensation levels and the impact of inflation;

(c)      The  eligibility  of  the  executive  under  the  Company's   incentive
         compensation programs and employee benefit plans;

(d)      The  establishment  of  the  terms  and  conditions  upon  which  the
         executive's  employment  may  be  terminated by  the  Company  and  the
         compensation of the executive  in such  circumstances.  The  agreements
         provide generally,  among other things,  that if the  employment  of an
         executive is terminated  without Cause (as  defined  in the  agreement)
         by the  Company  or by the executive for Good  Reason  (as  defined  in
         the  agreement )  then  the  executive  shall be  entitled to  receive:
        (i) an amount  equal to the sum of three times the  executive's  highest
         annual  base  salary  during  the preceding  three years plus an amount
         equal to three times the total of the executive's highest award  during
         the  preceding  three years under the  Company's Annual Incentive Plan;
        (ii) any award or other  compensation to which the executive is entitled
         under  the   Company's   Long-Term   Incentive Plan;  (iii)  continuing
         participation in any employee benefit plans for a period of three years
         following  termination  to the extent the executive and his  dependents
         were  eligible  to  participate  in  such  programs  immediately  prior
         to the executive's   termination;   and  (iv)  immediate   vesting  and
         nonforfeitability of accrued benefits under the Company's  Supplemental
         Retirement  Plan  for  Certain  Members  of  the Erie  Insurance  Group
         Retirement  Plan  for  Employees  ("Supplemental  Employee   Retirement
         Plan");

(e)      Provisions  relating  to confidentiality and nondisclosure following an
         executive's termination; and

(f)      An  agreement  by the  executive  not to compete with the Company for a
         period of one year following his  termination,  unless his  termination
         was without Cause.



                                       13
<PAGE>



Stock Options and Stock Appreciation Rights

The Company does not have a stock option plan, nor has it ever granted any stock
option or stock  appreciation  right to any of the persons  named in the Summary
Compensation Table.

Long-Term Incentive Plan

The  Company has  established  a  Long-Term  Incentive  Plan that is designed to
enhance the growth and  profitability  of the Company by providing the incentive
of long-term  rewards to key  employees  who are capable of having a significant
impact on the  performance  of the Company;  to attract and retain  employees of
outstanding  competence  and ability and to further  align the interests of such
employees with those of the  shareholders of the Company.  The Plan was approved
by shareholders in 1997 as a performance-based  plan under the Code. Each of the
named  executives  has been  granted  awards of phantom  share  units  under the
Company's  Long-Term  Incentive  Plan based upon a target award  calculated as a
percentage of the executive's base salary.  The total value of any phantom share
units will be  determined  at the end of the  performance  period based upon the
growth in the Company's retained earnings.  Each executive will then be entitled
to  receive  restricted  shares  of Class A Common  Stock of the Erie  Indemnity
Company  equal to the dollar value of the phantom  share units at the end of the
performance  period.  The vesting  period for the  restricted  shares of Class A
Common  Stock  issued  to each  executive  is three  years  after the end of the
performance period. If an executive ceases to be an employee prior to the end of
the performance  period, the executive forfeits all phantom share units awarded.
If an executive ceases to be an employee prior to the end of the vesting period,
the executive forfeits all unvested  restricted shares previously  granted.  The
following  table sets forth target awards  granted to the Company's five highest
paid executive  officers in 1998 for the three-year  performance  period of 1998
through 2000 and for target awards  granted to the  Company's  five highest paid
executive officers in 1997 for the three-year performance period of 1997 through
1999.

<TABLE>
<CAPTION>

                            LONG TERM INCENTIVE PLAN     
                           AWARDS IN LAST FISCAL YEAR
- ------------------------------------------------------------------------------------------------------------------------------------
Name              Number of Shares,                   Performance                          Estimated Future Payouts
                      Units or Other                or Other Period                            Under Non-Stock
                          Rights (#)               Until Maturation                            Price-Based Plans
                                                        or Payout
- ------------------------------------------------------------------------------------------------------------------------------------
                  Phantom Share Units                                  Threshold          Target          Maximum
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                          <C>                      <C>                  <C>            <C>               <C>

Milne, S.                    45,839                   1997-1999            -0-            $188,812          (1)
                             76,757                   1998-2000            -0-            $377,623          (1) 

Van Gorder, J.               27,279                   1997-1999            -0-            $112,361          (1)
                             22,839                   1998-2000            -0-            $112,361          (1)

Brinling, J.                 18,218                   1997-1999            -0-            $ 75,038          (1)
                             15,253                   1998-2000            -0-            $ 75,038          (1)

Garcia, P.                   12,719                   1997-1999            -0-            $ 52,390          (1)
                             14,243                   1998-2000            -0-            $ 70,070          (1)

Ziegler, D.                  13,438                   1997-1999            -0-            $ 55,350          (1) 
                             12,948                   1998-2000            -0-            $ 63,701          (1)
</TABLE>

 (1)     There  is no  maximum  payout  limitation  for a  specific  performance
         period.  However,  the maximum value of phantom share units that may be
         earned by any named executive in any year shall not exceed $500,000.





                                       14
<PAGE>




Pension Plan

The following table sets forth the estimated total annual benefits  payable upon
retirement  at age 65  under  the  Erie  Insurance  Group  Retirement  Plan  for
Employees and the Supplemental Employee Retirement Plan (the "Retirement
Plans").

                              PENSION PLAN TABLE

                                            Years of Service                    
Remuneration             15           20          25          30          35 
- ------------------------------------------------------------------------------
$  150,000          $  45,000   $   60,000   $  75,000   $  90,000   $  90,000
   200,000             60,000       80,000     100,000     120,000     120,000
   250,000             75,000      100,000     125,000     150,000     150,000
   300,000             90,000      120,000     150,000     180,000     180,000
   350,000            105,000      140,000     175,000     210,000     210,000
   400,000            120,000      160,000     200,000     240,000     240,000
   450,000            135,000      180,000     225,000     270,000     270,000
   500,000            150,000      200,000     250,000     300,000     300,000
   550,000            165,000      220,000     275,000     330,000     330,000
   600,000            180,000      240,000     300,000     360,000     360,000
   650,000            195,000      260,000     325,000     390,000     390,000
   700,000            210,000      280,000     350,000     420,000     420,000
   750,000            225,000      300,000     375,000     450,000     450,000

The compensation  covered by the Retirement Plans is the base salary reported in
the Summary Compensation Table.

Under  the  Retirement  Plans,  credited years of service is capped at 30 years.
Credited  years  of  service  for  each of the  individuals named in the Summary
Compensation Table is as follows: Stephen A. Milne - 22 years, Jan R. Van Gorder
- - 18 years,  John J. Brinling, Jr. - 30  years,  Philip A. Garcia - 18 years and
Douglas F. Ziegler - 10 years.

The benefits under  Retirement  Plans are computed on the basis of straight-life
annuity amounts and a life annuity with a ten-year certain benefit. The benefits
listed in the  Pension  Plan  Table are not  subject  to  deduction  for  Social
Security or other offset  amounts.  The  information in the foregoing table does
not reflect certain limitations imposed by the Code. Beginning in 1994, the Code
prohibits  the  inclusion of earnings in excess of $150,000  per year  (adjusted
periodically  for cost of living  increases)  in the  average  earnings  used to
calculate  benefits.  The Code also limits the maximum annual pension (currently
$130,000,  but adjusted  periodically for cost of living  increases) that can be
paid to each eligible  employee.  A Supplemental  Employee  Retirement  Plan for
senior management is in effect which provides benefits in excess of the earnings
limitations imposed by the Code similar to those provided to all other full time
employees as if the  Code  limitations  were not in effect. Those  benefits  are
incorporated into the Pension Plan Table.

Director Compensation

The annual retainer for the directors of all members of the Group, including the
Company,  is $25,000,  plus $1,500 for each meeting attended and $1,500 for each
committee meeting attended plus an additional $2,000 per year for each committee
chairperson.  In addition,  all  directors  are  reimbursed  for their  expenses
incurred in attending  meetings.  Officers of the Company who serve as directors
are not compensated for attendance at meetings of the Board of Directors and its
committees. The total amount allocated to the Company for directors fees in 1998
was $78,437.  Director  Petersen  also is  compensated  pursuant to a consulting
arrangement as disclosed in Item 13.






                                       15
<PAGE>
Compensation Committee Interlocks and Insider Participation

The Executive  Compensation  Committee  (the  "Compensation  Committee")  of the
Company  presently  consists  of Peter B. Bartlett, Chairman, J. Ralph Borneman,
Jr. and Harry H. Weil.  No member of the  Compensation Committee is a  former or
current  officer  or  employee  of  the  Company  or  any  of  its  affiliates*.
Furthermore, no  executive  officer  of  the  Company  serves  as  a member of a
compensation committee of another entity, one of whose executive officers serves
on the  Compensation  Committee, or as a  director  of the Company, nor does any
executive officer of  the  Company serve as a director of another entity, one of
whose executive officers serves on the Compensation Committee.   Mr. Borneman is
the President and a  principal shareholder  of  Body-Borneman  Associates, Inc.,
Body-Borneman,  Inc.  and  Body-Borneman, Ltd.,  all  of  which  are independent
insurance  agencies representing a number of insurers, including the Company and
its insurance affiliates.
- ------------------------
 
  * -  J. Ralph Borneman, Jr.  is an officer and a principal shareholder of the
insurance agencies named herein which receive commissions in the ordinary course
of business from the  Company. Mr. Borneman  does  not  qualify  as  an  outside
director  for  purposes  of  approving   performance-based  incentive  plans  as
qualified  under  section  162(m) of  the Code. Mr. Borneman has recused himself
from voting on such plans as a member of the Compensation Committee.

- ------------------------
Report of the Executive Compensation Committee of the Company

The Compensation Committee is charged with the duty of recommending to the Board
of Directors the  compensation of the three highest paid officers of the Company
and  such  other   officers  as  are  determined  by  the  Board  of  Directors;
recommending  to the  Board  of  Directors  all  forms  of  bonus  compensation,
including incentive  programs,  that would be appropriate for the Company and to
undertake such other  responsibilities  as may be delegated to the  Compensation
Committee by the Board of Directors.  The Board of Directors has  authorized the
Compensation  Committee  to consider the  compensation  of the four highest paid
officers,  including the Chief Executive Officer. The Compensation  Committee is
currently  composed of three  directors who are not officers or employees of the
Company or any of its affiliates.  The purpose of the Compensation  Committee is
to determine the level and  composition  of  compensation  that is sufficient to
attract and retain top quality executives for the Company.

The  objectives of the Company's  executive  compensation  practices are to: (1)
attract,  reward and retain key executive  talent and (2) to motivate  executive
officers to perform to the best of their abilities and to achieve short-term and
long-term  corporate  objectives  that will  contribute  to the overall  goal of
enhancing shareholder value and policyholder security. To that end, compensation
comparisons  are  made to  benchmark  positions  at other  insurers  in terms of
compensation levels and composition of the total compensation mix.

Under Section  162(m) of the Code,  the Company is not allowed a federal  income
tax deduction for  compensation,  under certain  circumstances,  paid to certain
executive  officers to the extent that such compensation  exceeds $1 million per
officer in any fiscal year. No officer of the Company has received  compensation
in excess of $1 million in any fiscal year to date with the exception of Stephen
A. Milne,  President and Chief  Executive  Officer of the Company,  in 1998. The
Compensation  Committee  may  consider  adopting  policies  with respect to this
limitation on deductibility when appropriate.

The Compensation  Committee  reviewed the salary ranges and base salaries of the
four highest paid executives,  including the Chief Executive  Officer,  in 1998.
The Compensation  Committee has position  descriptions for the four highest paid
executives of the Company,  including the Chief Executive Officer,  which define
the responsibilities and duties of each position. The position descriptions also
delineate the functional  areas of  accountability  and the  qualifications  and
skills required to perform such  responsibilities  and duties.  The Compensation
Committee then reviews the salary ranges for the Chief Executive Officer and the
other three  highest paid  executives,  comparing the ranges to third party data
compiled for similar  positions  with other property and casualty  insurers.  In
reviewing the salary ranges for the four highest paid executives,  including the
Chief  Executive  Officer,   the  Compensation   Committee  references  Sibson's
Management  Compensation  Survey published  annually by Sibson & Company,  Inc.,
which summarizes  compensation data for more than 100 insurance  companies.  The
data is reported by position,  company asset size and premium volume. The unique
aspects of each  position,  its duties and  responsibilities,  the effect on the
performance  of the  Company,  the number of employees  supervised  directly and
other  criteria  are  also   considered  in  setting  the  base  salaries.   The
Compensation  Committee  also  consulted  data  obtained from Towers  Perrin,  a
nationally  recognized  consulting firm with specific expertise in the insurance
industry, to make recommendations regarding executive compensation.

The  level  of  compensation  for each  executive  reflects  his or her  skills,
experience and job performance.  Normally, base salary will not be less than the
minimum for the salary range  established  for each position.  Executives with a
broader range of skills,  experience and consistently  high performance with the
Company may receive  compensation  above the midpoint for the established salary
range.

                                       16
<PAGE>



Compensation  for the Chief  Executive  Officer  consists  primarily  of salary,
annual incentive and long-term  incentive  payments and minor  perquisites which
amount to less than 10% of the Chief Executive  Officer's  salary and bonus. The
Board of Directors  approved  adoption of an annual incentive plan and long-term
incentive  plan for  senior  executives  of the  Company as  recommended  by the
Executive  Committee  at its  meeting of March 11, 1997 (the  "Annual  Incentive
Plan" and the  "Long-Term  Incentive  Plan,"  respectively).  The purpose of the
Annual  Incentive  Plan is to promote the best  interests  of the Company  while
enhancing  shareholder  value of the Company and to promote  the  attainment  of
significant  business  objectives  for the  Company  by basing a portion  of the
executives'   compensation   on  the  attainment  of  both  premium  growth  and
underwriting  profitability  goals.  The annual incentive awards will be paid in
cash only.

Annual  Incentive  Plan target award  levels,  expressed as a percentage of base
salary, are established annually by the Compensation  Committee.  Payments under
the Annual  Incentive  Plan are based on a combination  of individual  executive
performance and the Company's performance.

The Long-Term  Incentive  Plan,  which was approved by shareholders on April 29,
1997,  for purposes of  qualifying  the plan as a  performance-based  plan under
Section 162(m) of the Code, is designed to maximize  returns to  shareholders by
linking  executive  compensation  to the overall  profitability  of the Company.
Target award amounts,  expressed as a percentage of base salary,  are determined
by comparisons to peer companies and approved by the Compensation Committee.

Performance  factors  applicable  to the Company,  such as property and casualty
insurance  loss  ratios,   investment   portfolio   returns,   overall   Company
profitability,  as well as other factors are  considered in evaluating the Chief
Executive  Officer's  performance.  Such performance  factors were considered in
approving Mr.  Milne's 1998  compensation.  Compensation  of the next three most
highly compensated  individuals is determined by the Compensation  Committee and
is based upon the factors and processes  enumerated,  i.e., a determination of a
salary range based upon market data and evaluation of the executive with respect
to the  executive's  job  description  and his or her position within the salary
range.

Compensation  of the next highest paid  executives  (other than the four highest
paid executives) is based upon the Company's  established standard  compensation
policies and is not determined by the Compensation Committee.

The Company's Executive Compensation Committee:

                Peter B. Bartlett, Chairman
                J. Ralph Borneman, Jr.
                Harry H. Weil





                                       17
<PAGE>




ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

As of 2/28/99

(a)
    Name & Address                      Shares
       of Beneficial                 Beneficially                  Percent of
           Owner                        Owned                         Class   

  Erie Indemnity Company            2,043,900(1)                    21.6%(1)
  100 Erie Insurance Place              Direct
  Erie, PA  16530

  Erie Insurance Exchange           4,932,900(1)                    52.2%(1)
  100 Erie Insurance Place              Direct
  Erie, PA  16530

(b) Shares  beneficially  owned  directly or  indirectly  by all  Directors  and
Officers:

    Name & Address                        Shares
      of Beneficial                    Beneficially                Percent of
          Owner                           Owned                      Class   


  Samuel P. Black, III                      132,397                  1.40%
  1091 Dutch Road
  Fairview, PA  16415

  J. Ralph Borneman                           1,536                   .02%
  160 N. Funk Road
  Boyertown, PA  19512

  Patricia A. Goldman                           100                    --
  30261/2Q Street, NW
  Washington, DC 20007

  Susan Hirt Hagen                          154,782                  1.64%
  5727 Grubb Rd.
  Erie, PA  16506

  F. William Hirt                           167,034                  1.77%
  3270 Kingston Court
  Erie, PA  16506

  Edmund J. Mehl                             12,150                   .13%
  504 Frontier Dr.
  Erie, PA  16505

  Stephen A. Milne                              200                    --
  100 Culbertson Drive
  Lake City, PA 16423




                                       18
<PAGE>




 (b) Shares  beneficially  owned  directly or  indirectly  by all  Directors and
Officers:

  Name & Address                          Shares
     of Beneficial                     Beneficially                Percent of
           Owner                         Owned                       Class   

  John M. Petersen                             92,141                 .98%
  124 Voyageur Dr.
  Erie, PA  16505

  Jan R. Van Gorder                                75                  --
  6796 Manchester Beach Road
  Fairview, PA  16415

  Harry H. Weil                                   100                  --
  7 Foxwood Drive
  Pittsburgh, PA   15238

  John J. Brinling, Jr.                         1,260                 .01%
  1522 Sumner Drive
  Erie, PA  16505

  Robert H. Dreyer                                600                 .01%
  465 Hawthorne Trace
  Fairview, PA  16415

  Philip Alan Garcia                            1,275                 .01%
  786 Stockbridge Drive
  Erie, PA  16505

 
  Douglas F. Ziegler                              570                  --
  378 Ridgeview Drive
  Erie, PA  16505

  Officers and directors
  as a group (16 persons)                     564,220(2)             5.97%(2)

      (1)The  Exchange is a  reciprocal  insurance  exchange  controlled  by its
         subscribers, each of whom has designated Erie Indemnity Company as such
         subscriber's  attorney-in-fact  for certain  purposes,  including  Erie
         Indemnity's holding of Common Stock of the Company.  There are two H.O.
         Hirt  Trusts,  one for the benefit of F.  William  Hirt and one for the
         benefit of Susan Hirt Hagen. Each of the H.O. Hirt Trusts is the record
         owner  of  1,170  shares  of Class B Common  Stock,  or  38.11%  of the
         outstanding  shares of the Company's Class B Common Stock. The trustees
         of the H.O.  Hirt  Trusts  are F.  William  Hirt,  Susan Hirt Hagen and
         Banker's  Trust Company of New York. Mr. Hirt and Mrs.  Hagen,  who are
         brother and sister,  are each the  beneficial  owner of 1,170 shares of
         Class B Common Stock held by the H.O. Hirt Trusts.  An additional 13.4%
         of the Erie  Indemnity  Company voting stock is  beneficially  owned by
         Samuel P. Black, III.

     (2) Includes direct and indirect  beneficial  ownership and shares owned by
         and with spouses.

(c) There are no contractual  arrangements known to the Company which may result
in a change in  control  of the  Company.  





                                       19
<PAGE>



ITEM 13.  CERTAIN  RELATIONSHIPS  AND RELATED TRANSACTIONS

     Directors  Borneman and Black are officers and  principal  shareholders  of
     insurance  agencies  which receive  insurance  commissions  in the ordinary
     course of business  from Erie Family Life and its  affiliates in accordance
     with the companies'  standard  commission  schedules and agents' contracts.
     Such  payments  made in 1998 to the  agencies  for  commissions  written on
     insurance policies from the property and casualty  affiliated  insurers and
     Erie Family Life Insurance  Company amounted to $2,843,333 and $541,307 for
     the  Borneman  and the Black  insurance  agencies,  respectively.  Of these
     amounts,  the  Company  paid  commissions  of  $121,310  and $33,437 to the
     Borneman and the Black insurance agencies, respectively.

     Director Borneman, in his capacity as an insurance agent, placed a worker's
     compensation  insurance  policy  covering  employees  of the  Company  with
     Fireman's Fund Insurance  Company.  Although director Borneman has received
     no compensation to date in connection with the placement of that policy, in
     the future he may be entitled to receive a commission  from  Fireman's Fund
     in accordance  with  Fireman's  Fund's  standard  commission  schedules and
     agents' contracts for placing that insurance policy.

     Director  Mehl is the  retired  Chairman  and Chief  Executive  Officer  of
     Dispatch  Printing,  Inc., a company owned by his family members.  Payments
     for printing  services  provided to the  Company,  and its  affiliates,  by
     Dispatch Printing, Inc. amounted to $99,293 in 1998.

     John M.  Petersen,  a director  and former  President  and Chief  Executive
     Officer,  and previous Chief Investment Officer of the Erie Insurance Group
     of  Companies,  who retired as an  employee of the Company on December  31,
     1995,  entered into a  consulting  arrangement  with the Company  effective
     January 2, 1996.  Under the terms of the  arrangement,  the Company engaged
     Mr.  Petersen as a consultant  to furnish the Company,  the Erie  Insurance
     Exchange, and Erie Indemnity Company and its pension trust, with investment
     services  with  respect  to  their   investments  in  common   stocks.   As
     compensation  for  services  rendered  by Mr.  Petersen,  a fee of .15 of 1
     percent,  on an  annualized  basis,  of the total fair market  value of the
     common stocks under management,  is paid to Mr. Petersen.  The Company also
     pays for all necessary and reasonable  expenses  related to Mr.  Petersen's
     consulting services performed under this arrangement. The compensation paid
     to Mr.  Petersen under this  arrangement  in 1998 by the Company,  the Erie
     Insurance Exchange,  the Erie Indemnity Company,  and the pension trust was
     $60,707, $3,230,854, $120,797 and $107,687, respectively.

     Director  Bartlett is a partner of Brown  Brothers  Harriman & Co.  ("Brown
     Brothers").   During  1998,  the  Company  and  its   affiliates   invested
     approximately  $16,609,958 in various limited partnerships,  of which Brown
     Brothers  through its Corporate  Finance  Division is the general  partner,
     and, as the general partner,  was paid management fees by Partnerships,  of
     which $429,113 was the combined amount  allocable to the Company,  the Erie
     Insurance Exchange and the Erie Indemnity Company, based upon their limited
     partnership  interests.  Director Bartlett has not and will not receive any
     compensation from Brown Brothers with respect to any income earned by Brown
     Brothers or its  Corporate  Finance  Division  from the  management  of the
     investments by the Company and its affiliates in such limited partnerships.





                                       20
<PAGE>




                                      PART IV


ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)       (1) The following  financial  statements of the Company and the report
          of independent certified public accountants are incorporated herein by
          reference  to pages 26 through 36 in the  Company's  annual  report to
          shareholders for the year ended December 31, 1998.

               Independent Auditors' Report
               Statements  of  Financial  Position - December  31, 1998 and 1997
               Statements of Operations  for the years ended  December 31, 1998,
                 1997  and 1996  
               Statements of Cash Flows for the years ended December  31, 1998,
                 1997 and 1996 
               Statements of Shareholders' Equity for the years ended 
                 December 31, 1998, 1997 and 1996 
               Notes to Financial Statements

      (2) The  following  financial  statement  schedules  are  included in this
          report on FORM 10-K:

                                                                           Page

               Independent Auditors' Report on Schedules                    24

               Schedule I - Summary of Investments other than
               Investments in Related Parties                               25

               Schedule III - Supplementary Insurance Information           26

               Schedule IV - Reinsurance                                    27

          All other  schedules  for which  provision  is made in the  applicable
          accounting  regulation of the Securities  and Exchange  Commission are
          not required under the related  instructions or are inapplicable,  and
          therefore, have been omitted.





                                       21
<PAGE>




      (3) Exhibits:

          Exhibit
          Number        Description of Exhibit

             3.1        Amended and Restated By-laws of Registrant

            10.1*       1997 Annual Incentive Plan of Erie Indemnity Company

            10.2*       Erie Indemnity Company Long-Term Incentive Plan

            10.3*       Employment Agreement dated December 16, 1997 by and 
                        between Erie Indemnity Company and Stephen A. Milne

            10.4*       Employment Agreement dated December 16, 1997 by and 
                        between Erie Indemnity Company and Jan R. Van Gorder

            10.5*       Employment Agreement dated December 16, 1997 by and 
                        between Erie Indemnity Company and Philip A. Garcia

            10.6*       Employment Agreement dated December 16, 1997 by and 
                        between Erie Indemnity Company and John J. Brinling, Jr.

            13          1998 Annual Report to Security Holders.  Reference is 
                        made to the Annual Report furnished to the Commission,
                        herewith.
            
            27          Financial Data Schedule
- ---------------------------

*         Such exhibit is  incorporated  by reference to the like titled exhibit
          in the  Registrant's  Form  10-K  Annual  Report  for the  year  ended
          December  31,  1997 that was filed  with the  Commission  on March 11,
          1998.

          All exhibits for which provision is made in the applicable  accounting
          regulations of the Securities and Exchange Commission are not required
          under the related  instructions  or are  inapplicable,  and therefore,
          have been omitted.

(b) No reports on Form 8-K have been filed or were  required to be filed  during
the fourth quarter ended December 31, 1998.





                                       22
<PAGE>




                                  SIGNATURES

Pursuant to the requirements of Section 15(d) of the Securities  Exchange Act of
1934,  the Company has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

Date:  March 9, 1999     ERIE FAMILY LIFE INSURANCE COMPANY
                                  (Registrant)


                              Principal Officers


                             /s/ Stephen A. Milne                               
                      Stephen A. Milne, President and CEO


                             /s/ Jan R. Van Gorder                              
   Jan R. Van Gorder, Executive Vice President, Secretary & General Counsel


                             /s/ Philip A. Garcia                               
              Philip A. Garcia, Executive Vice President & CFO


                             /s/ Timothy G. NeCastro                            
             Timothy G. NeCastro, Senior Vice President & Controller


                                Board of Directors


/s/ Peter B. Bartlett                                                           
  Peter B. Bartlett                                          Edmund J. Mehl

/s/ Samuel P. Black, III                                   /s/ Stephen A. Milne 
  Samuel P. Black, III                                       Stephen A. Milne

/s/ J. Ralph Borneman                                      /s/ John M. Petersen 
  J. Ralph Borneman                                          John M. Petersen

/s/ Patricia A. Goldman                                    /s/ Jan R. Van Gorder
  Patricia A. Goldman                                        Jan R. Van Gorder

  Susan Hirt Hagen                                         /s/ Harry H. Weil    
                                                             Harry H. Weil
/s/ F. William Hirt                                  
  F. William Hirt




                                       23
<PAGE>




                      INDEPENDENT AUDITORS' REPORT                            


To The Board of Directors and Shareholders
Erie Family Life Insurance Company

We have  audited  the  statements  of  financial  position  of Erie  Family Life
Insurance  Company  (Company)  as of December  31, 1998 and 1997 and the related
statements of  operations,  shareholders'  equity and cash flows for each of the
three years in the period  ended  December  31,  1998,  as contained in the 1998
annual report,  incorporated  by reference in the annual report on Form 10-K for
the year ended December 31, 1998. In connection with our audits of the financial
statements, we also have audited the financial statement schedules, as listed in
the  accompanying  index.  These  financial  statements and financial  statement
schedules are the responsibility of the Company's management. Our responsibility
is to express an opinion on these financial  statements and financial  statement
schedules based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of Erie Family Life  Insurance
Company as of December 31, 1998 and 1997,  and the results of its operations and
its cash flows for each of the three years in the period ended December 31, 1998
in  conformity  with  generally  accepted  accounting  principles.  Also  in our
opinion, the related financial statement schedules,  when considered in relation
to the basic  financial  statements  taken as a whole,  present  fairly,  in all
material respects, the information set forth therein.



/s/ Brown Schwab Bergquist & Co.





Erie, Pennsylvania
February 16, 1999

 

                                       24
<PAGE>





SCHEDULE I - SUMMARY OF INVESTMENTS OTHER THAN INVESTMENTS IN RELATED PARTIES
<TABLE>
<CAPTION>


                                                            December 31, 1998

                                                                   Cost or                                      Amount at which
                                                                  Amortized                 Market                Shown in the
Type of Investment                                                  Cost                    Value                Balance Sheet
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>                      <C>                     <C>

Fixed Maturities Available-for-sale

U. S. Treasuries                                         $              4,406,278 $             5,179,278 $              5,179,278
U. S. Government Agency                                                16,025,013              16,584,434               16,584,434
States & Political Subdivisions                                         2,056,746               2,163,346                2,163,346
Special Revenue                                                        11,064,596              11,847,457               11,847,457
Public Utilities                                                       70,265,181              73,540,979               73,540,979
U. S. Banks, Trusts, and Insurance Companies                          113,542,943             120,988,299              120,988,299
U. S. Industrial and Miscellaneous                                    331,431,877             347,249,132              347,249,132
Foreign Governments - Agency                                            2,989,533               2,681,700                2,681,700
Foreign Industrial and Miscellaneous                                   24,692,963              25,288,612               25,288,612
- -----------------------------------------------------------------------------------------------------------------------------------
      Total Fixed Maturities available-for-sale          $            576,475,130 $           605,523,237 $            605,523,237
- -----------------------------------------------------------------------------------------------------------------------------------

Equity Securities

Common Stock
U. S. Banks, Trusts and Insurance Companies              $              7,254,301 $            11,605,477 $             11,605,477
U. S. Industrial and Miscellaneous                                     40,574,024              45,710,001               45,710,001

Non-Redeemable Preferred Stocks:
Public Utilities                                                        4,000,000               4,040,000                4,040,000
U. S. Banks, Trusts and Insurance Companies                            43,056,959              44,769,972               44,769,972
U. S. Industrial and Miscellaneous                                     12,951,292              12,638,260               12,638,260
Foreign Banks, Trusts, and Insurance Companies                         12,873,364              12,930,000               12,930,000
Foreign Industrial and Miscellaneous                                    3,900,000               4,100,000                4,100,000
- -----------------------------------------------------------------------------------------------------------------------------------
Total Equity Securities                                  $            124,609,940 $           135,793,710 $            135,793,710
- -----------------------------------------------------------------------------------------------------------------------------------
Real Estate
   Investment Property                                   $              1,541,445 $             1,541,445 $              1,541,445
Policy Loans                                                            6,013,130               6,013,130                6,013,130
Mortgage Loans                                                         10,070,394              10,070,394               10,070,394
Other Invested Assets                                                  15,940,561              15,940,561               15,940,561
- -----------------------------------------------------------------------------------------------------------------------------------
Total Investments                                        $            734,650,600 $           774,882,477 $            774,882,477
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>




                                       25
<PAGE>






SCHEDULE III - SUPPLEMENTARY INSURANCE INFORMATION
<TABLE>
<CAPTION>


                                                                  At December 31,
                                 ------------------------------------------------------------------------------------
                                    Deferred               Future
                                     Policy                Policy                                   Other
                                   Acquisition           Benefits &           Unearned             Policy
Segment                               Costs               Deposits            Premium              Claims
- ---------------------------------------------------------------------------------------------------------------------
<S>                           <C>                  <C>                   <C>               <C>

1998
Ordinary Life Insurance       $        61,387,166  $        144,849,922  $        138,375  $        1,594,030
Group Life Insurance                            0             1,043,324                 0             207,000
Annuities                               9,529,094           524,122,492                 0                   0
Supplemental Contracts                          0               607,094                 0                   0
- ---------------------------------------------------------------------------------------------------------------------
     Total                    $        70,916,260  $        670,622,832  $        138,375  $        1,801,030
- ---------------------------------------------------------------------------------------------------------------------

1997
Ordinary Life Insurance       $        55,958,508  $        127,064,469  $        131,926  $        1,839,677
Group Life Insurance                            0             1,189,498                 0             210,000
Annuities                               8,608,577           489,444,701                 0                   0
Supplemental Contracts                          0               876,054                 0                   0
- ---------------------------------------------------------------------------------------------------------------------
     Total                    $        64,567,085  $        618,574,722  $        131,926  $        2,049,677
- ---------------------------------------------------------------------------------------------------------------------

1996
Ordinary Life Insurance       $        50,586,096  $        107,704,284  $        119,145  $        1,612,105
Group Life Insurance                            0             1,135,755                 0              91,000
Annuities                               7,440,332           450,570,003                 0                   0
Supplemental Contracts                          0               889,669                 0                   0
- ---------------------------------------------------------------------------------------------------------------------
     Total                    $        58,026,428  $        560,299,711  $        119,145  $        1,703,105
- ---------------------------------------------------------------------------------------------------------------------

</TABLE>




                                       26
<PAGE>




SCHEDULE III - SUPPLEMENTARY INSURANCE INFORMATION (CONTINUED)
<TABLE>
<CAPTION>


                                                       For the Years Ended December 31,
                                 -------------------------------------------------------------------------------------------------
                                                                                              Amortization
                                                          Net                Life &            of Deferred          Other
                                     Policy            Investment           Annuity            Acquisition        Operating
Segment                           Revenues (a)           Income             Benefits              Costs           Expenses
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>                 <C>                 <C>                 <C>                <C>

1998
Ordinary Life Insurance       $     35,732,584    $     16,128,825    $     17,265,146    $     4,147,159    $     8,828,794
Group Life Insurance                 2,501,243              75,545             834,674                  0            623,339
Annuities                                4,729          36,073,973          29,775,077            248,396            447,308
Supplemental Contracts                       0              51,000              95,026                  0              3,583
- ----------------------------------------------------------------------------------------------------------------------------------
     Total                    $     38,238,556    $     52,329,343    $     47,969,923    $     4,395,555    $     9,903,024
- ----------------------------------------------------------------------------------------------------------------------------------

1997
Ordinary Life Insurance       $     32,826,827    $     14,659,150    $     18,511,338    $     3,607,634    $     7,911,668
Group Life Insurance                 2,363,002              82,350           1,367,179                  0            590,861
Annuities                                3,643          35,110,681          27,614,299             87,332          1,088,065
Supplemental Contracts                       0              62,111              51,604                  0              4,163
- ----------------------------------------------------------------------------------------------------------------------------------
     Total                    $     35,193,472    $     49,914,292    $     47,544,420    $     3,694,966    $     9,594,757
- ----------------------------------------------------------------------------------------------------------------------------------

1996
Ordinary Life Insurance       $     29,038,797    $     13,165,970    $     17,434,872    $     2,456,879    $     7,078,531
Group Life Insurance                 2,073,494              75,877           1,040,741                  0            483,232
Annuities                                3,871          32,641,980          25,061,905            684,471          1,785,210
Supplemental Contracts                       0              65,142              47,430                  0              4,280
- ----------------------------------------------------------------------------------------------------------------------------------
     Total                    $     31,116,162    $     45,948,969    $     43,584,948    $     3,141,350    $     9,351,253
- ----------------------------------------------------------------------------------------------------------------------------------
<FN>
(a) Net of reinsurance ceded
</FN>
</TABLE>


                                                                  
<PAGE>
                                                                   

SCHEDULE IV - REINSURANCE
<TABLE>
<CAPTION>
                                                                                                                         Percentage
                                                                     Ceded to           Assumed                           of Amount
                                                  Gross               Other           From Other             Net           Assumed
                                                  Amount             Companies          Companies            Amount         to Net
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>                 <C>                  <C>               <C>                     <C>
December 31, 1998
Life Insurance in force                     $ 13,235,757,000    $ 1,307,123,000      $ 32,878,000      $ 11,961,512,000        0.27%
Premiums for the year
  Life Insurance                                  39,786,469          4,053,885                 0            35,732,584        -0-
  Group                                            2,409,053                  0            96,919             2,505,972        3.87%
- -----------------------------------------------------------------------------------------------------------------------------------
     Total Premiums                         $     42,195,522    $     4,053,885      $     96,919      $     38,238,556        0.25%
- -----------------------------------------------------------------------------------------------------------------------------------

December 31, 1997
Life Insurance in force                     $ 11,888,559,000    $ 1,167,467,000      $ 33,049,000      $ 10,754,141,000        0.31%
Premiums for the year
  Life Insurance                                  36,587,421          3,760,594                 0            32,826,827        -0-
  Group                                            2,257,474                  0           109,171             2,366,645        4.61%
- -----------------------------------------------------------------------------------------------------------------------------------
     Total Premiums                         $     38,844,895    $     3,760,594      $    109,171      $     35,193,472        0.31%
- -----------------------------------------------------------------------------------------------------------------------------------

December 31, 1996
Life Insurance in force                     $ 10,766,917,000    $ 1,151,610,000      $ 31,655,000      $  9,646,962,000        0.33%
Premiums for the year
  Life Insurance                                  32,673,673          3,634,876                 0            29,038,797        -0-
  Group                                            1,994,659                  0            82,706             2,077,365        3.98%
- -----------------------------------------------------------------------------------------------------------------------------------
     Total Premiums                         $     34,668,332    $     3,634,876      $     82,706      $     31,116,162        0.27%
- -----------------------------------------------------------------------------------------------------------------------------------


</TABLE>



                                       27
<PAGE>




                         EXHIBIT INDEX

           (Pursuant to Item 601 of Regulation S-K)

                                                                    Sequentially
Exhibit                                                               Numbered
Number   Description of Exhibit                                         Page    

 3.1     Amended and Restated By-laws of Registrant                      29    

10.1*    1997 Annual Incentive Plan of Erie Indemnity Company

10.2*    Erie Indemnity Company Long-Term Incentive Plan

10.3*    Employment Agreement dated December 16, 1997 by and
         between Erie Indemnity Company and Stephen A. Milne

10.4*    Employment Agreement dated December 16, 1997 by and
         between Erie Indemnity Company and Jan R. Van Gorder

10.5*    Employment Agreement dated December 16, 1997 by and
         between Erie Indemnity Company and Philip A. Garcia

10.6*    Employment Agreement dated December 16, 1997 by and
         between Erie Indemnity Company and John J. Brinling, Jr.        

13       1998 Annual Report to Security Holders.  Reference is made
         to the Annual Report furnished to the Commission, herewith.     47

27       Financial Data Schedule                                         82

*    Such exhibit is incorporated by reference to the like titled exhibit in the
     Registrant's  Form 10-K Annual Report for the year ended  December 31, 1997
     that was filed with the Commission on March 11, 1998.

                                       28


                                  EXHIBIT 3.1
   
                                     BYLAWS

                                    -- of --

                       ERIE FAMILY LIFE INSURANCE COMPANY

                                 March 11, 1998




                                    ARTICLE I

                                     Offices

         Section  1.01.  Principal  Office.  The  principal  office  of  Erie  
Family  Life  Insurance  Company,  a Pennsylvania business corporation, shall be
located in the City of Erie, Pennsylvania.


                                   ARTICLE II

                            Meetings of Shareholders

         Section 2.01. Annual Meeting.  The Annual Meeting of Shareholders shall
be held each  year,  at a day and time fixed by the Board of  Directors.  At the
Annual Meeting, the Shareholders then entitled to vote shall elect Directors and
shall  transact  such other  business  as may  properly  be  brought  before the
meeting. In elections for Directors,  voting need not be by ballot,  except upon
demand made by a  Shareholder  entitled to vote at the  election  and before the
voting begins.

         Section 2.02.  Special Meetings.

         (a) Call of Special Meetings.  Special meetings of the 
             Shareholders may be called at any time by:

                  (1) the Chairman of the Board,

                  (2) the Chief Executive Officer,

                  (3) the Board of Directors,

                  (4) the Chairman of the Executive Committee, or

                  (5) Shareholders entitled to cast at least twenty percent
                     (20%) of the votes that all Shareholders are entitled
                      to cast at the particular meeting.





                                       29
<PAGE>





            
         (b) Fixing of Time for Meeting.  At any time,  upon written  request of
any  person  who has  called  a  special  meeting,  it  shall be the duty of the
Secretary to fix the day and time of the  meeting,  which shall be held not more
than 60 days after the  receipt of the  request.  If the  Secretary  neglects or
refuses to fix the day and time of the  meeting,  the person or persons  calling
the meeting may do so.

         Section 2.03. Place of Meeting.  The place of meeting for any Annual or
Special Meeting of  Shareholders  of the  corporation  shall be at the principal
office of the  corporation,  unless  another place is designated by the Board of
Directors in the notice of the meeting.

         Section 2.04.  Notice of Meeting.

         (a) General Rule.  Written notice of every meeting of the  Shareholders
stating  the  place,  day and time of the  meeting  shall be given by, or at the
direction of, the Secretary to each  Shareholder  of record  entitled to vote at
the meeting at least:

                  (1 ten  days  prior to the day  named  for a  meeting  called 
                     to  consider  a  fundamental transaction under 15 Pa.C.S.
                     Chapter 19; or

                  (2) five days  prior to the day named for the  meeting  in any
                      other case.

If the Secretary neglects or refuses to give notice of a meeting,  the person or
persons  calling  the  meeting  may do so. In the case of a Special  Meeting  of
Shareholders,  the notice shall specify the general nature of the business to be
transacted.

         (b) Manner of Giving Notice.  Whenever written notice is required to be
given to any Shareholder, it may be given either personally or by sending a copy
thereof by first class or express mail,  postage  prepaid,  or by telegram (with
messenger service specified), telex or TWX (with answerback received) or courier
service,  charges,  prepaid, or by telecopier,  to the address (or to the telex,
TWX,  telecopier or telephone number) of the Shareholder  appearing on the books
of the corporation. If the notice is sent by mail, telegraph or courier service,
it shall be  deemed to have  been  given to the  person  entitled  thereto  when
deposited  in the  United  States  mail or with a  telegraph  office or  courier
service  for  delivery  to that  person  or,  in the case of telex or TWX,  when
dispatched or, in the case of telecopier, when received.

         (c) Adjourned Shareholder  Meetings.  When a meeting of Shareholders is
adjourned, it shall not be necessary to give any notice of the adjourned meeting
or of the  business to be  transacted  at an  adjourned  meeting,  other than by
announcement at the meeting at which the adjournment is taken,  unless the Board
fixes a new record date for the adjourned meeting.





                                       30
<PAGE>




         (d)  Notice of  Action  by  Shareholders  on  Bylaws.  In the case of a
meeting of  Shareholders  that has as one of its purposes  action on the bylaws,
written notice shall be given to each  Shareholder  that the purpose,  or one of
the purposes, of the meeting is to consider the adoption, amendment or repeal of
the bylaws.  There shall be included in, or enclosed  with, the notice a copy of
the proposed amendment or a summary of the changes to be effected thereby.

         Section 2.05.  Quorum.

         (a) General Rule. A meeting of  Shareholders  of the  corporation  duly
called shall not be organized for the transaction of business unless a quorum is
present. The presence,  in person or by proxy, of Shareholders  entitled to cast
at least a majority of the votes that all Shareholders are entitled to cast on a
particular  matter to be acted upon at the meeting shall constitute a quorum for
the  purposes  of  consideration  and  action  on  the  matter.  Shares  of  the
corporation  owned,  directly or indirectly,  by it and controlled,  directly or
indirectly, by the Board of Directors of this corporation, as such, shall not be
counted  in  determining  the total  number of  outstanding  shares  for  quorum
purposes at any given time.

         (b)  Withdrawal  of a  Quorum.  The  Shareholders  present  at  a  duly
organized meeting can continue to do business until adjournment, notwithstanding
the withdrawal of enough Shareholders to leave less than a quorum.

         (c)  Adjournment  for Lack of Quorum.  If a meeting cannot be organized
because a quorum has not attended,  those present may, except as provided in the
Business Corporation Law, adjourn the meeting to such time and place as they may
determine.

         (d)  Adjournments  Generally.  Any meeting at which Directors are to be
elected shall be adjourned  only from day to day, or for such longer periods not
exceeding  15 days each as the  Shareholders  present and entitled to vote shall
direct,  until the  Directors  have been  elected.  Any other regular or special
meeting  may be  adjourned  for such  period  as the  Shareholders  present  and
entitled to vote shall direct.

         Section 2.06.  Informal Action by Shareholders.  Any action required or
permitted  to be  taken  at a  meeting  of the  Shareholders  or of a  class  of
Shareholders  may be taken  without a meeting  if,  prior or  subsequent  to the
action,  a consent or consents  thereto by all of the  Shareholders who would be
entitled to vote at a meeting for such  purpose  shall be filed in writing  with
the Secretary of the corporation.

         Section 2.07. Waiver of Notice. Whenever any written notice is required
to be given to any  Shareholder,  a waiver  thereof  in  writing  signed  by the
Shareholder  entitled to such  notice,  whether  before or after the time stated
therein, shall be deemed equivalent to the giving of the notice. Attendance of a
person at any meeting shall  constitute a waiver of notice of the meeting except
where a person  attends a meeting for the express  purpose of objecting,  at the
beginning of the meeting, to the transaction of any business because the meeting
was not lawfully called or convened.





                                       31
<PAGE>




         Section 2.08.  Voting and Other Action by Proxy.

         (a)General Rule.

                  (1)  Every  Shareholder  entitled  to  vote  at a  meeting  of
         Shareholders  or to express  consent or dissent to corporate  action in
         writing  without a meeting may authorize  another person to act for the
         Shareholder by proxy.

                  (2) The  presence  of, or vote or other action at a meeting of
         Shareholders,  or the  expression  of consent  or dissent to  corporate
         action in writing,  by a proxy of a Shareholder  shall  constitute  the
         presence of, or vote or action by, or written consent or dissent of the
         Shareholder.

                  (3) Where two or more  proxies of a  Shareholder  are present,
         the  corporation  shall,  unless  otherwise  expressly  provided in the
         proxy,  accept as the vote of all shares  represented  thereby the vote
         cast by a majority of them and,  if a majority  of the  proxies  cannot
         agree whether the shares  represented shall be voted or upon the manner
         of voting the shares, the voting of the shares shall be divided equally
         among those persons.

         (b) Minimum  Requirements.  Every proxy shall be executed in writing by
the  Shareholder or by the duly authorized  attorney-in-fact  of the Shareholder
and filed with the Secretary of the corporation. A proxy, unless coupled with an
interest, shall be revocable at will, notwithstanding any other agreement or any
provision in the proxy to the contrary,  but the revocation of a proxy shall not
be effective until written notice thereof has been given to the Secretary of the
corporation.  An  unrevoked  proxy shall not be valid after three years from the
date of its  execution  unless a longer time is expressly  provided  therein.  A
proxy  shall not be  revoked  by the death or  incapacity  of the maker  unless,
before the vote is counted or the authority is exercised  written  notice of the
death or incapacity is given to the Secretary of the corporation.

         (c)  Expenses.   Unless  otherwise  restricted  in  the  articles,  the
corporation shall pay the reasonable expenses of solicitation of votes,  proxies
or consents of  Shareholders  by or on behalf of the Board of  Directors  or its
nominees for election to the Board, including solicitation by professional proxy
solicitors and otherwise.

         Section  2.09.  Voting  by  Fiduciaries  and  Pledgees.  Shares  of the
corporation standing in the name of a trustee or other fiduciary and shares held
by an assignee for the benefit of creditors or by a receiver may be voted by the
trustee, fiduciary, assignee or receiver. A shareholder whose shares are pledged
shall be entitled to vote the shares until the shares have been transferred into
the name of the  pledgee,  or a nominee  of the  pledgee,  but  nothing  in this
section shall affect the validity of a proxy given to a pledgee or nominee.







                                       32
<PAGE>




         Section 2.10.  Voting by Joint Holders of Shares.

         (a)General  Rule.  Where shares of the  corporation  are held jointly 
or as tenants in common by two or more persons, as fiduciaries or otherwise:

                  (1) if only one or more of such  persons  is present in person
         or by proxy,  all of the shares  standing in the names of such  persons
         shall be deemed to be  represented  for the  purpose of  determining  a
         quorum and the  corporation  shall accept as the vote of all the shares
         the vote cast by a joint owner or a majority of them; and

                  (2) if the persons are equally divided upon whether the shares
         held by them shall be voted or upon the  manner of voting  the  shares,
         the voting of the shares  shall be divided  equally  among the  persons
         without  prejudice to the rights of the joint owners or the  beneficial
         owners thereof among themselves.

         (b)  Exception.  If there  has been  filed  with the  Secretary  of the
corporation  a copy,  certified  by an  attorney-at-law  to be  correct,  of the
relevant  portions  of the  agreement  under  which the  shares  are held or the
instrument  by which  the  trust or  estate  was  created  or the order of court
appointing them or of an order of court directing the voting of the shares,  the
persons  specified as having such voting power in the document latest in date of
operative effect so filed, and only those persons, shall be entitled to vote the
shares but only in accordance therewith.

         Section 2.11.  Voting by Corporations.

         (a)  Voting  by  Corporate  Shareholders.  Any  corporation  that  is a
Shareholder of this corporation may vote by any of its officers or agents, or by
proxy appointed by any officer or agent, unless some other person, by resolution
of the  Board of  Directors  of the  other  corporation  or a  provision  of its
articles or bylaws,  a copy of which  resolution  or  provision  certified to be
correct  by one of its  officers  has  been  filed  with the  Secretary  of this
corporation, is appointed its general or special proxy in which case that person
shall be entitled to vote the shares.

         (b) Controlled Shares.  Shares of this corporation  owned,  directly or
indirectly,  by it and  controlled,  directly  or  indirectly,  by the  Board of
Directors of this  corporation,  as such,  shall not be voted at any meeting and
shall not be counted in determining  the total number of outstanding  shares for
voting purposes at any given time.

         Section 2.12.  Determination of Shareholders of Record.





                                       33
<PAGE>




         (a) Fixing Record Date.  The Board of Directors may fix a time prior to
the date of any meeting of Shareholders  as a record date for the  determination
of the Shareholders entitled to notice, or to vote at, the meeting,  which time,
except in the case of an adjourned meeting, shall be not more than 90 days prior
to the date of the meeting of Shareholders.  Only  Shareholders of record on the
date fixed shall be so entitled  notwithstanding  any  transfer of shares on the
books of the  corporation  after  any  record  date  fixed as  provided  in this
subsection.  The Board of  Directors  may  similarly  fix a record  date for the
determination  of  Shareholders  of  record  for  any  other  purpose.   When  a
determination  of  Shareholders  of  record  has been made as  provided  in this
section  for  purposes  of a  meeting,  the  determination  shall  apply  to any
adjournment  thereof  unless the Board fixes a new record date for the adjourned
meeting.

         (b) Determination  When a Record Date is not Fixed. If a record date is
not fixed:

                  (1) The record date for determining  Shareholders  entitled to
         notice of or to vote at a meeting of Shareholders shall be at the close
         of business on the day next  preceding the day on which notice is given
         or,  if  notice  is  waived,  at the  close  of  business  on  the  day
         immediately preceding the day on which the meeting is held.

                  (2) The record date for determining  Shareholders  entitled to
         express  consent or dissent to  corporate  action in writing  without a
         meeting,  when prior action by the Board of Directors is not necessary,
         shall be the close of  business  on the day on which the first  written
         consent or dissent is filed with the Secretary of the corporation.

                  (3) The record date for determining Shareholders for any other
         purpose shall be at the close of business on the day on which the Board
         of Directors adopts the resolution relating thereto.

         Section 2.13.  Voting Lists.

         (a) General  Rule.  The officer or agent having  charge of the transfer
books  for  shares  of  the  corporation  shall  make  a  complete  list  of the
Shareholders  entitled  to vote at any  meeting  of  Shareholders,  arranged  in
alphabetical  order,  with the address of and the number of shares held by each.
The list shall be  produced  and kept open at the time and place of the  meeting
and shall be subject to the inspection of any Shareholder  during the whole time
of the meeting for the purposes thereof.

         (b) Effect of List.  Failure to comply  with the  requirements  of this
section  shall not affect the validity of any action taken at a meeting prior to
a demand at the meeting by any  Shareholder  entitled to vote thereat to examine
the list. The original  share register or transfer book, or a duplicate  thereof
kept in this  Commonwealth,  shall be  prima  facie  evidence  as to who are the
Shareholders  entitled to examine the list or share register or transfer book or
to vote at any meeting of Shareholders.

         




                                       34
<PAGE>


         
         Section 2.14.  Judges of Election.

         (a)  Appointment.  In advance of any  meeting  of  Shareholders  of the
corporation, the Board of Directors may appoint Judges of Election, who need not
be Shareholders,  to act at the meeting or any adjournment thereof. If Judges of
Election are not so appointed,  the presiding officer of the meeting may, and on
the request of any Shareholder shall, appoint Judges of Election at the meeting.
The  number of Judges  shall be one or three.  A person who is a  candidate  for
office to be filled at the meeting shall not act as a Judge.

         (b) Vacancies.  In case any person appointed as a Judge fails to appear
or fails or refuses to act, the vacancy may be filled by appointment made by the
Board of Directors in advance of the  convening of the meeting or at the meeting
by the presiding officer thereof.

         (c) Duties. The Judges of Election shall determine the number of shares
outstanding and the voting power of each, the shares represented at the meeting,
the  existence of a quorum,  the  authenticity,  validity and effect of proxies,
receive votes or ballots, hear and determine all challenges and questions in any
way arising in connection with the right to vote,  count and tabulate all votes,
determine  the result and do such acts as may be proper to conduct the  election
or vote with fairness to all Shareholders.  The Judges of Election shall perform
their duties  impartially,  in good faith,  to the best of their  ability and as
expeditiously  as is  practical.  If there are three  Judges  of  Election,  the
decision, act or certificate of a majority shall be effective in all respects as
the decision, act or certificate of all.

         (d) Report. On request of the presiding  officer of the meeting,  or of
any  Shareholder,  the Judges shall make a report in writing of any challenge or
question or matter  determined by them,  and execute a  certificate  of any fact
found by them.  Any  report or  certificate  made by them  shall be prima  facie
evidence of the facts stated therein.


                                   ARTICLE III

                                    Directors

         Section  3.01.  General  Powers.  All powers  vested by law in the  
corporation  shall be  exercised by or under the  authority of, and the business
and affairs of the  corporation  shall be managed under the direction of, the 
Board of Directors.





                                       35
<PAGE>




         Section 3.02. Number, Tenure and Qualifications. The Board of Directors
shall consist of not less than seven (7), nor more than sixteen (16),  Directors
(the exact number to be fixed from time to time by resolution of the Board), the
majority of whom shall be citizens and residents of the United  States,  each of
whom shall be at least eighteen (18) years of age, elected at the Annual Meeting
of Shareholders, to serve until the ensuing Annual Meeting and until a successor
is elected and  qualified  or until his or her  earlier  death,  resignation  or
removal.  No person who is seventy (70) years of age or older shall be elected a
Director unless already a Director in office and qualifying under one or more of
the following  exceptions if such person is: (a) seventy-five  (75) years of age
or older on the date of the 1990 Annual Meeting;  or (b) under seventy-five (75)
years of age on the date of the 1990 Annual Meeting, provided however, that such
person  cannot  continue to serve  beyond the end of the term in which  becoming
seventy-five  (75) years of age; or (c)  seventy  (70) years of age or older and
serving as a Trustee  of the H. O. Hirt  Trust,  so long as the Trust  holds the
majority  Class B, or  equivalent,  voting  shares  of the  corporation;  or (d)
seventy  (70) years of age or older and serving,  or  previously  served,  in at
least one of the two highest  full-time  executive  positions of the corporation
for a period of at least one (1) year.

         Section 3.03.  Meetings.  The Annual  Meeting of the Board of Directors
shall be held  immediately  after the  Annual  Meeting of  Shareholders  for the
purpose of organization  and the election of officers,  and notice thereof shall
be given in the same manner as  hereinbefore  provided in the case of the Annual
Meeting of  Shareholders.  The Board of Directors shall provide,  by resolution,
for the  holding  of at least four (4)  regular  meetings  including  the annual
meeting on specified days or dates without notice. Special meetings of the Board
of Directors  may be called by or at the request of the Chairman of the Board or
by the President,  or by at least three (3)  Directors.  Written notice of every
special  meeting of  Directors  stating  the place,  day and time of the meeting
shall be given not less than five (5) days before the meeting, either personally
or by first class or express mail or by telegraph, telex or TWX (with answerback
received) or courier services,  charges prepaid, or by telecopier. If the notice
is sent by mail,  telegraph or courier service,  it shall be deemed to have been
given to the person entitled thereto when deposited in the United States mail or
with a telegraph  office or courier  service for  delivery to that person or, in
the case of telex or TWX, when  dispatched or, in the case of  telecopier,  when
received.

         Section 3.04. Waiver of Notice. Whenever any written notice is required
to be given to any Director,  a waiver thereof in writing signed by the Director
entitled to the notice,  whether before or after the time stated therein,  shall
be deemed equivalent to the giving of the notice.  Attendance of a person at any
meeting shall constitute a waiver of notice of the meeting except where a person
attends a meeting for the express purpose of objecting,  at the beginning of the
meeting, to the transaction of any business because the meeting was not lawfully
called or convened.

         Section  3.05.  Quorum.  A majority of the  Directors  in office of the
corporation  shall be necessary to  constitute a quorum for the  transaction  of
business;  provided,  however,  that a quorum shall consist of at least five (5)
Directors  if the Board  consists  of only  seven (7)  Directors.  The acts of a
majority of the  directors  present and voting at a meeting at which a quorum is
present shall be the acts of the Board of Directors.

         Section  3.06.  Limiting  Liability  of  Directors.  (The  provisions  
of this Section were adopted by the Shareholders of the corporation on April 28,
1987.)






                                       36
<PAGE>




A. A Director of the  corporation  shall  stand in a  fiduciary  relation to the
corporation and shall perform his duties as a Director,  including his duties as
a member of any committee of the Board of Directors upon which he may serve,  in
good faith, in a manner he reasonably believes to be in the best interest of the
corporation,  and with  such  care,  including  reasonable  inquiry,  skill  and
diligence,   as  a  person  of  ordinary   prudence   would  use  under  similar
circumstances. In performing his duties, a Director shall be entitled to rely in
good faith on information,  opinions, reports or statements, including financial
statements and other  financial  data, in each case prepared or presented by any
of the following:

         (1) One or more officers or employees of the corporation  whom the
             Director  reasonably  believes to be reliable and competent in
             the matters present, or

         (2) Counsel,  public  accountants  or other  persons as to matters
             which  the  Director  reasonably  believes  to be  within  the
             professional or expert competence of such persons, or

         (3) A committee of the Board of  Directors  upon which he does not
             serve,  duly  designated in accordance with law, as to matters
             within its designated authority,  which committee the Director
             reasonably believes to merit confidence.

A  Director  shall  not be  considered  to be  acting  in good  faith  if he has
knowledge  concerning the matter in question that would cause his reliance to be
unwarranted.

B. In  discharging  the  duties  of their  respective  positions,  the  Board of
Directors,  committees of the Board of Directors and individual Directors,  may,
in considering the best interest of the corporation, consider the effects of any
action upon employees,  upon suppliers and customers of the corporation and upon
communities  in which offices or other  establishments  of the  corporation  are
located,  and all other pertinent  factors.  The  consideration of these factors
shall not constitute a violation of subsection A of this section.

C. Absent  breach of fiduciary  duty,  lack of good faith or  self-dealing,  any
action taken as a Director or any failure to take any action as a Director shall
be presumed to be in the best interests of the corporation.

D. Subsections (d) through (f) of 15 Pa.C.S. Section 511 shall not be applicable
to the Company.  The remaining  subsections  of Section 511 shall continue to be
applicable to the Company. (Added 7/24/90)

E. A Director of the  corporation  shall not be  personally  liable for monetary
damages as such for any action taken, or any failure to take any action, unless:

         (1) The  Director  has breached or failed to perform his duties of
             his office under subsections A through C of this section, and

         (2) The breach or failure to perform constitutes self-dealing,  willful
             misconduct or recklessness.

F. The provisions of subsection E of this section shall not apply to:




                                       37
<PAGE>




         (1)The responsibility or liability of a Director pursuant to any 
            criminal statute, or

         (2)The liability of a Director for the payment of taxes pursuant to 
            local, state or federal law.

         Section 3.07.  Executive Committee.

         (a) General Rule. There shall be an Executive  Committee which,  except
as provided in subsection  (b),  shall have and exercise all power and authority
of the Board of Directors between meetings of the Board. The Executive Committee
shall  consist of not fewer than three (3) regular  members  including the Chief
Executive  Officer of the  corporation  who shall be Chairman  of the  Executive
Committee, unless another member shall be designated by resolution of the Board.
All of the regular  members shall be designated by resolution of the Board.  Not
less than  one-third of the committee  must be Directors who are not officers or
employees of the  corporation  or of any entity  controlling,  controlled by, or
under common control with the corporation and who are not beneficial owners of a
controlling interest in the voting securities of the corporation.  The Executive
Committee  shall  meet at any time and place  designated  and at least six hours
oral or written  notice given by or on behalf of the  Chairman of the  Executive
Committee,  and shall  report  promptly  to the entire  Board of  Directors  the
substance of any action taken by the  Executive  Committee,  which action may be
changed by the Board without prejudice to intervening rights.

         (b) Limitation on Authority. The Executive Committee shall not have any
power or authority as to the following:

             (1) The  submission to  Shareholders  of any action  requiring
                 approval of Shareholders under the Business Corporation Law.

             (2) The  creation  or  filling  of  vacancies  in the Board of
                 Directors.

             (3) The adoption, amendment or repeal of these bylaws.

             (4) The  amendment  or repeal of any  resolution  of the Board
                 that by its terms is amendable or repealable only by the Board.

             (5) Action on matters  committed by a resolution  of the Board
                 of Directors to another committee of the Board.

         Section 3.08.  Audit Committee and Audit.





                                       38
<PAGE>




         (a) Appointment. The Board of Directors shall appoint annually an Audit
Committee  which shall  consist of not less than three (3) Directors who are not
employees of the corporation. the Audit Committee shall determine the nature and
extent of the audit of the records and of the verification and  certification of
the accounts of the  corporation,  and not later than at the last meeting of the
Board in a  calendar  year,  shall  recommend  to the Board the  engagement  and
compensation  of an  independent  Certified  Public  Accountant  or firm of such
accountants  to audit the said  records and certify  the said  accounts  for the
ensuing  calendar year. In making said audit,  verification  and  certification,
said  accountant or firm shall be under the direction of the Audit Committee and
shall be  responsible  to and shall report to the Board of Directors  and not to
the officers of the corporation.  The Chief Executive Officer and the President,
if not also the Chief Executive Officer, shall be non-voting, ex-officio members
of the Audit Committee.

         (b) Audit.  The Audit  Committee shall present the audit in full to the
Board of  Directors  at a meeting of the Board  which shall be held at least two
weeks  prior  to the next  Annual  Meeting  of  Shareholders.  The  audit of the
corporation  need not be mailed to  Shareholders,  but it shall be available for
inspection by any  Shareholders  at the office of the  corporation  during usual
business hours and at the Annual Meeting.

         Section 3.09.  Alternate Committee Members.  The Board of Directors may
designate  one or more  Directors as alternate  members of any committee who may
replace any absent or disqualified member at any meeting of the committee or for
the  purposes  of any  written  action  by the  committee.  In  the  absence  or
disqualification of a member and alternate member or members of a committee, the
member or members  thereof  present at any  meeting  and not  disqualified  from
voting,  whether or not constituting a quorum,  may unanimously  appoint another
Director  to act at the  meeting  in the  place of the  absent  or  disqualified
member.

         Section 3.10.  Other  Committees.  The Board of Directors may designate
from time to time any other  committees  as the  Board  may deem  necessary  and
appropriate.  The Board may set the number of members of any such  committee and
may appoint such members.

         Section  3.11.  Informal  Action by Directors.  Any action  required or
permitted  to be taken at a  meeting  of the  Directors  may be taken  without a
meeting if, prior or subsequent to the action,  a consent or consents thereto by
all of the Directors in office is filed with the  Secretary of the  corporation.
Any action  without a meeting of the Board shall be limited to those  situations
where time is of the essence and not in lieu of a regularly scheduled meeting.

         Section 3.12. Vacancies. Vacancies in the Board of Directors, including
vacancies  resulting from an increase in the number of Directors,  may be filled
by a majority  vote of the  remaining  members of the Board  though  less than a
quorum, or by a sole remaining Director,  and each person so selected shall be a
director to serve for the balance of the unexpired  term,  and until a successor
has been selected and qualified or until his or her earlier  death,  resignation
or removal.

         



                                       39
<PAGE>


         Section 3.13.  Removal of Directors

         (a) Removal by the Shareholders.  The entire Board of Directors, or any
class of the  Board,  or any  individual  Director  may be removed  from  office
without assigning any cause by the vote of Shareholders,  or of the holders of a
class or  series  of  shares,  entitled  to  elect  Directors,  or the  class of
Directors.  In  case  the  Board  or a  class  of the  Board  or any one or more
Directors are so removed,  new Directors may be elected at the same meeting. The
Board of  Directors  may be  removed  at any time with or  without  cause by the
unanimous vote or consent of Shareholders entitled to vote thereon.

         (b) Removal by the Board. The Board of Directors may declare vacant the
office of a Director who has been judicially declared of unsound mind or who has
been convicted of an offense  punishable by imprisonment for a term of more than
one  year or if,  within  60 days  after  notice  of his or her  selection,  the
Director  does not accept the office either in writing or by attending a meeting
of the Board of Directors.

         Section  3.14.  Compensation.  The Board of  Directors  shall  have the
authority to fix compensation of Directors for their services as Directors,  and
a Director may be a salaried officer of the  corporation,  who shall not receive
any additional compensation as a Director.


                                   ARTICLE IV

                                    Officers

         Section  4.01.  Number.  The  officers  of the  corporation  shall be a
Chairman of the Board,  a  President,  a  Secretary,  a  Treasurer,  and as many
Executive Vice  Presidents,  and Senior Vice Presidents as from time to time may
be determined by the Board of Directors. The President,  Secretary and Treasurer
may not be the same person. The Treasurer must be a natural person.  There shall
also be as many Vice Presidents and Assistant  Officers as from time to time may
be determined by the Chief  Executive  Officer.  Other  officers,  including the
office of Vice Chairman of the Board, as from time to time may be determined may
be added by resolution of the Board of Directors.

         Section 4.02.  Election,  Appointment and Term of Office.  The Board of
Directors  shall  elect  annually at their first  meeting  following  the Annual
Meeting of Shareholders,  the following  officers to serve until the next Annual
Meeting of Directors and until their  successors  are duly elected and qualified
or until their earlier death, resignation or removal:

                  (1) the three highest paid officers of the corporation,

                  (2) the  Chairman of the Board and the  President  if they are
                      not among the three highest paid officers, and

                  (3) such other officers as the Board of Directors from time to
                      time may designate by resolution.




                                       40
<PAGE>




All officers not  required to be elected by the Board or not  designated  by the
Board to be  elected  by the Board  shall be  appointed  by the Chief  Executive
Officer to serve at his or her pleasure.

         Section  4.03.  Standard of Care. An officer of the  corporation  shall
perform  his or her duties as an officer  in good  faith,  in a manner he or she
reasonably believes to be in the best interests of the corporation and with such
care, including reasonable inquiry, skill and diligence, as a person of ordinary
prudence would use under similar circumstances.  A person who so performs his or
her  duties  shall not be liable by  reason of having  been an  officer  of this
corporation.

         Section 4.04. Duties and Responsibilities.  Officers of the corporation
shall have the duties and responsibilities  assigned to them in their respective
position descriptions approved by the Chief Executive Officer in addition to the
following duties and responsibilities of the various offices:

         (a) Chairman of the Board. The Chairman of the Board shall be the Chief
Executive Officer of the corporation  unless otherwise provided by resolution of
the Board of  Directors  and shall have  general  supervision  of the  business,
affairs and  property of the  corporation  and over its  several  officers.  The
Chairman of the Board shall preside at all meetings of the  Shareholders  and of
the Board of Directors, and shall perform such other duties as from time to time
may be assigned by the Board of  Directors.  The  Chairman of the Board shall be
ex-officio member of all committees, if any, but shall have no vote on the Audit
Committee and the Executive Compensation Committee.

         (b)  President.  The  President,  in the absence of the Chairman of the
Board, or a Vice Chairman of the Board, if any, shall preside at all meetings of
the  Shareholders  and the Board of  Directors.  The  President  shall  have and
exercise  all the powers and  authority  of the  Chairman  of the Board when the
Chairman  and a Vice  Chairman,  if any,  are  absent or unable to act  during a
vacancy in the office of the  Chairman of the Board.  The  President  shall also
have such other duties and responsibilities as from time to time may be assigned
by the Chief Executive Officer or the Board of Directors.

         (c)  Secretary.  The  Secretary,  or an Assistant  Secretary,  shall be
present at all meetings of the Board of Directors and of the  Shareholders,  and
the  Secretary  shall  keep a record  of all  proceedings  of the  Board and its
committees and the Shareholders. The Secretary shall notify the Shareholders and
members of the Board of all  regular and  special  meetings,  have charge of the
corporate  seal and of the books and records of the  corporation  pertaining  to
actions of the Board or the  Shareholders,  and shall have such other duties and
authority as prescribed by the  Pennsylvania  Business  Corporation  Law and any
other  applicable  law.  The  Secretary  shall also  perform  such duties as are
customary  and incident to the office of the Secretary and shall have such other
duties as from time to time may be  assigned by the Chief  Executive  Officer or
the Board of Directors.





                                       41
<PAGE>




         (d)  Treasurer.  The  Treasurer  shall have the care and custody of all
funds and securities of the corporation,  depositing the same in the name of the
corporation  with such bank or banks as the Board of Directors  may select.  The
Treasurer  shall also perform such duties as are  customary  and incident to the
office of Treasurer and shall have such other duties as from time to time may be
assigned by the Chief Executive Officer or the Board of Directors.

         (e) Executive Vice  Presidents.  An Executive Vice President  shall, in
the absence of the President,  perform all the duties of the President. If there
is more than one  Executive  Vice  President,  the Chief  Executive  Officer may
designate one of them to be senior.  Executive Vice  Presidents  shall also have
such other duties and  responsibilities  as from time to time may be assigned by
the Chief Executive Officer or the Board of Directors.

         (f) Senior Vice Presidents, Vice Presidents,  Assistant Vice Presidents
and Other Officers.  Senior Vice Presidents,  Vice Presidents and Assistant Vice
Presidents and other officers shall perform such duties as from time to time may
be assigned by the Chief Executive Officer.  The duties and  responsibilities of
the Vice  Chairman of the Board shall be assigned by  resolution of the Board of
Directors.

         Section 4.05. Compensation. The compensation of officers elected by the
Board of Directors  shall be fixed by the Board of  Directors  subject to change
from time to time as the Board may determine;  and the compensation of officers,
assistant officers, and agents appointed by the Chief Executive Officer shall be
fixed by the Chief Executive  Officer subject to change from time to time as the
Chief Executive Officer shall determine.


                                    ARTICLE V

                      Share Certificates and Their Transfer

         Section 5.01.  Share Certificates.

         (a) Form.  Certificates for shares of the corporation  shall be in such
form as approved by the Board of Directors, and shall state that the corporation
is incorporated  under the laws of Pennsylvania,  the name of the person to whom
issued, and the number and class of shares and the designation of the series (if
any) that the certificate  represents.  The share register or transfer books and
blank share certificates shall be kept by the Secretary or by any transfer agent
or registrar designated by the Board of Directors for that purpose.





                                       42
<PAGE>




         (b)  Issuance.  The  share  certificates  of the  corporation  shall be
numbered,  dated,  and registered in the share register on transfer books of the
corporation  as they are  issued.  They shall be signed by the  Chairman  of the
Board or the President and by the Secretary or the Treasurer, and shall bear the
corporate seal,  which may be a facsimile,  engraved or printed;  but where such
certificate  is signed by a transfer  agent or a registrar  the signature of any
corporate officer upon such certificate may be a facsimile, engraved or printed.
In case any officer who has signed, or whose facsimile signature has been placed
upon,  any share  certificate  shall have ceased to be such  officer  because of
death,  resignation or otherwise,  before the  certificate is issued,  it may be
issued  with the same  effect as if the officer had not ceased to be such at the
date of its issue.  The  provisions of this Section 5.01 shall be subject to any
inconsistent  or contrary  agreement at the time between the corporation and any
transfer agent or registrar.

         Section 5.02. Transfer of Shares. Transfer of shares of the corporation
shall be made on the books of the  corporation by the registered  holder thereof
or by his attorney  thereunto  authorized by a power of attorney,  duly executed
and  filed  with  the  Secretary  of the  corporation  and  upon  surrender  for
cancellation  of the certificate or  certificates  for such shares.  No transfer
shall be made inconsistent  with the provisions of the Uniform  Commercial Code,
13 Pa.C.S. "8101 et. seq., and its amendments and supplements.

         Section  5.03.  Record  Holder  of  Shares.  The  corporation  shall be
entitled  to  treat  the  person  in  whose  name any  share  or  shares  of the
corporation stand on the books of the corporation as the absolute owner thereof,
and shall not be bound to recognize any equitable or other claim to, or interest
in, such share or shares on the part of any other person.

         Section 5.04. Lost, Destroyed or Mutilated Certificates.  The holder of
any shares of the corporation  shall  immediately  notify the corporation of any
loss, destruction or mutilation of the certificate therefore,  and the Secretary
may, in his discretion,  cause a new certificate or certificates to be issued to
such holder, in case of mutilation of the certificate, upon the surrender of the
mutilated  certificate  or, in case of loss or destruction  of the  certificate,
upon satisfactory  proof of such loss or destruction and, if the Secretary shall
so determine,  the deposit of a bond in such form and in such sum, and with such
surety or sureties, as he may direct.


                                   ARTICLE VI

                                Corporate Actions

         Section 6.01. Voting Securities of Other Corporations.  Securities held
by the corporation in any other corporation shall be voted in person or by proxy
by the Chief Executive  Officer or any other person duly authorized by the Chief
Executive Officer.


                                   ARTICLE VII

               Indemnification of Directors, Officers & Employees

         Section  7.01.  (The  provisions  of this  Section  were adopted by the
Shareholders on April 28, 1987.)




                                       43
<PAGE>




The Company shall indemnify any Director,  officer or employee,  who was or is a
party to, or is  threatened  to be made a party to or who is called as a witness
in  connection  with any  threatened,  pending,  or  completed  action,  suit or
proceeding, whether civil, criminal, administrative or investigative,  including
an action by or in the right of the corporation by reason of the fact that he is
or was a Director, officer or employee of the corporation,  or is or was serving
at the request of the corporation as a Director,  officer or employee of another
corporation,  partnership,  joint venture,  trust or other  enterprise,  against
expenses,  including  attorneys'  fees,  judgments,  fines and  amounts  paid in
settlement  actually  and  reasonably  incurred by him in  connection  with such
action,  suit or proceeding  unless the act or failure to act giving rise to the
claim for  indemnification is determined by a court to have constituted  willful
misconduct or recklessness.

The indemnification and advancement of expenses provided by, or granted pursuant
to, this Article VII shall not be deemed  exclusive of any other rights to which
those seeking  indemnification  or advancement of expenses may be entitled under
any bylaw,  agreement,  contract,  vote of  Shareholders,  vote of disinterested
Directors  or pursuant to the  direction,  howsoever  embodied,  of any court of
competent jurisdiction or otherwise,  both as to action in his official capacity
and as to action on another capacity while holding such office. It is the policy
of the  corporation  that  indemnification  of, and  advancement of expenses to,
Directors,  officers  and  employees  of the  corporation  shall  be made to the
fullest extent permitted by law. To this end, the provisions of this Article VII
shall be deemed to have been amended for the benefit of Directors,  officers and
employees of the corporation  effective immediately upon any modification of the
Business  Corporation Law of the Commonwealth of Pennsylvania (the "BCL") or the
Directors'  Liability Act of the Commonwealth of Pennsylvania  (the "DLA") which
expands or enlarges the power or obligation of corporations  organized under the
BCL or  subject to the DLA to  indemnify,  or advance  expenses  to,  Directors,
officers and employees of the corporation.

The  corporation  shall pay expenses  incurred by an officer,  Director or other
employee, in defending a civil or criminal action, suit or proceeding in advance
of the final  disposition of such action,  suit or proceeding upon receipt of an
undertaking  by or on behalf of such  person  to repay  such  amount if it shall
ultimately  be  determined  that he is not  entitled  to be  indemnified  by the
corporation.

The indemnification and advancement of expenses provided by, or granted pursuant
to,  this  Article VII shall,  unless  otherwise  provided  when  authorized  or
ratified,  continue as to a person who has ceased to be a  Director,  officer or
employee  and  shall  inure  to  the  benefit  of  the  heirs,   executors   and
administrators of such person.





                                       44
<PAGE>




The corporation  shall have the authority to create a fund of any nature,  which
may,  but need not be, under the control of a trustee,  or  otherwise  secure or
insure in any manner,  its  indemnification  obligations,  whether arising under
these Bylaws or otherwise. This authority shall include, without limitation, the
authority to (i) deposit funds in trust or in escrow, (ii) establish any form of
self-insurance,  (iii) secure its  indemnity  obligation  by grant of a security
interest,  mortgage  or other  lien on the  assets of the  corporation,  or (iv)
establish a letter of credit,  guaranty or surety arrangement for the benefit of
such persons in connection with the anticipated  indemnification  or advancement
of expenses  contemplated by this Article VII. The provision of this Article VII
shall  not be deemed to  preclude  the  indemnification  of, or  advancement  of
expenses  to, any person who is not  specified  in Section  7.01 of this Article
VII, but whom the  corporation  has the power or obligation to indemnify,  or to
advance  expenses for,  under the provisions of the BCL or the DLA or otherwise.
The  authority  granted  by this  section  shall be  exercised  by the  Board of
Directors of the corporation.

         Section   7.02.   Proceedings   Initiated   by   Indemnified   Persons.
Notwithstanding  any other provision of this Article VII, the corporation  shall
not indemnify any person under this Article VII for any liability incurred in an
action,  suit or  proceeding  initiated  (which  shall not be deemed to  include
counterclaims  or affirmative  defenses) or  participated in as an intervenor or
amicus curiae by the person seeking indemnification unless such initiation of or
participation in the action, suit or proceeding is authorized,  either before or
after its  commencement,  by the affirmative vote of a majority of the Directors
in office. This section does not apply to successfully  prosecuting or defending
the  rights of any person to  indemnification  granted  by or  pursuant  to this
Article VII.


                                  ARTICLE VIII

                                   Amendments

         Section  8.01.  Amendments.  These  bylaws may be  altered,  amended or
repealed and new bylaws adopted,  either (i) by vote of the  Shareholders at any
duly organized annual or special meeting of  Shareholders,  or (ii) with respect
to those matters that are not by statute committed expressly to the Shareholders
and regardless of whether the Shareholders  have previously  adopted or approved
the bylaw  being  amended or  repealed,  by vote of a  majority  of the Board of
Directors  of the  corporation  in office at any  regular or special  meeting of
Directors.  Any change in these  bylaws  shall take effect when  adopted  unless
otherwise provided in the resolution affecting the change.









                                       45
<PAGE>




I hereby  certify that the foregoing  By-Laws were adopted by unanimous  vote at
the  Organizational  Meeting of the Subscribers to stock of the ERIE FAMILY LIFE
INSURANCE  COMPANY on June 6, 1967, and were amended at the following  meetings:
the 9th Annual Meeting of Stockholders,  April 27, 1976; the 10th Annual Meeting
of Stockholders,  April 26, 1977; the 13th Annual Meeting of Stockholders, April
29, 1980; the 58th Board of Directors  Meeting,  May 23, 1980; the 63rd Board of
Directors Meeting,  March 4, 1981; the 69th Board of Directors  Meeting,  August
24, 1982; the 72nd Board of Directors  Meeting,  April 26, 1983; the 22nd Annual
Meeting  of  Stockholders,  April 25,  1989;  a Special  Meeting of the Board of
Directors,  July 24, 1990; the 108th Board of Directors  Meeting,  September 16,
1991; the 109th Board of Directors  Meeting,  December 19, 1991; the 120th Board
of  Directors  Meeting,  March 1, 1994;  the 133rd Board of  Directors  Meeting,
September 17, 1996; 140th Board of Directors Meeting, March 11, 1998.




                                        /S/ J. R. Van Gorder
                                          J. R. Van Gorder, Secretary



INCORPORATED BY REFERENCE, PAGE 16 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS

SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>

                                                                          Years Ended December 31
                                        1998                 1997                  1996                1995                1994
<S>                               <C>                  <C>                  <C>                  <C>                 <C>
OPERATING DATA

Total policy revenue              $   38,238,556       $   35,193,472       $   31,116,162       $   28,073,997      $   24,893,483 
Investment & other income             53,088,424           50,642,561           46,617,179           41,519,626          36,100,738 
Net realized gains on investments      4,882,586            5,201,365            4,986,897            7,483,798           4,411,334 

Total Revenues                    $   96,209,566       $   91,037,398       $   82,720,238       $   77,077,421      $   65,405,555 

Benefits & expenses                   62,268,502           60,834,143           56,077,551           50,673,549          38,926,049

Income from operations            $   33,941,064       $   30,203,255       $   26,642,687       $   26,403,872      $   26,479,506 

Provision for federal income taxes    11,855,585           10,642,887            8,976,437            8,522,280           9,649,828 

Net income                        $   22,085,479       $   19,560,368       $   17,666,250       $   17,881,592      $   16,829,678 

Net income per share              $         2.34       $         2.07       $         1.87       $         1.89      $         1.78 


FINANCIAL POSITION     

Total assets                      $  917,605,628       $  832,533,863       $  740,650,660       $  673,794,161      $  528,632,132 

Shareholders' equity              $  182,530,509       $  160,379,201       $  132,630,489       $  128,905,402      $   90,855,581 

Book value per share              $        19.32       $        16.97       $        14.03       $        13.64      $         9.61 

Dividends declared per share      $         0.60       $         0.54       $         0.50       $        0.453      $         0.40 

Average Number of
  Shares Outstanding                   9,450,000            9,450,000            9,450,000            9,450,000           9,450,000 

<FN>
All per share data has been adjusted to give retroactive effect for the three-for-one common stock split effective May 2, 1996.
</FN>
</TABLE>





                                       47
<PAGE>


INCORPORATED BY REFERENCE, PAGE 17 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS
    
                       ERIE FAMILY LIFE INSURANCE COMPANY

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                   FINANCIAL CONDITION & RESULTS OF OPERATION


The following  discussion and analysis  should be read in  conjunction  with the
financial  statements  and related  notes found on pages 26-36,  as they contain
important  information  that is helpful in evaluating  the  Company's  operating
results and financial condition.

RESULTS OF OPERATIONS

OVERVIEW

Net  income  increased  to  $22,085,479,  or  $2.34  per  share,  in  1998  from
$19,560,368,  or $2.07 per share in 1997, an increase of 12.9 percent. Operating
results  remained  strong as total  policy  revenue  increased by 8.7 percent in
1998.  Life  insurance  in force  increased  by more than $1.3 billion to almost
$13.3 billion at December 31, 1998.

REVENUES

Analysis of Policy Revenue

Life premiums increased $2,905,757,  or 8.9 percent, for the year ended December
31, 1998 and $3,788,030,  or 13.0 percent, for the year ended December 31, 1997.
The growth in total life  premiums  is a  function  of growth in the  renewal of
policies written in prior years. Renewal premiums increased 11.6 percent in 1998
to  $28,969,834.  New life  insurance  coverage  placed in force during 1998 was
$2,562,163,000  compared to $2,224,323,000  in 1997 and  $2,129,639,000 in 1996.
Group  premiums  increased 5.9 percent to $2,505,972 in 1998 and 13.9 percent to
$2,366,645 in 1997.

First-year and single  universal life and annuity deposits  remained  relatively
constant at  $50,820,133 in 1998,  $50,675,240 in 1997 and  $50,651,063 in 1996.
Total annuity and universal  life deposits  were  $67,420,294,  $69,040,378  and
$67,716,398  in 1998,  1997 and  1996,  respectively.  Generally,  lower  market
interest  rates and a  flattening  interest  yield  curve made  fixed  annuities
relatively less attractive  compared to other investment  alternatives.  Annuity
deposits  recorded in connection  with annuity  contracts  purchased by the Erie
Insurance  Group  Retirement  Plan,  for  retired  vested  Employees   receiving
benefits,  were  $6,413,460,  $1,992,060  and  $4,894,042  for the  years  ended
December  31,  1998,  1997 and 1996,  respectively.  Also  included  in  annuity
deposits are  annuities  purchased  by  affiliated  property/casualty  insurance
companies  for use in  connection  with the  structured  settlement of insurance
claims.  Structured  settlement  annuity  deposits sold to Erie Insurance  Group
affiliate  companies totaled  $17,883,171,  $17,780,582 and $13,504,953 in 1998,
1997 and 1996, respectively.





                                       48
<PAGE>


INCORPORATED BY REFERENCE, PAGES 17 AND 18 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS


Analysis of Investment-related Income

Net investment income increased  $2,415,051,  or 4.8 percent, for the year ended
December 31, 1998 and  $3,965,323,  or 8.6 percent,  for the year ended December
31, 1997. The ratio of net investment  income to mean invested assets  continues
to remain steady at 7.2 percent in 1998, compared to 7.5 percent in 1997 and 7.4
percent  in 1996.  The  majority  of the  increase  in income  generated  by the
investment  portfolio was due to increased  levels of investment from cash flows
generated by the  Company's  operations  and by cash from annuity and  universal
life  deposits.  Net cash  provided in 1998 from annuity  deposits and universal
life deposits was $34,458,958 and $12,463,714, respectively.

During  1998,  1997 and  1996,  the  Company  generated  net  realized  gains on
investments of $4,882,586,  $5,201,365 and $4,986,897,  respectively,  primarily
from the sale of equity securities and fixed maturity investments.

BENEFITS AND EXPENSES

Analysis of Policy-related Benefits and Expenses

Net death benefits on life insurance  policies  declined 23.9 percent in 1998 to
$8,459,035,  compared to $11,117,175  in 1997 and $9,688,242 in 1996.  Mortality
experience  is  best  viewed  as a  long-term  consideration,  since  short-term
fluctuations  may  significantly  influence  results.  The  Company's  mortality
experience  has been good over the past several  years and  management  believes
that its underwriting philosophy and practices are sound.

Total  interest  credited  on annuity  and  universal  life  deposits  increased
$2,936,673, or 9.3 percent, for the year ended December 31, 1998 and $3,285,801,
or 11.6 percent, for the year ended December 31, 1997. This increase in interest
expense  was  primarily  due to new  annuity  and  universal  life  deposits  of
$67,420,294  received from  Policyholders  during 1998 and $69,040,378  received
during 1997. At December 31, 1998,  annuity deposits accruing interest were $524
million,  an increase of 7.1 percent from December 31, 1997,  and universal life
deposits  accruing  interest were $81 million,  an increase of 18.1 percent from
December 31, 1997. The interest rate credited on universal life deposits  ranged
from 6.25 percent to 7.00 percent.  The rate credited on annuity deposits ranged
from 5.00 percent to 6.00 percent.

Surrender  and other  benefits  increased  by $512,690 to $816,008  for the year
ended  December 31, 1998 and declined by $744,156 to $303,318 for the year ended
December 31, 1997. Surrender and other benefits include life surrender benefits,
matured endowments,  disability benefits, interest on death benefits and changes
in the  Company's  share of the  Pennsylvania  Employees  Group  Life  Insurance
(PEGLI) pool. PEGLI is a voluntary  reinsurance  pool that provides  reinsurance
coverage to primary insurers who insure  Commonwealth of Pennsylvania  employees
upon  their  retirement.  The  CIGNA  group  administers  the plan and  provides
information to determine each company's  share of pool assets and liabilities on
a yearly basis. During 1998, the change in the Company's share of the PEGLI pool
caused a decrease in benefits of $279,584  compared to a decrease of $904,897 in
1997.  The  change  in the  Company's  share of the  PEGLI  pool is  subject  to
fluctuations inherent in the underwriting of life insurance products.

The liability for future life policy  benefits is computed  considering  various
factors such as anticipated mortality, future investment yields, withdrawals and
anticipated  credit for  reinsurance.  The 1998  increase  in future life policy
benefits  totaled  $4,172,578,  compared to $4,538,298 in 1997 and $4,549,404 in
1996.  In 1998,  the future  policy  benefit  additions,  due to increased  life
insurance in force, were offset by increased credits for reinsurance and a shift
in product mix from whole life policies to term policies.

Generally,  the costs  incurred  by the Company to acquire  business,  including
underwriting,  commission and bonus costs,  are capitalized and deferred.  These
costs are amortized and charged against  earnings over the premium paying period
of the related policies in proportion to the ratio of the annual premium revenue
to the total  anticipated  premium revenue.  The amortization of deferred policy
acquisition costs (DAC) increased $700,589,  or 19.0 percent, for the year ended
December 31, 1998 and $553,616, or 17.6 percent, for the year ended December 31,
1997.  The growth in  amortization  expense in 1998 and 1997 was  affected  by a
decrease in underlying interest rate assumptions.





                                       49
<PAGE>


INCORPORATED BY REFERENCE, PAGE 18 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS

Analysis of Other Expenses

Direct  commission  costs include new and renewal  commissions,  and promotional
incentives  to Agents.  These  direct  commission  expenses  are offset by ceded
commissions  received from reinsurers.  The reported expense is also affected by
the amount of commission  expenses  capitalized to the DAC.  Commissions,  which
vary with and are related primarily to the production of new business, have been
deferred and are capitalized as DAC. Most  first-year and incentive  commissions
and some  second-year  commissions  qualify for deferral as DAC. These costs are
being  amortized  over the  premium  paying  period of the  related  policies in
proportion to the ratio of the annual premium  revenue to the total  anticipated
premium revenue.

Commission  expense increased  slightly to $1,776,577 in 1998 from $1,765,563 in
1997. Commission expense fell 4.1 percent in 1997 from $1,841,861 in 1996. Ceded
reinsurance commissions are netted against commission expense. Ceded commissions
totaled $1,653,737 in 1998, $1,462,295 in 1997 and $1,367,873 in 1996.

Company  promotional  incentives include trips awarded to Agents for selling the
Company's  products.  In 1998,  the Company  participated  in the Erie Insurance
Group travel  incentive  program  "Caribbean  Classic,"  where Agents can earn a
Caribbean  cruise in March,  2000 for  meeting  certain  production  goals.  The
contest  period runs from June of 1998 to August of 1999.  In 1996,  the Company
participated  in another travel  incentive  program  "California  Dreamin'." The
estimated  cost of these  incentive  awards,  net of  deferrals,  is included in
commission expense.

Operating  expenses  of the  Company  are  paid by Erie  Indemnity  Company  and
reimbursed  monthly by the Company.  The portion of Erie Insurance  Group common
overhead expenses attributable to the Company are also reimbursed monthly. These
expenses,   which  consist  of  salaries  and  wages,  employee  benefits,  data
processing   expenses,   occupancy   costs,   and  other   office  and   general
administrative expenses,  comprise a majority of the Company's general expenses.
Certain of these  expenses  of the Company  are  deferred as policy  acquisition
costs,  including medical  inspection and exam fees related to new policy sales,
salaries and Employee benefits of underwriting  personnel,  and incentive awards
to sales management for the production of life and annuity business.

General  expenses  increased  $1,186,484,  or 18.7  percent,  for the year ended
December 31, 1998 and $518,815,  or 8.9 percent, for the year ended December 31,
1997. The 1998 increase is primarily due to  approximately  $680,000 of start-up
project  costs  related to new policy  administration  system  (the  "Cyberlife"
system). There were no Cyberlife system expenses charged to operations in 1997.

Taxes,  licenses and fees declined  $889,231 to $581,353 in 1998 and $199,013 to
$1,470,584 in 1997. The 1998 decrease was a result of a $954,000  refund due the
Company from the  Pennsylvania  Life and Health Insurance  Guaranty  Association
resulting from a recalculation  of annuity  assessments  paid in previous years.
The  1997  decrease  was  due to  reduced  assessments  made by the  state  life
insurance guaranty associations.






                                       50
<PAGE>


INCORPORATED BY REFERENCE, PAGE 19 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS


FINANCIAL CONDITION

RESERVE LIABILITIES

The Company's primary commitment is its obligation to meet the payment of future
policy benefits under the terms of its life insurance and annuity contracts.  To
meet these future  obligations,  the Company establishes life insurance reserves
based upon the type of policy,  the age of the  insured  and the number of years
the policy has been in force. The Company also establishes annuity and universal
life reserves  based on the amount of  Policyholder  deposits  (less  applicable
policy charges) plus interest  earned on those  deposits.  On December 31, 1998,
there was no material  difference  between the carrying  value and fair value of
the  Company's  investment-type  policies.  These  life  insurance  and  annuity
reserves  are  supported  primarily  by the  Company's  long-term,  fixed income
investments as the underlying  policy reserves are generally also of a long-term
nature.

INVESTMENTS

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

At  December  31,  1998,  the  Company's   investment  portfolio  consisting  of
marketable  short-term  investments,  investment-grade  bonds, common stocks and
preferred stocks totaled $777 million, or 84.7 percent,  of total assets.  These
resources  provide  the  liquidity  the  Company  requires  to  meet  known  and
unforeseen  demands on its funds.  At December 31,  1998,  78.1 percent of total
invested assets were invested in fixed  maturities.  Preferred stock  represents
10.1 percent or $78 million and common  stock  represents  7.4  percent,  or $57
million,  of total invested  assets at December 31, 1998,  while real estate and
mortgage loans and other invested assets  (primarily  investments in real estate
and security  limited  partnership)  make up only 3.6 percent of total  invested
assets. Mortgage loans and real estate investments have the potential for higher
returns  but  also  carry  more  risk,  including  less  liquidity  and  greater
uncertainty of rate of return. Consequently, these investments have been kept to
a minimum. Invested assets consisted of the following:
                     
                                                   Invested Assets
                                                   (In Thousands)
                                                     December 31,
                                               1998               1997
                                             --------          --------

Fixed maturities available-
      for-sale                               $605,523          $558,177
Equity securities:
Preferred stock                                78,479            92,502
Common stock                                   57,315            28,340
Real estate                                     1,541             1,624
Mortgage loans                                 10,070            10,050
Policy loans                                    6,013             5,100
Other invested assets                          15,941             7,240
                                             --------          --------
   Total invested assets                     $774,882          $703,033
                                             --------          --------





                                       51
<PAGE>


INCORPORATED BY REFERENCE, PAGE 20 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS


Fixed Maturities

The  Company's  fixed  maturities  consist of  investments  in bonds.  It is the
Company's  objective that the fixed  maturity  portfolio be of very high quality
and well  diversified  within  each  market  sector.  The  portfolio  is managed
conservatively  with the goal of achieving  reasonable  returns  while  limiting
exposure to risk.


Diversification of Fixed Maturities
at December 31, 1998
<TABLE>
<CAPTION>
                                                            Gross            Gross
                                          Amortized      Unrealized       Unrealized         Carrying
                                            Cost            Gains           Losses             Value       
(In Thousands)
<S>                                       <C>              <C>              <C>              <C>
U.S. Treasuries and
  government agencies                     $ 20,431         $ 1,360          $   27           $ 21,764
States and political
  subdivisions                               2,056             107               0              2,163
Special revenue                             11,065             783               0             11,848
Public utilities                            70,265           3,731             455             73,541
U. S. banks, trusts and
  insurance companies                      113,543           8,531           1,086             120,988
U. S. industrial and
  miscellaneous                            331,432          17,019           1,202             347,249
Foreign governments-
  agency                                     2,990               0             308               2,682
Foreign industrial
  and miscellaneous                         24,693             908             313              25,288
                                          --------         -------          ------           ---------

Total fixed maturities                    $576,475         $32,439          $3,391           $ 605,523 
                                          ========         =======          ======           =========
</TABLE>

Fixed maturity  investments  consist of  high-quality,  marketable  bonds,  98.1
percent or $594 million of which are rated at  investment-grade  levels (Baa/BBB
or better). Included in this investment-grade category are $349 million of bonds
characterized as of the "highest"  quality or "Class 1" securities as defined by
the  National   Association  of  Insurance   Commissioners   (NAIC).  The  below
investment-grade  category consisted of $11.8 million of "medium" quality bonds.
None of the bonds are considered "low" quality. All of the securities classified
as below-investment-grade are current and in good standing. Generally, the fixed
maturity  securities  in the Company's  portfolio  are rated by external  rating
agencies.  If not  externally  rated,  they are rated by the  Company on a basis
consistent with the basis used by the rating agencies.

Management   believes   that   having  all  fixed   maturities   classified   as
available-for-sale securities will allow the Company to meet its liquidity needs
and  provide  greater  flexibility  for its  investment  managers  to respond to
changes in market conditions or strategic  direction.  Securities  classified as
available-for-sale  are carried at market value with unrealized gains and losses
included in shareholders'  equity. At December 31, 1998 and 1997, net unrealized
gains on fixed maturities available-for-sale amounted to $18.9 million and $14.6
million, respectively, net of deferred taxes.





                                       52
<PAGE>


INCORPORATED BY REFERENCE, PAGE 21 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS


Equity Securities

Equity securities consist of common and nonredeemable preferred stocks which are
carried on the statements of financial position at market value. At December 31,
1998 and 1997, common and nonredeemable  preferred stock held by the Company had
net unrealized  gains of $7.3 million and $5.9 million,  net of deferred  taxes,
respectively.  As with the bond portfolio, the Company's nonredeemable preferred
stock portfolio provides a source of highly  predictable  current income that is
very  competitive with high-grade  bonds.  These securities are well diversified
within  each  market  sector and  support  the  investment  return  provided  to
Policyholders.  The nonredeemable  preferred stocks are of very high quality and
extremely  marketable,  all of which are of the "highest" or "high" quality,  as
defined  by  the  NAIC.   The  common  stock   portfolio   provides   liquidity,
diversification and income  opportunities to meet the earnings objectives of the
Company.

Diversification of Equity Securities
at December 31, 1998
<TABLE>
<CAPTION>
                                                            Gross           Gross
                                          Amortized      Unrealized      Unrealized          Carrying
                                            Cost            Gains          Losses              Value       
(In Thousands)
<S>                                       <C>              <C>              <C>              <C>
Common stock:
  U. S. banks, trusts
    and insurance
    companies                             $  7,254         $ 4,523          $  172           $ 11,605
  U. S. industrial and
    miscellaneous                           40,574          11,751           6,615             45,710
Preferred stock:
  Public utilities                           4,000              40               0              4,040
  U. S. banks, trusts
    and insurance
    companies                               43,057           1,864             151             44,770
  U. S. industrial and
    miscellaneous                           12,951             216             529             12,638
  Foreign banks,
    trusts and insurance
    companies                               12,874             441             384             12,931
  Foreign industrial
    and miscellaneous                        3,900             200               0              4,100
                                          --------         -------          ------           --------

Total equity securities                   $124,610         $19,035          $7,851           $135,794 
                                          ========         =======          ======           ========
</TABLE>


LIQUIDITY AND CAPITAL RESOURCES

GENERAL CONSIDERATIONS & ANALYSIS

Liquidity is a measure of the  Company's  ability to secure  enough cash to meet
its contractual obligations and operating needs.  Generally,  insurance premiums
are  collected  prior to claims and  benefit  disbursements  and these funds are
invested to provide  necessary cash flows in future years.  The Company's  major
sources of cash from  operations  are life  insurance  premiums  and  investment
income.  The net positive cash flow is used to fund Company  commitments  and to
build the investment  portfolio,  thereby increasing future investment  returns.
Net cash provided by operating  activities in 1998 was  $19,803,314  compared to
$14,963,909 in 1997, and $14,480,503 in 1996. The Company's  liquidity  position
remains  strong as invested  assets  increased  10.2  percent to $775 million at
December  31,  1998.  The  majority  of  invested  assets are liquid  marketable
securities.




                                       53
<PAGE>


INCORPORATED BY REFERENCE, PAGES 21 AND 22 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS


Annuity  and  universal  life  deposits,  which do not  appear as revenue on the
financial  statements,  are a source of funds.  These  deposits do not involve a
mortality or morbidity  risk and are accounted  for using methods  applicable to
comparable   "interest-bearing   obligations"   of  other  types  of   financial
institutions.  This method of accounting  records deposits as a liability rather
than as revenue.  Annuity and universal life deposits  received were $67,420,294
in 1998, $69,040,378 in 1997 and $67,716,398 in 1996.

The Company's commitments for expenditures as of December 31, 1998 are primarily
for policy death benefits, policy surrenders and withdrawals,  general operating
expenses,  federal income taxes,  dividends to  shareholders  and its additional
investment  in  the  new  policy   administration   system  (Cyberlife).   These
commitments  are met by cash flows from policy  revenue,  annuity and  universal
life  deposits and  investment  income.  Management  believes its cash flow from
operations  and its liquid  assets and  marketable  securities  will  enable the
Company to meet foreseeable cash requirements. The Company has also arranged for
a $10 million line of credit with a commercial  bank.  There were no  borrowings
under this credit line in 1998, 1997 or 1996.

The Company's  actuarial  opinion for each year includes the results of an asset
adequacy analysis,  based primarily on cash flow testing.  The testing consisted
of  20-year  projections  of  existing  business  under  each of nine  different
interest rate  scenarios.  The  projected  annual gains and market value surplus
results were positive under all nine scenarios.

REGULATORY CONSIDERATIONS

Risk-Based Capital

The  Commonwealth of  Pennsylvania  follows the statutory  accounting  practices
(SAP) minimum  Risk-Based  Capital  (RBC)  requirements  for domestic  insurance
companies  that were  developed by the NAIC. The NAIC standard set for measuring
RBC is a method of calculating the minimum amount of capital  appropriate for an
insurance company to support its overall business operations in consideration of
its  size and risk  profile.  The RBC  formula  is used by the  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
will  supplement  the current  system of low fixed  minimum  capital and surplus
requirements  on a  state-by-state  basis.  At December  31,  1998,  the Company
substantially  exceeded  the minimum  risk-based  capital  levels  that  require
regulatory action.

Surplus Note

On December  29, 1995, a surplus note in the amount of $15 million was issued by
the Company in  accordance  with  Section  322.1 of the  Pennsylvania  Insurance
Company Law of 1921 as amended by the Act of December 18, 1992, P.L. 792 No. 178
(40 P.S.  ss.445.1) to the Erie Indemnity  Company for $15 million.  Interest on
this note is charged at an annual rate of 6.45 percent.

Notwithstanding  any other  provision  in this  note,  no  payment of all or any
portion  of the  principal  amount  of this  note  may be  demanded  by the Erie
Indemnity Company prior to December 31, 2005,  provided that the Company may pay
upon ten (10) days' prior  written  notice to the Erie  Indemnity  Company,  the
interest  on, all or any  portion  of the  principal  of,  this note at any time
without  premium  or  penalty,  subject to the prior  consent  of the  Insurance
Commissioner  of  the   Commonwealth  of  Pennsylvania   (the   "Commissioner").
Commencing on December 31, 2005, the outstanding  principal balance of this note
(including  all  accrued  interest)  shall be  repayable  on  demand by the Erie
Indemnity  Company or under such terms as the Erie Indemnity  Company may elect,
subject to the prior consent of the Commissioner to such repayment in accordance
with the provisions of law. Payment of principal and/or interest is subordinated
to payment of all other liabilities of the Company.




                                       54
<PAGE>


INCORPORATED BY REFERENCE, PAGES 22 AND 23 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS


IMPACT OF RECENT ACCOUNTING STANDARDS

CAPITALIZATION OF INTERNAL USE SOFTWARE COSTS

In March of 1998, the American  Institute of Certified Public Accountants issued
Statement of Position (SOP) 98-1, "Accounting for the Costs of Computer Software
Developed or Obtained for Internal Use." This SOP was effective for fiscal years
beginning  after  December 15, 1998 and provided  guidance on accounting for the
costs of computer  software  developed or obtained for internal use. The Company
adopted  this SOP in the first  quarter of 1998.  Certain  salaries and benefits
were capitalized and deferred and will be charged against future operations.

DISCLOSURE ABOUT SEGMENTS OF AN ENTERPRISE

In June 1997,  the  Financial  Accounting  Standards  Board issued SFAS No. 131,
"Disclosures about Segments of an Enterprise and Related  Information." SFAS No.
131 requires a company to utilize a "management  approach" to reporting  segment
information.  The Company currently reports segment information  consistent with
that of internal  management  reporting  and, as a result,  the adoption of this
standard  has  little  effect on current  presentation  of  financial  statement
information.


FACTORS WHICH MAY AFFECT FUTURE RESULTS

GEOGRAPHIC EXPANSION

In addition to its current operating territory,  which includes eight states and
the  District  of  Columbia,  the  Company,  Erie  Insurance  Exchange  and Erie
Insurance Company are licensed to do business in the state of Illinois. The Erie
Insurance Group,  through these entities,  began marketing insurance in Illinois
early in 1999.  All products  currently  being  marketed in other states will be
written in Illinois,  subject to the requirements of Illinois law. The expansion
into a new operating territory offers the opportunity for premium growth.

FINANCIAL SERVICES DEREGULATION

Federal action begun in 1997 could  culminate in significant  changes in the way
insurance companies, banks and securities firms are regulated in the future. The
elimination of some regulatory  barriers to banks entering the insurance  market
and the interjection of Federal  governmental  regulation into the traditionally
state-regulated  insurance industry could  dramatically  change the ground rules
under which  insurance  products  are  marketed.  Further  action and  advancing
technology  will likely  influence  the way the  property  and casualty and life
insurance industries distribute, price and service their products.

MARKETING CONSIDERATIONS

The Company  offers  investment  products  which  compete  with  numerous  other
investment alternatives commercially available. The Company's ability to attract
investors  depends in large part on the relative  attractiveness of its products
compared to those other  available  products.  Factors such as the interest rate
environment and the  performance of the stock market  influence this ability but
are not controllable by management.

INVESTMENT OPERATIONS

The Company's portfolio of fixed maturities and equity securities, in particular
the common stock  portfolio,  is subject to the ongoing  risks  associated  with
fluctuations  in  interest  rates,   the  stock  market  and  general   business
conditions. Past investment results are not indicative of investment performance
in future periods. The Company's common stock portfolio of $57.3 million, or 7.4
percent of invested  assets,  is subject to stock market price  volatility  that
could  affect  the  investment  returns  from  these  assets  and the  Company's
operating results.




                                       55
<PAGE>
INCORPORATED BY REFERENCE, PAGES 23 AND 24 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS

YEAR 2000 READINESS DISCLOSURE

Erie Family Life  Insurance  Company is dependent on electronic  processing  and
information   systems  to  conduct  business.   Like  all  companies  with  such
dependencies,  the Company is continually  faced with significant  decisions and
technology  challenges.  Among  these  challenges  is the  so-called  "Year 2000
Issue," the inability of many computer systems to recognize dates beginning with
the  year  2000 and  beyond.  The Year  2000  Issue  presents  a  profound  risk
management  issue which is perhaps more  pervasive than any previous issue faced
by businesses of all types. To effectively  manage the risks associated with the
Year 2000 Issue,  management has taken measures  designed to reduce  exposure to
business interruption.

The effect of the Year 2000 Issue cannot be measured  exactly with certainty and
any  forecasts  about  the  effect  of  the  Year  2000  Issue  and  remediation
projections  are necessarily  forward-looking  statements and are subject to the
risks and uncertainties noted on page 24.

Company's State of Readiness

Exposure  to systems  failure is a risk faced by the Company  every day.  Unlike
these other risks,  the date change to the Year 2000 is predictable.  Efforts to
mitigate the Company's  exposure through effective  identification,  remediation
and contingency planning at the Company are organized and being conducted on all
major business processes to minimize the risks.

To assure that the Company effectively  addresses this risk at all levels of the
organization,  management  has in place a structure  that provides  oversight of
Year 2000 risk management  activities  being conducted within the major business
units of the  Company.  Oversight by Executive  and Senior  Management  is being
facilitated  through a dedicated project office. This office, (the "Y2K Office")
works in consultation with each business unit to assure consistency and adequacy
of risk management activities and to collect companywide project status and cost
information.

Within each key business unit,  each key business  process is being evaluated to
assure that  underlying  systems and  components  exposed to potential Year 2000
failure are appropriately identified and addressed. Underlying system components
include  internal  operating  systems  (hardware and  software),  infrastructure
elements,   including   non-information   technology   components  and  systems,
communications systems and devices, internally developed mainframe applications,
personal  computer  hardware and  software,  external  parties and providers and
peripheral devices.

Each  of the  underlying  components  supporting  key  business  processes  were
identified and mission critical business processes were prioritized during 1998.
Priority was assigned  based on the relative  importance of the component to the
business process and based on the importance of the business process relative to
other business processes.

Efforts to remediate  non-compliant internal components began in January of 1999
and are  continuing  throughout  the first quarter of 1999. It is estimated that
the total effort for all remediation, including application reviews conducted in
1998,  will  amount to  approximately  1000  hours.  Management  estimates  that
approximately  300 hours of programming  effort  remains to be completed  during
1999, which the Company believes to be insignificant.

As individual  components are being re-coded,  component  functionality is being
tested  prior to placing  remediated  systems  into  production.  To  supplement
component testing and to provide a greater degree of assurance that our business
functions will be  uninterrupted,  full systems Year 2000 simulation  testing is
planned  for March,  April and May of 1999.  Full  systems  testing  will entail
simultaneous  testing of the  underlying  components  necessary  to support  key
business processes. This effort incorporates key third parties with which we are
coordinating our testing efforts. As testing  progresses,  each business unit is
consulting  with the Y2K Office to  develop  contingency  plans to  address  the
possibility of component or business process failures. The extent of contingency
planning will be  responsive to the risk of failure and the relative  importance
of the component or business  process.  Contingency  planning is addressing both
business continuity and system recovery.

Cost to Address Year 2000 Issues

Based upon known  factors and the measures  taken to date,  management  does not
anticipate  significant  future  costs in order to address  the Year 2000 Issue.
Costs  anticipated  include  personnel  costs (to test  internal  systems,  test
external party  interfaces,  develop  contingency plans and replace software and
hardware  devices  that are not  Year  2000  compliant)  and  personal  computer
software and hardware  replacement  costs. Costs that have been incurred to date
have been charged to operations as incurred. Estimates of both the cost incurred
to date and future costs are not material to the financial  position and results
of operations of the Company.  Management  believes the cost (if any) to replace
non-compliant software and hardware will be insignificant.

                                       56
<PAGE>
INCORPORATED BY REFERENCE, PAGES 24 AND 25 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS

During the first quarter of 1999,  Erie Indemnity  Company  engaged  consultants
from an  international  professional  services  firm to  prepare  a Y2K  project
methodology  evaluation.  The Y2K  project  of the  Company is  included  in the
engagement.  The consultants  recommendations  concerning certain aspects of our
project  methodology and  remediation,  testing and planning  effort,  have been
incorporated into our Y2K program. Approximately $25,000 of consulting fees will
be borne by Erie Family Life in 1999.

Risk of the Company's Year 2000 Issues

The proper  functioning of the Company's  computer  systems and  applications is
critical  to  the  continued   operations  of  the  Company.  By  systematically
addressing the Year 2000 Issue,  the costs and  uncertainty  associated  with it
have been reduced significantly.  Management believes that all critical business
process  systems and  applications  will be Year 2000 compliant  sufficiently in
advance  of  January  1, 2000 and,  therefore,  will not  adversely  affect  the
operations of the Company.

It is possible  that certain key external  parties will certify their systems as
year 2000  compliant  when in fact they are not. The inability of the Company to
respond to  uncontrollable  circumstances is always a concern.  For example,  if
numerous key third parties are unable to support the  operations of the Company,
operations  could be adversely  affected.  The Company,  as part of overall risk
management,  will be preparing  contingency plans during 1999 in response to the
possibility of key third party  failure.  Management  does not anticipate  these
scenarios as having a greater than remote possibility of occurrence.

Company's Contingency Plans if a Vendor or the Company fail to Address Year 2000
Issues

This risk described above will be addressed through  contingency  planning.  The
level of contingency  planning will be commensurate with the relative importance
of the external  party to the  operations  of the Company and the relative  risk
that  the  party  will  be  unable  to  operate  satisfactorily  in  2000.  Such
contingency  plans are being  developed  and will be finalized  during the first
nine months of 1999.

The statements herein are forward-looking  statements  containing the beliefs of
management that involve risks and  uncertainties.  These risks and uncertainties
include,  but are not limited to, human or mechanical  errors in correcting Year
2000 issues; incorrect or improper (intentional or otherwise) representations by
third parties as to their  compliance  or  remediation  efforts;  the failure of
third parties to follow through on their  remediation  efforts and the inability
to  identify  and/or  locate  processing  chips  that are  subject  to Year 2000
problems.


MARKET FOR THE REGISTRANT'S 
COMMON STOCK AND RELATED SHAREHOLDER MATTERS

Currently  there is no market on which the  Registrant's  stock is  traded.  The
Company had 1,108 shareholders of record of common stock on December 31, 1998.


Date Dividends Declared                           Dividends per Share Declared

February 17, 1998                                            $  .150
April 28, 1998                                                  .150
June 15, 1998                                                   .150
September 16, 1998                                              .150            
                                                             -------
                                                             $  .600            

March 5, 1997                                                $  .135
April 29, 1997                                                  .135
June 17, 1997                                                   .135
September 15, 1997                                              .135            
                                                             -------
                                                             $  .540            


"Safe Harbor"  Statement Under the Private  Securities  Litigation Reform Act of
1995:  Statements  contained herein expressing the beliefs of management such as
those  contained  in  the  "Benefits  and  Expenses,"   "Liquidity  and  Capital
Resources,"  "Investments,"  "Factors Which May Affect Future  Results," and the
"Year 2000 Readiness Disclosure" sections hereof, and the other statements which
are  not  historical  facts  contained  in  this  report,  are   forward-looking
statements that involve risks and  uncertainties.  These risks and uncertainties
include but are not limited to: legislative,  judicial,  and regulatory changes,
the impact of competitive products and pricing, product development,  geographic
spread  of  risk,  catastrophic  events,  better  (or  worse)  mortality  rates,
securities market fluctuations and technological difficulties and advancements.

                                       57
<PAGE>




                       Index to Graphs included in the Investment Section
                          of The Management's Discussion and Analysis

Graph #1               DISTRIBUTION OF INVESTED ASSETS
                       at December 31, 1998            
                                                                     

                       Fixed Maturities - Available For Sale           78%
                       Preferred Stocks                                10%
                       Common Stocks                                    7%
                       Other Invested Assets                            2%
                       Mortgage Loans                                   1%
                       Policy Loans                                     1%
                       Real Estate                                      1%


Graph #2               DIVERSIFICATION OF FIXED MATURITIES
                       at December 31, 1998 - Carrying/Market Value

                       U.S. Industrial & Miscellaneous                 57%
                       U.S. Banks, Trusts and Insurance Companies      20%
                       Public Utilities                                12%
                       Foreign Industrial & Miscellaneous               4%
                       U.S. Treasuries & Government Agencies            3%
                       Special Revenue                                  2%
                       Foreign Government Agencies                      1% 
                       States & Political Subdivisions                  1%



Graph #3               QUALITY*  OF BOND PORTFOLIO
                       at December 31, 1998 - Carrying/Market Value

                          A/A                                          40%
                        Baa/BBB                                        33%
                         Aa/AA                                         17%
                        Aaa/AAA                                         8%
                         Ba/BB                                          2%

        * As rated by Standard & Poor's or Moody's Investor's Service, Inc.


Graph #4               DIVERSIFICATION OF EQUITY SECURITIES
                       at December 31, 1998 - Carrying/Market Value


                       (2) U.S. Banks & Insurance                      33%
                       (1) U.S. Industrial & Miscellaneous             34%
                       (2) Foreign Banks & Insurance                   10%
                       (2) U.S. Industrial & Miscellaneous              9%
                       (1) U.S. Banks & Insurance                       8%
                       (2) Foreign Industrial & Miscellaneous           3%
                       (2) Public Utilities                             3%
                       

                       (1)  Common Stock
                       (2)  Preferred Stock




                                       58
<PAGE>


INCORPORATED BY REFERENCE, PAGE 26 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Shareholders
Erie Family Life Insurance Company
Erie, Pennsylvania

We have audited the accompanying statements of financial position of Erie Family
Life  Insurance  Company  as of  December  31,  1998 and 1997,  and the  related
statements of operations,  shareholders'  equity, and cash flows for each of the
three years in the period ended December 31, 1998.  These  financial  statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of Erie Family Life  Insurance
Company as of December 31, 1998 and 1997,  and the results of its operations and
its cash flows for each of the three years in the period ended December 31, 1998
in conformity with generally accepted accounting principles.




/s/ Brown Schwab Bergquist & Co.




Erie, Pennsylvania
February 16, 1999










                                       59
<PAGE>


INCORPORATED BY REFERENCE, PAGE 28 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                        STATEMENTS OF FINANCIAL POSITION
                        As of December 31, 1998 and 1997
<TABLE>
<CAPTION>


   ASSETS                                                                    1998                    1997      
                                                                         ------------            ------------
<S>                                                                      <C>                     <C>
Investments:
  Fixed maturities at fair value
    (amortized cost of $576,475,130
     and $535,792,641, respectively)                                     $605,523,237            $558,177,487
  Equity securities at fair value
    (cost of $124,609,940 and
    $111,786,894, respectively)                                           135,793,710             120,841,893
  Real estate                                                               1,541,445               1,624,306
  Policy loans                                                              6,013,130               5,099,671
  Real estate mortgage loans                                               10,070,394              10,049,733
  Other invested assets                                                    15,940,561               7,240,282
                                                                         ------------            ------------

          Total investments                                              $774,882,477            $703,033,372

Cash and cash equivalents                                                  44,808,427              42,287,398
Premiums receivable from policyholders                                      3,830,625               3,471,385
Reinsurance recoverable                                                       568,521                 350,837
Other receivables                                                             355,067                 182,711
Accrued investment income                                                  10,282,002              10,273,259
Deferred policy acquisition costs                                          70,916,261              64,567,085
Reserve credit for reinsurance ceded                                        5,994,390               5,041,530
Prepaid federal income taxes                                                        0                 146,984
Other assets                                                                5,967,858               3,179,302
                                                                         ------------            ------------

          Total assets                                                   $917,605,628            $832,533,863
                                                                         ============            ============
</TABLE>





                                       60
<PAGE>


INCORPORATED BY REFERENCE, PAGE 28 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      

<TABLE>
<CAPTION>


   LIABILITIES AND SHAREHOLDERS' EQUITY                                      1998                    1997      
                                                                          -----------             -----------
<S>                                                                      <C>                     <C>
LIABILITIES
  Policy liabilities and accruals:
    Future life policy benefits                                          $ 64,539,220            $ 59,413,782
    Policy and contract claims                                              1,801,030               2,049,677
    Annuity deposits                                                      524,122,492             489,444,701
    Universal life deposits                                                81,354,026              68,890,312
    Supplementary contracts not
      including life contingencies                                            607,094                 825,927
  Other policyholder funds                                                  8,166,371               6,595,330
  Federal income taxes payable                                                612,272                       0
  Deferred income taxes                                                    31,252,214              24,409,317
  Reinsurance premium due                                                     301,487                 424,745
  Accounts payable and accrued
    expenses                                                                4,215,186               2,668,688
  Note payable to Erie Indemnity Company                                   15,000,000              15,000,000
  Due to affiliate                                                          1,686,227               1,156,431
  Dividends payable                                                         1,417,500               1,275,752
                                                                         ------------            ------------

          Total liabilities                                              $735,075,119            $672,154,662
                                                                         ------------            ------------


SHAREHOLDERS' EQUITY
  Common stock, $.40 par value
    per share; authorized
    15,000,000 shares;
    9,450,000 shares issued
    and outstanding                                                      $  3,780,000            $  3,780,000
  Additional paid-in capital                                                  630,000                 630,000
  Accumulated other comprehensive income                                   26,171,727              20,435,901
  Retained earnings                                                       151,948,782             135,533,300
                                                                         ------------            ------------

          Total shareholders' equity                                     $182,530,509            $160,379,201
                                                                         ------------            ------------
          Total liabilities and
            shareholders' equity                                         $917,605,628            $832,533,863
                                                                         ============            ============
<FN>
See accompanying notes to financial statements.
</FN>
</TABLE>











                                       61
<PAGE>


INCORPORATED BY REFERENCE, PAGE 27 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                                         ERIE FAMILY LIFE INSURANCE COMPANY

                                              STATEMENTS OF OPERATIONS
                                    Years Ended December 31, 1998, 1997 and 1996
<TABLE>
<CAPTION>

                                                       1998                    1997                   1996     
                                                   -----------             -----------             -----------
<S>                                                <C>                     <C>                     <C>
REVENUES
  Policy
    Life premiums                                  $35,732,584             $32,826,827             $29,038,797
    Group premiums                                   2,505,972               2,366,645               2,077,365
                                                   -----------             -----------             -----------

    Total policy
      revenue                                      $38,238,556             $35,193,472             $31,116,162

  Net investment income                             52,329,343              49,914,292              45,948,969
  Net realized gains on
    investments                                      4,882,586               5,201,365               4,986,897
  Other income                                         759,081                 728,269                 668,210
                                                   -----------             -----------             -----------

    Total revenues                                 $96,209,566             $91,037,398             $82,720,238

BENEFITS AND EXPENSES
  Death benefits                                   $ 8,459,035             $11,117,175             $ 9,688,242
  Interest on annuity
    deposits                                        29,869,646              27,663,157              25,108,877
  Interest on universal
    life deposits                                    4,652,656               3,922,472               3,190,951
  Surrender and other
    benefits                                           816,008                 303,318               1,047,474
  Increase in future life
    policy benefits                                  4,172,578               4,538,298               4,549,404
  Amortization of deferred
    policy acquisition
    costs                                            4,395,555               3,694,966               3,141,350
  Commissions                                        1,776,577               1,765,563               1,841,861
  General expenses                                   7,545,094               6,358,610               5,839,795
  Taxes, licenses
    and fees                                           581,353               1,470,584               1,669,597
                                                    ----------             -----------             -----------

    Total benefits
      and expenses                                 $62,268,502             $60,834,143             $56,077,551
                                                   -----------             -----------             -----------

    Income from
      operations                                   $33,941,064             $30,203,255             $26,642,687

Provision for federal income
  taxes                                             11,855,585              10,642,887               8,976,437
                                                   -----------             -----------             -----------

    Net income                                     $22,085,479             $19,560,368             $17,666,250
                                                   -----------             -----------             -----------


    Net income per
      share                                        $      2.34             $      2.07             $      1.87
                                                   ===========             ===========             ===========

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




                                       62
<PAGE>


INCORPORATED BY REFERENCE, PAGE 30 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                       STATEMENTS OF SHAREHOLDERS' EQUITY
                  Years Ended December 31, 1998, 1997 and 1996
<TABLE>
<CAPTION>


                                                      Total
                                                   Shareholders'         Comprehensive           Retained
                                                      Equity                 Income              Earnings       
<S>                                               <C>                   <C>                   <C>                           
Balance, January 1, 1996                           $128,905,402                                $108,134,698
Comprehensive income
  Net income                                         17,666,250          $ 17,666,250            17,666,250
  Other comprehensive loss,
    net of tax
    Unrealized holding losses
      arising during year                         (   5,974,672)        (   5,974,672)
    Less:  reclassification
      adjustment for gains
      included in net income                      (   3,241,483)        (   3,241,483)
                                                                         ------------
    Other comprehensive loss,
      net of tax                                                        (   9,216,155)
                                                                         ------------
Comprehensive income                                                     $  8,450,095
                                                                         ============
Dividends declared,
  $.50 per share                                  (   4,725,008)                              (   4,725,008)
                                                   ------------                                ------------
Balance, December 31, 1996                         $132,630,489                                $121,075,940
                                                   ------------                                ------------

Comprehensive income
  Net income                                         19,560,368          $ 19,560,368            19,560,368
  Other comprehensive income,
    net of tax
    Unrealized holding gains
      arising during year                            16,672,239            16,672,239
    Less:  reclassification
      adjustment for gains
      included in net income                      (   3,380,887)        (   3,380,887)
                                                                         ------------
    Other comprehensive income,
      net of tax                                                           13,291,352
                                                                         ------------
Comprehensive income                                                     $ 32,851,720
                                                                         ============
Dividends declared,
  $.54 per share                                  (   5,103,008)                              (   5,103,008)
                                                   ------------                                ------------
Balance, December 31, 1997                         $160,379,201                                $135,533,300
                                                   ------------                                ------------

Comprehensive income
  Net income                                         22,085,479          $ 22,085,479            22,085,479
  Other comprehensive income,
    net of tax
    Unrealized holding gains
      arising during year                             8,909,507             8,909,507
    Less:  reclassification
      adjustment for gains
      included in net income                      (   3,173,681)        (   3,173,681)
                                                                         ------------
    Other comprehensive income,
      net of tax                                                            5,735,826
                                                                         ------------
Comprehensive income                                                     $ 27,821,305
                                                                         ============
Dividends declared,
  $.60 per share                                  (   5,669,997)                              (   5,669,997)
                                                   ------------                                ------------
Balance, December 31, 1998                         $182,530,509                                $151,948,782
                                                   ============                                ============

</TABLE>



                                       63
<PAGE>
INCORPORATED BY REFERENCE, PAGE 30 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      

                       ERIE FAMILY LIFE INSURANCE COMPANY

                 STATEMENTS OF SHAREHOLDERS' EQUITY - CONTINUED
                  Years Ended December 31, 1998, 1997 and 1996
<TABLE>
<CAPTION>
                                                   Accumulated
                                                      Other
                                                  Comprehensive             Common             Additional
                                                      Income                Stock            Paid-in Capital
<S>                                               <C>                    <C>                   <C>
Balance, January 1, 1996                           $16,360,704           $ 3,780,000           $  630,000   
Comprehensive income
  Net income                              
  Other comprehensive loss,
    net of tax
    Unrealized holding losses
      arising during year                 
    Less:  reclassification
      adjustment for gains
      included in net income              
                                          
    Other comprehensive loss,
      net of tax                                  (  9,216,155)
                                          
Comprehensive income                      
                                          
Dividends declared,
  $.50 per share                          
                                                   ------------          ------------          -----------
Balance, December 31, 1996                         $ 7,144,549           $ 3,780,000           $  630,000     
                                                   ------------          ------------          -----------

Comprehensive income
  Net income                                       
  Other comprehensive income,
    net of tax
    Unrealized holding gains
      arising during year                          
    Less:  reclassification
      adjustment for gains
      included in net income                      
                                                  
    Other comprehensive income,
      net of tax                                    13,291,352
                                                    
Comprehensive income                                
                                                    
Dividends declared,
  $.54 per share                                  
                                                   ------------          ------------          -----------
Balance, December 31, 1997                         $20,435,901           $ 3,780,000           $  630,000     
                                                   ------------          ------------          -----------

Comprehensive income
  Net income                                       
  Other comprehensive income,
    net of tax
    Unrealized holding gains
      arising during year                          
    Less:  reclassification
      adjustment for gains
      included in net income                      
                                                  
    Other comprehensive income,
      net of tax                                     5,735,826
                                                     
Comprehensive income                              
                                                  
Dividends declared,
  $.60 per share                                  
                                                   ------------          ------------          -----------
Balance, December 31, 1998                         $26,171,727           $ 3,780,000           $  630,000         
                                                   ============          ============          ===========
                                              

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




                                       64
<PAGE>


INCORPORATED BY REFERENCE, PAGE 29 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                           STATEMENTS OF CASH FLOWS
                  Years Ended December 31, 1998, 1997 and 1996

<TABLE>
<CAPTION>

                                                                     1998                  1997                  1996    
                                                                  -----------           -----------           -----------
<S>                                                              <C>                   <C>                   <C>   
CASH FLOWS FROM OPERATING ACTIVITIES
 Net income                                                       $22,085,479           $19,560,368           $17,666,250
 Adjustments to reconcile
  net income to net cash
  provided by operating
  activities:
   Net amortization of
    bond and mortgage
    premium                                                           451,675             1,294,213               733,881
   Amortization of deferred
    policy acquisition
    costs                                                           4,395,555             3,694,966             3,141,350
   Real estate depreciation                                            82,861                86,023                86,066
   Deferred federal
    income tax expense                                              3,754,376             1,637,944             3,597,781
   Realized gains on
    investments                                                  (  4,882,586)         (  5,201,365)         (  4,986,897)
 Increase in premiums
  receivable                                                     (    359,240)         (    497,080)         (    272,727)
 (Increase) decrease in
  other receivables                                              (    172,356)              384,505          (    312,542)
 Increase in accrued
  investment income                                              (      8,743)         (    481,164)         (    747,959)
 Policy acquisition costs
  deferred                                                       ( 10,744,731)         ( 10,235,623)         ( 10,405,486)
 (Increase) decrease in
  other assets                                                   (  2,788,553)            1,497,906          (  1,667,895)
 Increase in reinsurance
  receivables and reserve
  credits                                                        (  1,170,544)         (    979,877)         (    662,786)
 Increase in future life
  policy benefits and
  claims                                                            4,876,791             5,726,494             6,071,200
 Increase in other
  policyholder funds                                                1,571,041               832,059               524,374
 (Decrease) increase in
  reinsurance premium due                                        (    123,258)              221,547          (    157,280)
 Increase (decrease) in
  federal income taxes
  payable                                                             759,254          (    833,337)              424,882
 Increase (decrease) in
  accounts payable and
  due to affiliate                                                  2,076,293          (  1,743,670)            1,448,291
                                                                  -----------           -----------           -----------
    Net cash provided by
      operating activities                                        $19,803,314           $14,963,909           $14,480,503
                                                                  -----------           -----------           -----------







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




                                       65
<PAGE>


INCORPORATED BY REFERENCE, PAGE 29 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                      STATEMENTS OF CASH FLOWS - CONTINUED
                  Years Ended December 31, 1998, 1997 and 1996

<TABLE>
<CAPTION>

                                                                     1998                   1997                  1996      
                                                                 -------------          ------------           ------------
<S>                                                              <C>                   <C>                    <C>    
CASH FLOWS FROM INVESTING ACTIVITIES
 Purchase of investments:
  Fixed maturities                                               ($138,281,886)        ($ 76,210,662)         ($149,403,614)
  Equity securities                                              (  61,357,377)        (  38,955,248)         (  18,394,580)
  Mortgage loans                                                 (     159,612)        (   1,222,745)         (   2,752,196)
  Other invested assets                                          (   9,537,131)        (     856,802)         (   3,170,391)
 Sales/maturities of investments:
  Fixed maturities                                                  98,876,751            49,662,504             41,270,911
  Equity securities                                                 51,508,703            42,920,903             37,128,238
  Other invested assets                                              1,047,998               403,747                478,885
 Principal payments received
  on mortgage loans                                                    139,309               129,123              1,026,426
 Loans made to policyholders                                     (   1,549,153)        (   1,373,918)         (   1,317,369)
 Payments received on
  policy loans                                                         635,693               655,904                630,242
                                                                  ------------          ------------           ------------

    Net cash used in
     investing activities                                        ($ 58,676,705)        ($ 24,847,194)         ($ 94,503,448)
                                                                  ------------          ------------           ------------

CASH FLOWS FROM FINANCING ACTIVITIES
 Increase in annuity
  deposits and
  supplementary contracts                                        $  34,458,958          $ 38,861,367          $  45,189,708
 Increase in universal
  life deposits                                                     12,463,714            12,033,722             10,884,748
 Dividends paid to
  shareholders                                                   (   5,528,252)        (   5,008,508)        (    4,614,756)
                                                                  ------------          ------------          -------------

    Net cash provided by
     financing activities                                         $ 41,394,420          $ 45,886,581          $  51,459,700
                                                                  ------------          ------------          -------------

Net increase (decrease) in cash
 and cash equivalents                                             $  2,521,029          $ 36,003,296         ($  28,563,245)
Cash and cash equivalents at
 beginning of year                                                  42,287,398             6,284,102             34,847,347
                                                                  ------------          ------------          -------------
Cash and cash equivalents at
 end of year                                                      $ 44,808,427          $ 42,287,398          $   6,284,102
                                                                  ============          ============          =============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the
    year for:
    Interest                                                      $    967,500          $    967,500          $     971,154
    Income taxes                                                  $  7,341,952          $  9,838,280          $   4,953,774








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



                                       66
<PAGE>


INCORPORATED BY REFERENCE, PAGE 31 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS

        All amounts are in thousands  of dollars,  except per share data.       


NOTE 1.  NATURE OF BUSINESS

                Erie  Family  Life   Insurance   Company   (the   Company)   was
                incorporated  in the  Commonwealth  of  Pennsylvania  on May 23,
                1967. The Company is engaged in the business of underwriting and
                selling  nonparticipating  individual  and group life  insurance
                policies,  including  universal life and annuity  products.  The
                Company markets its products through independent agents in eight
                states  and  the   District  of  Columbia   and  is  subject  to
                supervision  and  regulations  of the  states  in  which it does
                business.  A majority  of the  Company's  business is written in
                Pennsylvania, Ohio, Maryland and Virginia.

                The  Company  is owned  21.6% by the Erie  Indemnity  Company
                (EIC) and  52.2% by the Erie  Insurance Exchange (Exchange).

                EIC is the attorney-in-fact for the Exchange. Operating expenses
                of the Company are paid by EIC. The Company  reimburses  EIC for
                direct expenses and share of common  expenses.  The Company also
                sells a significant amount of annuities to affiliated  companies
                of the Erie Insurance Group.

NOTE 2.  SIGNIFICANT ACCOUNTING POLICIES


              Basis of presentation

                The  accompanying  financial  statements  have been  prepared in
                conformity with generally  accepted  accounting  principles that
                differ  from  statutory   accounting   practices  prescribed  or
                permitted for insurance companies by regulatory authorities.

              Reclassifications

                Certain  amounts   reported  in  the  1997  and  1996  financial
                statements  have been  reclassified  to conform  to the  current
                year's financial statement presentation.

              Use of estimates

                The  preparation  of financial  statements  in  conformity  with
                generally accepted accounting  principles requires management to
                make estimates and assumptions  that affect the reported amounts
                of assets and  liabilities  and disclosure of contingent  assets
                and liabilities at the date of the financial  statements and the
                reported  amounts of revenues and expenses  during the reporting
                period. Actual results could differ from those estimates.

                The  development of liabilities  for future policy  benefits for
                the Company's products requires management to make estimates and
                assumptions regarding mortality,  morbidity, lapse, expense, and
                investment  experience.  Such  estimates are primarily  based on
                historical  experience  and,  future  expectations of mortality,
                morbidity,  expense,  persistency,  and investment  assumptions.
                Actual  results could differ  materially  from those  estimates.
                Management  monitors actual experience,  and where circumstances
                warrant,  revises its  assumptions and the related future policy
                benefit estimates.




                                       67
<PAGE>


INCORPORATED BY REFERENCE, PAGE 31 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS


NOTE 2.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

              Investments

                 Fixed   maturities   and  marketable   equity   securities  are
                 classified as  available-for-sale.  Equity  securities  consist
                 primarily of common and  nonredeemable  preferred  stocks while
                 fixed  maturities   consist  of  bonds,  notes  and  redeemable
                 preferred  stock.  Available-for-sale  securities are stated at
                 fair value,  with the unrealized gains and losses,  net of tax,
                 reported as a separate  component of  comprehensive  income and
                 shareholders'  equity.  There are no  securities  classified as
                 "trading" securities or "held-to-maturity" securities.

                 Realized  gains and losses on sales of  investments,  including
                 losses from declines in value of specific securities determined
                 by management  to be  other-than-temporary,  are  recognized in
                 income on the  specific  identification  method.  Interest  and
                 dividend income is recorded as earned.

                 Mortgage loans on commercial real estate are recorded at unpaid
                 balances,  adjusted for amortization of premium or discount.  A
                 valuation  allowance  would be provided for  impairment  in net
                 realizable value based on periodic valuations.

                 Other invested assets (primarily investments in real estate and
                 security  limited  partnerships)  are recorded under the equity
                 method of accounting.

              Financial instruments

                Fair values of available-for-sale securities are based on quoted
                market  prices,  where  available,  or  dealer  quotations.  The
                carrying value of short-term financial instruments  approximates
                fair  value  because  of  the   short-term   maturity  of  these
                instruments.  The carrying value of receivables  and liabilities
                arising in the ordinary  course of business  approximates  their
                fair values.

              Cash equivalents

                The Company  considers all highly liquid  investments  purchased
                with an  original  maturity  of three  months or less to be cash
                equivalents.  Carrying amounts approximate fair value because of
                the short maturity of these investments.

              Recognition of premium revenues and losses

                Premiums on traditional life insurance contracts are reported as
                earned revenue when due. Reserves for future policy benefits are
                established  as premiums  are  earned.  For  universal  life and
                annuity  contracts,  deposits  are  recorded  in a  policyholder
                account  which  is   classified  as  a  liability.   Revenue  is
                recognized  as amounts are  assessed  against  the  policyholder
                account for mortality coverage and contract expenses.


              Deferred policy acquisition costs

                The costs of acquiring new business, principally commissions and
                certain costs of issuing policies,  including underwriting costs
                and  medical  examinations,  all of  which  vary  with  and  are
                primarily  related to the production of new business,  have been
                deferred. For traditional life



                                       68
<PAGE>


INCORPORATED BY REFERENCE, PAGES 31 AND 32 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS


NOTE 2.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

                 insurance,  these  costs are being  amortized  over the premium
                 paying  period of the  related  policies in  proportion  to the
                 total anticipated  premium revenue stream.  Anticipated premium
                 revenue was estimated  using the same  assumptions as were used
                 for  computing  liabilities  for future  policy  benefits.  The
                 amount of costs to be  deferred  would be reduced to the extent
                 future policy premiums and anticipated  investment income would
                 not exceed related costs.

                 Universal life and annuity deferred acquisition costs are being
                 amortized in relation to the present value of estimated  future
                 gross profits on the contracts over a 20-year period.

                 Deferred policy acquisition costs are summarized as follows:
<TABLE>
<CAPTION>

                                                                     1998                  1997                 1996     
                                                                    -------               -------               -------
                         <S>                                       <C>                   <C>                   <C>   
                         Balance at
                          beginning
                          of year                                   $64,567               $58,026               $50,762
                         Additions                                   10,745                10,236                10,405
                         Amortization                              (  4,396)             (  3,695)             (  3,141)
                                                                    -------               -------               -------

                         Balance at end
                          of year                                   $70,916               $64,567               $58,026
                                                                    =======               =======               =======
</TABLE>

              Insurance liabilities

                 Liabilities for life insurance and income-paying annuity future
                 policy  benefits have been computed  primarily by the net level
                 premium method with  assumptions  as to anticipated  mortality,
                 withdrawals,  lapses and investment  yields.  Deferred  annuity
                 future policy  benefit  liabilities  have been  established  at
                 accumulated  values  without  reduction for surrender  charges.
                 Reserves for universal life and investment  contracts are based
                 on the contract account balance,  if future benefit payments in
                 excess  of the  account  balance  are  not  guaranteed,  or the
                 present value of future benefit payments when such payments are
                 guaranteed. Variations are inherent in such calculations due to
                 the estimates and  assumptions  necessary in the  calculations.
                 Interest  rate  assumptions  for  non-interest  sensitive  life
                 insurance  range from 3.5% to 4% on policies issued in 1980 and
                 prior  years  and 6% to 7.25% on  policies  issued  in 1981 and
                 subsequent  years.  Mortality and  withdrawal  assumptions  are
                 based on tables typically used in the industry.

                 Annuities are credited with varying  interest rates  determined
                 at the discretion of the Company  subject to certain  minimums.
                 During 1998,  annuity deposits earned interest at rates ranging
                 from 5% to 6%.  Management  believes  the fair value of annuity
                 and universal life deposits  approximates  the amounts recorded
                 in  the  financial  statements,  since  these  obligations  are
                 generally subject to fluctuating interest rates.

              Liability for guaranty fund assessments

                 The Company  may be  required,  under the  solvency or guaranty
                 laws of the  various  states  in which it is  licensed,  to pay
                 assessments up to prescribed limits to fund policyholder losses
                 or liabilities of insolvent insurance companies. Certain states
                 permit these assessments, or a portion thereof, to be recovered
                 as an offset to future premium taxes.




                                       69
<PAGE>


INCORPORATED BY REFERENCE, PAGE 32 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS


NOTE 2.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

                  Assessments   are   recognized   when  they  are   imposed  or
                  information  indicates it is probable one will be imposed, and
                  an event obligating the Company has occurred and the amount is
                  reasonably estimated. When the assessment is subject to credit
                  against future premium taxes and judged to be recoverable,  it
                  may be capitalized  and amortized on a basis  consistent  with
                  the credits to be realized  under  applicable  state law.  The
                  Company's  estimated  liability  for  guaranty  fund and other
                  assessments  at  December  31,  1998 and 1997  totaled $14 and
                  $214, respectively.

              Reinsurance

                 The  Statements of Operations  are reflected net of reinsurance
                 activities.  Gross  revenue and benefits and expenses  incurred
                 are  reduced  for  amounts   expected  to  be  recovered  under
                 reinsurance agreements.  Reinsurance  transactions are recorded
                 "gross" on the Statements of Financial Position.

              Income taxes

                 Provisions for income taxes include  deferred  taxes  resulting
                 from changes in cumulative  temporary  differences  between the
                 tax  bases  and  financial   statement   bases  of  assets  and
                 liabilities.  Deferred taxes are provided on a liability method
                 whereby  deferred  tax assets  are  recognized  for  deductible
                 temporary   differences   and  deferred  tax   liabilities  are
                 recognized  for taxable  temporary  differences.  Deferred  tax
                 assets and  liabilities are adjusted for the effects of changes
                 in tax laws and rates on the date of enactment.

              Software development costs

                  In March of 1998, the American  Institute of Certified  Public
                  Accountants   issued   Statement   of  Position   (SOP)  98-1,
                  "Accounting  for the Costs of Computer  Software  Developed or
                  Obtained  for  Internal  Use." This SOP  provided  guidance on
                  accounting  for the costs of computer  software  developed  or
                  obtained for internal use. The Company adopted this SOP in the
                  first quarter of 1998.  Software  development  costs  totaling
                  $1,002  or  $0.11  per  share  in 1998  were  capitalized  and
                  included in other  assets.  These costs will be amortized on a
                  straight-line basis over the expected life of the product when
                  the software is ready for its intended use.

              Year 2000 costs

                  Costs   related  to  Year  2000   programming,   testing   and
                  contingency planning are charged to operations as incurred.

              Comprehensive income

                  The  Company  adopted  the  provisions  of  the  Statement  of
                  Financial  Accounting  Standards  (FAS)  No.  130,  "Reporting
                  Comprehensive  Income,"  in  1998.   Comprehensive  income  is
                  defined as any change in equity  from  transactions  and other
                  events  originating from nonowner  sources.  The Company began
                  displaying  comprehensive  income in the first quarter of 1998
                  and has  displayed  accumulated  comprehensive  income  in the
                  Statements of Shareholders' Equity at December 31, 1998. Prior
                  year amounts have been restated to reflect this change.






                                       70
<PAGE>


INCORPORATED BY REFERENCE, PAGE 32 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS


NOTE 2.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


              Disclosure about segments of an enterprise

                 In June 1997, the Financial  Accounting  Standards Board issued
                 SFAS No. 131,  "Disclosures about Segments of an Enterprise and
                 Related  Information."  SFAS No.  131  requires  a  company  to
                 utilize  a   "management   approach"   to   reporting   segment
                 information.  The Company currently reports segment information
                 consistent with that of internal management reporting and, as a
                 result,  the  adoption of this  standard  has little  effect on
                 current presentation of financial statement information.

              Earnings per share

                 Earnings per share  amounts are based on the  weighted  average
                 number  of  common  shares   outstanding  during  each  of  the
                 respective years.

NOTE 3.  INVESTMENTS

                Net  investment  income  consists of the following for the years
                ended December 31:
<TABLE>
<CAPTION>

                                                                     1998                  1997                 1996     
                                                                    -------               -------              -------
                <S>                                                 <C>                   <C>                  <C>    
                Fixed maturities                                    $42,068               $39,466              $35,300
                Equity securities                                     8,120                 8,942               10,168
                Other                                                 3,668                 2,919                1,879
                                                                    -------               -------              -------
 
                Total investment income                             $53,856               $51,327              $47,347
                Investment expense                                    1,527                 1,413                1,398
                                                                    -------               -------              -------

                Net investment income                               $52,329               $49,914              $45,949
                                                                    =======               =======              =======
</TABLE>

                Realized gains and losses on investments reflected in operations
                were as follows for the years ended December 31:
<TABLE>
<CAPTION>

                                                                     1998                  1997                 1996     
                                                                    ------                ------               ------
                <S>                                                 <C>                   <C>                  <C>   
                Realized gains:
                  Fixed maturities                                  $1,936                $1,264               $  778
                  Equity securities                                  3,657                 4,466                4,911
                  Other, net                                           180                     0                    0
                                                                    ------                ------               ------

                  Total gains                                       $5,773                $5,730               $5,689
                                                                    ------                ------               ------

                Realized losses:
                  Fixed maturities                                  $  207                $  353               $  326
                  Equity securities                                    683                   176                  376
                                                                    ------                ------               ------

                  Total losses                                      $  890                $  529               $  702
                                                                    ------                ------               ------

                  Net realized gains on
                    investments                                     $4,883                $5,201               $4,987
                                                                    ======                ======               ======
</TABLE>




                                       71
<PAGE>


INCORPORATED BY REFERENCE, PAGE 33 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS


NOTE 3.  INVESTMENTS (CONTINUED)

              The  following  tables  summarize  the  cost and  market  value of
              securities  at December  31,  1998 and 1997 based on current  year
              classifications.
<TABLE>
<CAPTION>


                                                             Gross              Gross
                                        Amortized          Unrealized         Unrealized         Estimated
                                          Cost               Gains              Losses           Fair Value  
December 31, 1998
<S>                                      <C>                <C>                <C>                <C>
Fixed Maturities:
U. S. treasuries and                     $ 20,431           $ 1,360            $    27            $ 21,764
 government agencies
States and political
 subdivisions                               2,056               107                  0               2,163
Special revenue                            11,065               783                  0              11,848
Public utilities                           70,265             3,731                455              73,541
U. S. banks, trusts
 and insurance companies                  113,543             8,531              1,086             120,988
U. S. industrial
 and miscellaneous                        331,432            17,019              1,202             347,249
Foreign governments-
 agency                                     2,990                 0                308               2,682
Foreign industrial
 and miscellaneous                         24,693               908                313              25,288
                                          -------           -------            -------             -------

Total fixed
 maturities                              $576,475           $32,439            $ 3,391            $605,523
                                         ========           =======            =======            ========


Equity Securities:
Common stock:
 U. S. banks, trusts
  and insurance companies                $  7,254           $ 4,523            $   172            $ 11,605
 U. S. industrial and
  miscellaneous                            40,574            11,751              6,615              45,710
Non-redeemable
 preferred stock:
 Public utilities                           4,000                40                  0               4,040
 U. S. banks, trusts and
  insurance companies                      43,057             1,864                151              44,770
 U. S. industrial and
  miscellaneous                            12,951               216                529              12,638
 Foreign banks, trusts
  and insurance
  companies                                12,874               441                384              12,931
 Foreign industrial
  and miscellaneous                         3,900               200                  0               4,100
                                         --------           -------            -------            --------

Total equity
 securities                              $124,610           $19,035            $ 7,851            $135,794
                                         ========           =======            =======            ========
Total available-for-sale
 securities                              $701,085           $51,474            $11,242            $741,317
                                         ========           =======            =======            ========
</TABLE>




                                       72
<PAGE>


INCORPORATED BY REFERENCE, PAGE 33 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS


NOTE 3.  INVESTMENTS (CONTINUED)
<TABLE>
<CAPTION>

                                                             Gross              Gross
                                         Amortized        Unrealized         Unrealized          Estimated
                                            Cost             Gains             Losses            Fair Value  
December 31, 1997
<S>                                      <C>                <C>                <C>                <C>
Fixed Maturities:
U. S. treasuries and
 government agencies                     $ 31,787           $ 1,271            $  302             $ 32,756
States and political
 subdivisions                               2,058               155                 0                2,213
Special revenue                            14,210             1,106                 0               15,316
Public utilities                           80,491             3,097               842               82,746
U. S. banks, trusts and
 insurance companies                       99,820             6,051               287              105,584
U. S. industrial and
 miscellaneous                            285,565            12,661               636              297,590
Foreign governments-
 agency                                     2,988                 0               641                2,347
Foreign banks, trusts
 and insurance
 companies                                  5,000                99                 0                5,099
Foreign industrial
  and miscellaneous                        13,874               652                 0               14,526
                                         --------           -------            ------             --------

Total fixed
  maturities                             $535,793           $25,092            $2,708             $558,177
                                         ========           =======            ======             ========

Equity Securities:
Common stock:
  U. S. banks, trusts
    and insurance
    companies                            $    731           $   209            $    0             $    940
  U. S. industrial and
    miscellaneous                          27,648             3,116             3,364               27,400

Non-redeemable
  preferred stock:
  Public utilities                          4,000                50                 0                4,050
  U. S. banks, trusts
    and insurance
    companies                              55,302             7,003               122               62,183
  U. S. industrial and
    miscellaneous                          12,441             1,815                15               14,241
  Foreign banks, trusts
    and insurance
    companies                               7,765               365               162                7,968
  Foreign industrial
    and miscellaneous                       3,900               160                 0                4,060
                                         --------           -------            ------             --------

Total equity
  securities                             $111,787           $12,718            $3,663             $120,842
                                         ========           =======            ======             ========
Total available-for-sale
  securities                             $647,580           $37,810            $6,371             $679,019
                                         ========           =======            ======             ========
</TABLE>





                                       73
<PAGE>


INCORPORATED BY REFERENCE, PAGE 34 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS


NOTE 3.  INVESTMENTS (CONTINUED)

                The  following is a summary of fixed  maturities at December 31,
                1998, by remaining term to contractual maturity:
<TABLE>
<CAPTION>

                                                                                     Amortized        Estimated
                                                                                        Cost          Fair Value  
                  <S>                                                                 <C>              <C>
                  Due in one year or less                                             $ 10,003         $ 10,024
                  Due after one year through five years                                137,651          139,668
                  Due after five years through ten years                               118,948          121,958
                  Due after ten years                                                  309,873          333,873
                                                                                      --------         --------

                                                                                      $576,475         $605,523
                                                                                      ========         ========
</TABLE>

                Bonds having a fair value of $2,056 at December 31, 1998 were on
                deposit with various regulatory  authorities as required by law.
                Fixed  maturities  (bonds)  having a fair  value of  $6,993  are
                pledged as  collateral  on a $10,000 line of credit with a bank.
                There were no borrowings outstanding on the line during December
                31, 1998 and 1997.

                Net unrealized  gains and losses on investments  are credited to
                or charged directly to other  comprehensive  income. At December
                31, 1998,  net  unrealized  gains on  investment  securities  of
                $26,172 consisted of $51,506 in unrealized gains less $11,242 in
                unrealized losses and deferred taxes of $14,092.

                Changes in unrealized  gains include the following for the years
                ended December 31:
<TABLE>
<CAPTION>

                                                                     1998                  1997                  1996     
                                                                    ------                -------               ------
                <S>                                                <C>                   <C>                  <C>
                Equity securities                                   $2,129                $ 3,966              $ 4,528
                Fixed maturities                                     6,664                 16,482             ( 18,707)
                Other invested assets                                   31                      0                    0
                Deferred federal
                  income taxes                                     ( 3,088)              (  7,157)               4,963
                                                                    ------                -------               ------

                  Increase (decrease)
                    in unrealized
                    gains                                           $5,736                $13,291              ($9,216)
                                                                    ======                =======               ======
</TABLE>







                                       74
<PAGE>


INCORPORATED BY REFERENCE, PAGE 34 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS


NOTE 4.         LIABILITY FOR UNPAID POLICY AND CONTRACT CLAIMS

                Activity in the liability for unpaid policy and contract  claims
                is as follows:
<TABLE>
<CAPTION>

                                                                     1998                  1997                  1996     
                                                                    ------                -------               ------
                <S>                                                <C>                   <C>                   <C>
                Balance at January 1                                $2,050                $ 1,703               $  897
                Less reinsurance
                  recoverables                                     (   163)              (    133)             (   136)
                Less unpaid matured
                  endowments                                             0                      0              (    16)
                                                                    ------                -------               ------

                Net balance at January 1                            $1,887                $ 1,570               $  745

                Total death claims
                  incurred                                           8,459                 11,117                9,688
                Total death claims paid,
                  net of reinsurance
                  recoveries                                         8,994                 10,800                8,863
                                                                    ------                -------               ------

                Net balance at
                  December 31                                       $1,352                $ 1,887               $1,570
                Plus reinsurance
                  recoverables                                         449                    163                  133
                                                                    ------                -------               ------

                Balance at December 31                              $1,801                $ 2,050               $1,703
                                                                    ======                =======               ======
</TABLE>




                                       75
<PAGE>
INCORPORATED BY REFERENCE, PAGE 34 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      

                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS


NOTE 5.         LIFE PREMIUMS AND ANNUAL ANNUITY & UNIVERSAL LIFE DEPOSITS

                Premiums on life insurance contracts and deposits on annuity and
                universal life contracts are summarized as follows:
<TABLE>
<CAPTION>
                                                                     1998                  1997                  1996     
                                                                    -------               -------               -------
                      <S>                                           <C>                   <C>                   <C>
                      Life insurance
                        premiums:
                           First year                               $ 6,763               $ 6,861               $ 6,506
                           Renewal                                   28,970                25,966                22,533
                                                                    -------               -------               -------

                                                                    $35,733               $32,827               $29,039
                                                                    =======               =======               =======

                         Annuity & universal
                           life deposits, net
                           of loading:
                           First year
                             and single                             $50,820               $50,675               $50,651
                           Renewal                                   16,600                18,365                17,065
                                                                    -------               -------               -------

                                                                    $67,420               $69,040               $67,716
                                                                    =======               =======               =======
</TABLE>

                Annuity deposits in 1998, 1997 and 1996 included $6,413,  $1,992
                and  $4,894,  respectively,  of  deposits  on annuity  contracts
                purchased  by the  Erie  Insurance  Group  Retirement  Plan  for
                Employees.  Structured  settlement  annuities sold to affiliated
                property and  casualty  companies  of the Erie  Insurance  Group
                totaled  $17,883,  $17,781 and $13,505,  in 1998, 1997 and 1996,
                respectively.


NOTE 6.         FEDERAL INCOME TAXES

                The provision for federal income taxes consists of the following
                for the years ended December 31:
<TABLE>
<CAPTION>
                                                                     1998                  1997                  1996     
                                                                    -------               -------               ------
                <S>                                                 <C>                   <C>                   <C>
                Current                                             $ 8,101               $ 9,005               $ 5,378
                Deferred                                              3,755                 1,638                 3,598
                                                                    -------               -------               -------

                                                                    $11,856               $10,643               $ 8,976
                                                                    =======               =======               =======
</TABLE>

                A reconciliation  of the provision for income taxes with amounts
                determined by applying the statutory federal income tax rates to
                pre-tax income is as follows:
<TABLE>
<CAPTION>
                                                                     1998                  1997                  1996     
                                                                    -------               -------               ------
                <S>                                                <C>                   <C>                   <C>
                Federal income taxes
                  at statutory rates                                $11,879               $10,571               $9,325
                Dividends received
                  deduction and
                  tax-exempt interest                              (    182)             (    299)             (   772)
                Other                                                   159                   371                  423
                                                                    -------               -------               ------

                Provision for federal
                  income taxes                                      $11,856               $10,643               $8,976
                                                                    =======               =======               ======
</TABLE>


                                       76
<PAGE>

INCORPORATED BY REFERENCE, PAGES 34 AND 35 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS


NOTE 6.         FEDERAL INCOME TAXES (CONTINUED)

                Temporary  differences  between the financial statement carrying
                amounts and tax bases of assets and liabilities  which give rise
                to deferred tax liabilities are as follows:
<TABLE>
<CAPTION>

                                                                          December 31,
                                                                     1998              1997     
                                                                    -------           -------
                <S>                                                <C>               <C>                  
                Deferred policy acquisition costs                   $21,523           $19,563
                Liability for future life and
                  annuity policy benefits                          (  6,117)         (  7,218)
                Unrealized gains                                     14,092            11,004
                Other                                                 1,754             1,060
                                                                    -------           -------

                         Deferred income tax liability              $31,252           $24,409
                                                                    =======           =======
</TABLE>


                A  reconciliation   of  the  provision  for  income  taxes  with
                comprehensive income reported in the Statements of Shareholders'
                Equity is as follows:
<TABLE>
<CAPTION>

                                                                     1998                 1997                   1996     
                                                                    -------              -------                -------
                <S>                                                <C>                  <C>                    <C>
                Unrealized gains (losses) on
                  securities:
                  Unrealized holding gains
                     (losses) arising during
                     year                                           $13,707              $25,649               ($ 9,192)
                  Less:  reclassification
                    adjustment for gains
                    included in net income                            4,883                5,201                  4,987
                                                                    -------               ------                -------
                    Net unrealized holding gains
                      (losses) arising during
                      year                                          $ 8,824              $20,448               ($14,179)
                                                                    -------              -------                -------
                Income tax (expense) benefit
                  related to unrealized gains
                  (losses)                                         ($ 3,088)            ($ 7,157)               $ 4,963
                                                                    -------              -------                -------
                Other comprehensive income
                  (loss), net of tax                                $ 5,736               $13,291              ($ 9,216)
                                                                    =======               =======               ========
</TABLE>



NOTE 7.         RELATED PARTY TRANSACTIONS

                Expense reimbursements

                   Operating  expenses of the Company are paid by EIC and common
                   expenses are allocated.  Reimbursements  are made to EIC on a
                   monthly  basis.  The amount of these  reimbursements  for the
                   Company  totaled  $14,305,  $13,038 and $10,095 in 1998, 1997
                   and 1996, respectively.

                   The Employees of the Company  participate  in the pension and
                   other  Employee  benefit plans of EIC. The benefits are based
                   on years of service and salary.  Pension  costs are funded by
                   EIC in amounts  sufficient  to at least  meet  ERISA  minimum
                   funding   requirements.   Pension  and  other  benefit  costs
                   reimbursed by the Company to EIC equaled $181,  $183 and $167
                   in 1998, 1997 and 1996, respectively.

                                       77
<PAGE>


INCORPORATED BY REFERENCE, PAGE 35 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS


NOTE 7.         RELATED PARTY TRANSACTIONS (CONTINUED)


                Annuities purchased by affiliates

                   The Erie  Insurance  Group  affiliated  property and casualty
                   insurance companies  periodically purchase annuities from the
                   Company  in  connection  with the  structured  settlement  of
                   claims.  Also, the Erie Insurance  Group  Retirement Plan for
                   Employees  purchases from the Company,  individual  annuities
                   for  some  terminated   vested   Employees  or  beneficiaries
                   receiving  benefits  (excluding  disabled and deferred vested
                   participants).  These are non-participating annuity contracts
                   under  which the Company has  unconditionally  contracted  to
                   provide  specified  benefits to beneficiaries in return for a
                   fixed premium from the plan.

                   Annuity  deposit  balances  outstanding  relating  to pension
                   annuities sold to the Erie Insurance  Group  Retirement  Plan
                   are  $41,834  and  $33,672  at  December  31,  1998 and 1997,
                   respectively.  The reserves  held for  structured  settlement
                   annuities  sold  to  the  affiliated  property  and  casualty
                   insurance  companies  equal $128,382 and $111,219 at December
                   31, 1998 and 1997, respectively. See also Note 5.

                Note payable to EIC

                   The $15,000 note payable to EIC bears an annual interest rate
                   of 6.45% and all  payments of interest  and  principal of the
                   note may be  repaid  only out of  unassigned  surplus  of the
                   Company,  subject  to  prior  approval  of  the  Pennsylvania
                   Insurance  Commissioner.  Interest  on the  surplus  note  is
                   scheduled to be paid semi-annually.  The note will be payable
                   on demand on or after  December  31,  2005.  During  1998 and
                   1997,  the Company paid interest to EIC totaling $968 in each
                   year.

                Property and Equipment

                   The Company  owns certain real estate which it leases to EIC.
                   The real estate is recorded net of  accumulated  depreciation
                   of  $1,279  and  $1,196  at  December   31,  1998  and  1997,
                   respectively.  Rentals  paid to the Company  under this lease
                   agreement totaled $343 in 1998 and $423 in 1997 and 1996.
                   Future minimum rentals under this agreement are as follows:


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

                   1999                                                  $  303
                   2000                                                     309
                   2001                                                     312
                   2002                                                     318
                   2003                                                     321
                   Thereafter                                             1,450
                   --------------------------------------- ---------------------
                   Total                                                $ 3,013
                   ======================================= =====================










                                       78
<PAGE>


INCORPORATED BY REFERENCE, PAGES 35 AND 36 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS



NOTE 7.  RELATED PARTY TRANSACTIONS (CONTINUED)


                 EIC  purchases  certain  software and  equipment for use by the
                 Company.  Depreciation  and applicable  interest are charged to
                 the Company  throughout the estimated  useful life of the asset
                 and  included in general  expenses.  Depreciation  and interest
                 charged the Company in 1998 and 1997 amounted to $384 and $369,
                 respectively.

NOTE 8.  REINSURANCE

                The Company  cedes  insurance to other  insurers and  reinsurers
                under  individual  risk  contracts.   Reinsurance   arrangements
                mitigate losses arising from large risks.

                Amounts recoverable or credited under reinsurance  contracts are
                included in total assets as reinsurance  recoverable or credited
                for  reinsurance  ceded.  The  cost of  reinsurance  related  to
                long-duration  contracts is  accounted  for over the life of the
                reinsured policies using assumptions  consistent with those used
                to account for the underlying policies.

                A  contingent  liability  exists  with  respect  to  reinsurance
                receivables and the reserve credit for  reinsurance  ceded which
                would become a liability in the event such reinsurance companies
                are  unable  to  meet  their   obligations  under  the  existing
                reinsurance  agreements.  These  agreements  do not  relieve the
                Company of its primary obligation to its Policyholders.

                Policy  revenues,   benefits  and  expenses   reflected  in  the
                Statements  of  Operations  have been  reduced by the  following
                amounts due to reinsurance cessions:
<TABLE>
<CAPTION>

                                                                     1998                  1997                  1996     
                                                                    ------                ------                ------
                <S>                                                 <C>                   <C>                   <C>
                Policy revenue                                      $4,054                $3,761                $3,635

                Death benefits                                       1,490                 1,319                 1,846

                Future life policy
                  benefits                                             953                   842                   716

                Commissions                                          1,654                 1,462                 1,368
</TABLE>

                The Company has an insignificant  amount of assumed  reinsurance
                activity.

NOTE 9.         STATUTORY INFORMATION

                The Company  prepares  its  statutory  financial  statements  in
                accordance   with   accounting   practices   prescribed  by  the
                Pennsylvania Insurance Department. Accounting principles used to
                prepare  statutory  financial  statements  differ from financial
                statements   prepared  on  the  basis  of   generally   accepted
                accounting principles.




                                       79
<PAGE>

INCORPORATED BY REFERENCE, PAGE 36 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS


NOTE 9.         STATUTORY INFORMATION (CONTINUED)


                A  reconciliation   of  net  income  as  filed  with  regulatory
                authorities to net income reported in the accompanying financial
                statements for the years ended December 31, 1998, 1997 and 1996,
                follows:
<TABLE>
<CAPTION>

                                                                     1998                  1997                  1996     
                                                                    -------               -------               -------
                <S>                                                <C>                   <C>                   <C>
                Statutory net income                                $13,787               $12,924               $12,637

                Reconciling items:
                  Policy liabilities
                    and accruals                                      2,344                 1,024                 1,327
                  Deferred policy
                    acquisition costs,
                    net of amortization                               6,349                 6,540                 7,264
                  Investment valuation
                    differences                                       2,360                 1,015                   837
                  Deferred taxes                                   (  3,754)             (  1,638)             (  3,598)
                  Capitalized salaries and
                    benefits                                          1,541                     0                     0
                  Other                                            (    542)             (    305)             (    801)
                                                                    -------               -------               -------

                GAAP net income                                     $22,085               $19,560               $17,666
                                                                    =======               =======               =======
</TABLE>

                A  reconciliation   of   shareholders'   equity  as  filed  with
                regulatory  authorities to shareholders'  equity reported in the
                accompanying  financial  statements  as of December 31, 1998 and
                1997, follows:
<TABLE>
<CAPTION>

                                                                     1998                  1997      
                                                                    -------               -------
                  <S>                                              <C>                   <C>    
                  Statutory shareholders' equity                    $ 85,907               $79,651

                  Reconciling items:
                   Asset valuation and interest
                     maintenance reserves                             37,324                25,578
                   Investment valuation differences                   30,745                30,209
                   Deferred policy acquisition costs                  70,916                64,567
                   Surplus note                                    (  15,000)            (  15,000)
                   Policy liabilities and accruals                     6,447                 3,444
                   Deferred taxes                                  (  31,252)            (  24,409)
                   Deferred and uncollected
                     premiums                                      (   4,807)            (   4,236)
                   Capitalized salaries and benefits                   1,541                     0
                   Other                                                 710                   575
                                                                     -------               -------

                  GAAP shareholders' equity                         $182,531              $160,379
                                                                    ========              ========
</TABLE>

                The    amount    of    dividends    Erie    Family    Life,    a
                Pennsylvania-domiciled life insurer, can pay to its shareholders
                without  the  prior  approval  of  the  Pennsylvania   Insurance
                Commissioner  is limited by  statute to the  greater  of: (a) 10
                percent of its  statutory  surplus as regards  policyholders  as
                shown  on  its  last   annual   statement   on  file   with  the
                commissioner,  or (b) the net income as reported  for the period
                covered by such annual statement, but shall not include pro rata
                distribution  of any  class  of the  insurer's  own  securities.
                Accordingly,  the maximum  dividend  payout which may be made in
                1999  without  prior  Pennsylvania   Commissioner   approval  is
                $13,787. Dividends to shareholders totaled $5,670 in 1998.


                                       80
<PAGE>


INCORPORATED BY REFERENCE, PAGE 36 OF THE COMPANY'S 1998 ANNUAL
 REPORT TO SHAREHOLDERS                      


                       ERIE FAMILY LIFE INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS


NOTE 10.          QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

                  The following summaries of operations for the four quarters of
                  1998 and 1997 are  unaudited.  In the opinion of the Company's
                  management,  all  adjustments  -  consisting  only  of  normal
                  recurring  accruals  necessary for a fair  presentation of the
                  interim periods presented have been included.
<TABLE>
<CAPTION>

                                           First           Second            Third           Fourth
                                          Quarter          Quarter          Quarter          Quarter   
<S>                                      <C>               <C>             <C>               <C>
1998

Total policy revenue                      $ 8,981          $ 9,833          $ 9,494          $ 9,931
Net investment income                      12,790           12,996           12,575           13,968
Net realized gains
  on investments                            1,836              866              775            1,406
Other income                                  164              226              238              131
                                          -------          -------          -------          -------

  Total revenues                          $23,771          $23,921          $23,082          $25,436
                                          =======          =======          =======          =======

Income from
  operations                              $10,017          $ 8,617          $ 5,910          $ 9,397

Provision for federal
  income taxes                              3,519            3,053            2,247            3,037
                                          -------          -------          -------          -------

  Net income                              $ 6,498          $ 5,564          $ 3,663          $ 6,360
                                          =======          =======          =======          =======

  Net income
    per share                             $  0.69          $  0.59          $  0.39          $  0.67
                                          =======          =======          =======          =======

Comprehensive income (loss)               $ 8,754          $ 7,877         ($ 2,464)         $13,654 
                                          =======          =======          =======          =======
 

1997

Total policy revenue                      $ 8,468          $ 8,814          $ 8,661          $ 9,250
Net investment income                      12,401           12,211           12,419           12,883
Net realized gains
  on investments                              622              746            2,508            1,326
Other income                                  140              186              190              212
                                          -------          -------          -------          -------

  Total revenues                          $21,631          $21,957          $23,778          $23,671
                                          =======          =======          =======          =======

Income from
  operations                              $ 6,586          $ 6,997          $ 9,058          $ 7,562

Provision for federal
  income taxes                              2,185            2,384            3,531            2,543
                                          -------          -------          -------          -------

  Net income                              $ 4,401          $ 4,613          $ 5,527          $ 5,019
                                          =======          =======          =======          =======

  Net income
    per share                             $  0.47          $  0.49          $  0.58          $  0.53
                                          =======          =======          =======          =======

Comprehensive income (loss)              ($ 5,748)         $15,107          $15,701          $ 7,792
                                          =======          =======          =======          =======
</TABLE>

                                       81


<TABLE> <S> <C>

<ARTICLE> 7
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE ERIE
FAMILY LIFE INSURANCE COMPANY'S STATEMENT OF FINANCIAL POSITION AND STATEMENT OF
OPERATIONS DATED DECEMBER 31, 1998 AND ARE QUALIFIED IN THEIR ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<DEBT-HELD-FOR-SALE>                       605,523,237
<DEBT-CARRYING-VALUE>                                0
<DEBT-MARKET-VALUE>                                  0
<EQUITIES>                                 135,793,710
<MORTGAGE>                                  10,070,394
<REAL-ESTATE>                                1,541,445
<TOTAL-INVEST>                             774,882,477
<CASH>                                      44,808,427
<RECOVER-REINSURE>                             568,521
<DEFERRED-ACQUISITION>                      70,916,261
<TOTAL-ASSETS>                             917,605,628
<POLICY-LOSSES>                            670,622,832
<UNEARNED-PREMIUMS>                            138,375
<POLICY-OTHER>                               1,801,030
<POLICY-HOLDER-FUNDS>                        8,166,371
<NOTES-PAYABLE>                                      0
                                0
                                          0
<COMMON>                                     4,410,000
<OTHER-SE>                                 178,120,509
<TOTAL-LIABILITY-AND-EQUITY>               917,605,628
                                  38,238,556
<INVESTMENT-INCOME>                         52,329,343
<INVESTMENT-GAINS>                           4,882,586
<OTHER-INCOME>                                 759,081
<BENEFITS>                                  47,969,923
<UNDERWRITING-AMORTIZATION>                  4,395,555
<UNDERWRITING-OTHER>                         9,903,024
<INCOME-PRETAX>                             33,941,064
<INCOME-TAX>                                11,855,585
<INCOME-CONTINUING>                         22,085,479
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                22,085,479
<EPS-PRIMARY>                                     2.34
<EPS-DILUTED>                                     2.34
<RESERVE-OPEN>                                       0
<PROVISION-CURRENT>                                  0
<PROVISION-PRIOR>                                    0
<PAYMENTS-CURRENT>                                   0
<PAYMENTS-PRIOR>                                     0
<RESERVE-CLOSE>                                      0
<CUMULATIVE-DEFICIENCY>                              0
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission