Exhibit 99.3
                                 ------------









CONSOLIDATED FINANCIAL STATEMENTS

Financial Guaranty Insurance Company and Subsidiaries

December 31, 2004
with Report of Independent Auditors


<PAGE>


              Financial Guaranty Insurance Company and Subsidiaries

                        Consolidated Financial Statements


                                December 31, 2004



<TABLE>
<CAPTION>

                                    CONTENTS

<S>                                                                                                      <C>
Report of Independent Auditors.......................................................................    1
Consolidated Balance Sheets..........................................................................    3
Consolidated Statements of Income....................................................................    4
Consolidated Statements of Stockholder's Equity......................................................    5
Consolidated Statements of Cash Flows................................................................    6
Notes to Consolidated Financial Statements...........................................................    7

</TABLE>


<PAGE>








                         Report of Independent Auditors


The Board of Directors and Stockholder
Financial Guaranty Insurance Company

We have audited the accompanying consolidated balance sheets of Financial
Guaranty Insurance Company and Subsidiaries (the "Company") as of December 31,
2004 and 2003, and the related consolidated statements of income, stockholder's
equity and cash flows for the year ended December 31, 2004 and the periods from
December 18, 2003 through December 31, 2003, and from January 1, 2003 through
December 17, 2003. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes consideration of internal control
over financial reporting as a basis for designing audit procedures that are
appropriate in the circumstances, but not for the purpose of expressing an
opinion on the effectiveness of the Company's internal control over financial
reporting. Accordingly, we express no such opinion. An audit also includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements, assessing the accounting principles used and
significant estimates made by management and evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of the Company as of
December 31, 2004 and 2003, and the consolidated results of their operations and
their cash flows for the year ended December 31, 2004 and the periods from
December 18, 2003 through December 31, 2003 and from January 1, 2003 through
December 17, 2003, in conformity with accounting principles generally accepted
in the United States.


                                              /s/ Ernst & Young LLP

New York, New York
January 24, 2005
except for note 3k as to which the date is
March 15, 2005



                                                                               1

<PAGE>












             Report of Independent Registered Public Accounting Firm
             -------------------------------------------------------


The Board of Directors and Stockholder
Financial Guaranty Insurance Company:


We have audited the accompanying predecessor basis statements of income,
stockholder's equity and cash flows for the year ended December 31, 2002. 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 audit.

We conducted our audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. 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 audit provides a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the results of operations and cash flows of Financial
Guaranty Insurance Company for the year ended December 31, 2002 in conformity
with U.S. generally accepted accounting principles.

/s/ KPMG LLP


New York, New York
February 14, 2003





                                                                               2
<PAGE>





              Financial Guaranty Insurance Company and Subsidiaries

                           Consolidated Balance Sheets

                (Dollars in thousands, except per share amounts)

<TABLE>
<CAPTION>
                                                                                   December 31
                                                                             2004               2003
                                                                      --------------------------------------
Assets
<S>                                                                      <C>                <C>
Fixed maturity securities, at fair value (amortized cost of
   $2,921,320 in 2004 and $2,688,459 in 2003)                            $  2,938,856       $  2,691,922
Short-term investments, at cost, which approximates fair value                140,473             14,377
                                                                      --------------------------------------
Total investments                                                           3,079,329          2,706,299

Cash and cash equivalents                                                      69,292             78,645
Accrued investment income                                                      36,580             32,803
Receivable for securities sold                                                      -                170
Reinsurance recoverable on losses                                               3,054              8,065
Other reinsurance receivable                                                        -              5,295
Prepaid reinsurance premiums                                                  109,292            123,768
Deferred policy acquisition costs                                              33,835              2,921
Receivable from related parties                                                   802              9,759
Property and equipment, net of accumulated depreciation
   of $164 in 2004                                                              2,408                  -
Prepaid expenses and other assets                                               7,826              6,058
Federal income taxes receivable                                                     -                126
                                                                      --------------------------------------
Total assets                                                             $  3,342,418       $  2,973,909
                                                                      ======================================

Liabilities and stockholder's equity
Liabilities:
   Unearned premiums                                                     $  1,043,334       $    918,882
   Loss and loss adjustment expenses                                           39,181             40,467
   Ceded reinsurance balances payable                                           3,826                114
   Accounts payable and accrued expenses                                       22,874             19,238
   Obligations under capital lease                                              6,446              6,982
   Payable for securities purchased                                             5,715                  -
   Current federal income taxes payable                                         4,401                  -
   Deferred federal income tax liability                                       38,765             18,862
                                                                      --------------------------------------
Total liabilities                                                           1,164,542          1,004,545
                                                                      --------------------------------------

Stockholder's equity:
   Common stock, par value $1,500 per share; 10,000 shares
     authorized, issued and outstanding                                        15,000             15,000
   Additional paid-in capital                                               1,882,772          1,857,772
   Accumulated other comprehensive income, net of tax                          15,485              2,059
   Retained earnings                                                          264,619             94,533
                                                                      --------------------------------------
Total stockholder's equity                                                  2,177,876          1,969,364
                                                                      --------------------------------------
Total liabilities and stockholder's equity                               $  3,342,418       $  2,973,909
                                                                      ======================================
</TABLE>

See accompanying notes to consolidated financial statements.



                                                                               3

<PAGE>


              Financial Guaranty Insurance Company and Subsidiaries

                        Consolidated Statements of Income

                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                   Successor                        Predecessor
                                        ------------------------------  -----------------------------------
                                                          Period from      Period from
                                                           December          January
                                                           18, 2003          1, 2003
                                          Year ended        through          through         Year ended
                                         December 31,    December 31,      December 17,      December 31,
                                             2004            2003             2003              2002
                                        -------------------------------------------------------------------
Revenues:
<S>                                       <C>               <C>            <C>              <C>
   Gross premiums written                 $  323,575        $ 12,213       $   248,112      $  232,579
   Reassumed ceded premiums                    4,959           6,300            14,300           2,600
   Ceded premiums written                    (14,656)            (39)          (14,852)        (29,202)
                                        -------------------------------------------------------------------
   Net premiums written                      313,878          18,474           247,560         205,977
   Increase in net unearned premiums        (138,929)         (9,892)         (105,811)        (71,080)
                                        -------------------------------------------------------------------
Net premiums earned                          174,949           8,582           141,749         134,897

Net investment income                         97,709           4,269           112,619         119,595
Net realized gains                               559               -            31,506          68,546
Other income                                     736              44               580           5,309
                                        -------------------------------------------------------------------
Total revenues                               273,953          12,895           286,454         328,347

Expenses:
   Loss and loss adjustments expenses          5,922             236            (6,757)            501
   Underwriting expenses                      74,163           7,622            55,780          34,092
   Policy acquisition costs deferred         (32,952)         (2,931)          (23,641)        (14,911)
   Amortization of deferred policy
     acquisition costs                         2,038              10            15,563          15,261
                                        -------------------------------------------------------------------
Total expenses                                49,171           4,937            40,945          34,943
                                        -------------------------------------------------------------------

Income before income taxes                   224,782           7,958           245,509         293,404

Income tax expense (benefit):
   Current                                    41,773           1,191            55,772          87,203
   Deferred                                   12,923             573            (1,612)        (11,385)
                                        -------------------------------------------------------------------
Income tax expense                            54,696           1,764            54,160          75,818
                                        -------------------------------------------------------------------

Income before extraordinary item             170,086           6,194           191,349         217,586
Extraordinary gain                                 -          13,852                 -               -
                                        -------------------------------------------------------------------
Net income                                $  170,086        $ 20,046       $   191,349      $  217,586
                                        ===================================================================

</TABLE>


See accompanying notes to consolidated financial statements.


                                                                               4

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

                 Consolidated Statements of Stockholder's Equity

                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                                                                          Accumulated Other
                                                                                          Additional        Comprehensive
                                                                        Common             Paid-in          Income (Loss),
                                                                         Stock             Capital            Net of Tax
                                                                  ------------------------------------------------------------

Predecessor
<S>                                                                     <C>              <C>                  <C>
Balance at January 1, 2002                                              $15,000          $    383,511         $(14,932)
   Net income                                                                 -                     -                -
   Other comprehensive income (loss):
     Change in fixed maturity securities available-for-sale                   -                     -           67,113
     Change in foreign currency translation adjustment                        -                     -           (2,682)
Total comprehensive income
Dividend declared                                                             -                     -                -
                                                                  ------------------------------------------------------------
Balance at December 31, 2002                                             15,000               383,511           49,499
   Net income                                                                 -                     -                -
   Other comprehensive income (loss):
     Change in fixed maturity securities available-for-sale                   -                     -             (424)
     Change in foreign currency translation adjustment                        -                     -            4,267
Total comprehensive income
Dividend declared                                                             -                     -                -
                                                                  ------------------------------------------------------------
Balance at December 17, 2003                                             15,000               383,511           53,342
Successor
   Purchase accounting adjustments                                            -             1,474,261          (53,342)
   Net income                                                                 -                     -                -
   Other comprehensive income:
     Change in fixed maturity securities available-for-sale                   -                     -            2,059
Total comprehensive income
                                                                  ------------------------------------------------------------
Balance at December 31, 2003                                             15,000             1,857,772            2,059
Net income                                                                    -                   -                  -
Other comprehensive income:
   Change in fixed maturity securities available-for-sale                     -                   -              9,340
   Change in foreign currency translation adjustment                          -                   -              4,086
Total comprehensive income
Capital contribution                                                          -                25,000                -
                                                                  ------------------------------------------------------------
Balance at December 31, 2004                                            $15,000          $  1,882,772         $ 15,485
                                                                  ============================================================






<CAPTION>
                                                                       Retained
                                                                       Earnings             Total
                                                                  --------------------------------------

Predecessor
<S>                                                                  <C>                 <C>
Balance at January 1, 2002                                           $ 1,623,299         $  2,006,878
   Net income                                                            217,586              217,586
   Other comprehensive income (loss):
     Change in fixed maturity securities available-for-sale                    -               67,113
     Change in foreign currency translation adjustment                         -               (2,682)
                                                                                      ------------------
Total comprehensive income                                                                    282,017
Dividend declared                                                       (100,000)            (100,000)
                                                                  --------------------------------------
Balance at December 31, 2002                                           1,740,885            2,188,895
   Net income                                                            191,349              191,349
   Other comprehensive income (loss):
     Change in fixed maturity securities available-for-sale                    -                 (424)
     Change in foreign currency translation adjustment                         -                4,267
                                                                                      ------------------
Total comprehensive income                                                                    195,192
Dividend declared                                                       (284,300)            (284,300)
                                                                  --------------------------------------
Balance at December 17, 2003                                           1,647,934            2,099,787
Successor
   Purchase accounting adjustments                                    (1,573,447)            (152,528)
   Net income                                                             20,046               20,046
   Other comprehensive income:
     Change in fixed maturity securities available-for-sale                    -                2,059
                                                                                      ------------------
Total comprehensive income                                                                     22,105
                                                                  --------------------------------------
Balance at December 31, 2003                                              94,533            1,969,364
Net income                                                               170,086              170,086
Other comprehensive income:
   Change in fixed maturity securities available-for-sale                     -                 9,340
   Change in foreign currency translation adjustment                          -                 4,086
                                                                                      ------------------
Total comprehensive income                                                                    183,512
Capital contribution                                                          -                25,000
                                                                  --------------------------------------
Balance at December 31, 2004                                         $   264,619         $  2,177,876
                                                                  ======================================

</TABLE>


See accompanying notes to consolidated financial statements.

                                                                               5

<PAGE>



              Financial Guaranty Insurance Company and Subsidiaries

                      Consolidated Statements of Cash Flows

                             (Dollars in thousands)
<TABLE>
<CAPTION>

                                                               Successor                   Predecessor
                                                       --------------------------- ----------------------------

                                                                     Period from   Period from
                                                                      December       January
                                                                      18, 2003       1, 2003
                                                        Year ended    through        through         Year ended
                                                       December 31,  December 31,  December 17,     December 31,
                                                           2004         2003            2003            2002
                                                      ---------------------------------------------------------
 Operating activities
<S>                                                     <C>            <C>          <C>            <C>
 Net income                                             $ 170,086      $ 20,046     $ 191,349      $ 217,586
 Adjustments to reconcile net income to net cash
   provided by operating activities:
      Extraordinary gain                                        -       (13,852)            -              -
      Amortization of deferred policy acquisition
       costs                                                2,038            10        15,563         15,261
      Policy acquisition costs deferred                   (32,952)       (2,931)      (23,641)       (14,911)
      Net realized gains on investments                      (559)            -       (31,506)       (68,546)
      Change in unearned premiums                         124,452         2,460        86,250         70,741
      Change in loss and loss adjustment expenses          (1,286)          236        (7,644)          (987)
      Depreciation of property and equipment                  164             -            22             53
      Change in reinsurance recoverable on losses           5,011          (104)          410          1,269
      Change in prepaid reinsurance premiums               14,476         7,432        19,725            340
      Other reinsurance receivables                         5,295        (5,295)            -              -
      Change in federal income taxes receivable               126          (172)       (2,407)             -
      Change in receivable from related parties             8,957           (76)       (9,811)             -
      Change in accrued investment income,
       prepaid expenses and other assets                   (5,545)       (5,065)        6,292          2,769
      Change in ceded reinsurance balances and
       accounts payable and accrued expenses                7,348         6,485         1,804         (5,867)
      Deferred federal income tax liability                12,923           573        (1,612)       (11,385)
      Amortization of fixed maturity securities            37,013           693        21,129         12,081
      Change in current federal income taxes
       payable                                              4,401             -       (97,477)         9,748
                                                      ---------------------------------------------------------
 Net cash provided by operating activities                351,948        10,440       168,446        228,152
                                                      ---------------------------------------------------------

 Investing activities
 Sales of fixed maturity securities                       178,030         1,780     1,023,378      2,155,829
 Maturities of fixed maturity securities                  106,197             -         4,725             35
 Purchases of fixed maturity securities                  (547,745)            -      (877,340)    (2,478,839)
 Purchases, sales, and maturities of short-term
   investments, net                                      (126,096)      (12,736)       41,504        212,127
 Receivable for securities sold                               170           538           283           (991)
 Payable for securities purchased                           5,715             -        (5,333)        (9,334)
 Purchase of fixed assets                                  (2,572)            -             -             -
                                                      ---------------------------------------------------------
 Net cash (used in) provided by investing
   activities                                            (386,301)      (10,418)      187,217       (121,173)
                                                      ---------------------------------------------------------

 Financing activities
 Capital contribution                                      25,000             -             -              -
 Dividends paid                                                 -             -      (284,300)      (100,000)
                                                      ---------------------------------------------------------
 Net cash provided by (used in) financing
   activities                                              25,000             -      (284,300)      (100,000)
                                                      ---------------------------------------------------------

 Net (decrease) increase in cash and cash
   equivalents                                             (9,353)           22        71,363          6,979
 Cash and cash equivalents at beginning of period          78,645        78,623         7,260            281
                                                      ---------------------------------------------------------
 Cash and cash equivalents at end of period             $  69,292      $ 78,645     $  78,623      $   7,260
                                                      =========================================================

 Supplemental disclosure:
      Income taxes paid                                 $  38,200      $      -     $ 156,800      $  77,500
      Interest paid                                           905             -             -              -
                                                      =========================================================

</TABLE>


See accompanying notes to consolidated financial statements.

                                                                               6


<PAGE>





              Financial Guaranty Insurance Company and Subsidiaries

                   Notes to Consolidated Financial Statements

                                December 31, 2004

                             (Dollars in thousands)

1. Business and Organization

Financial Guaranty Insurance Company (the "Company") is a wholly-owned
subsidiary of FGIC Corporation (the "Parent"). The Parent was a wholly-owned
subsidiary of General Electric Capital Corporation ("GE Capital"). The Company
provides financial guaranty insurance for public finance and structured finance
obligations. The Company began insuring public finance obligations in 1984 and
structured finance obligations in 1988. The Company's financial strength is
rated "Aaa" by Moody's Investors Service, Inc. ("Moody's"), "AAA" by Standard &
Poor's Rating Services, a division of The McGraw-Hill Companies, Inc. ("S&P"),
and "AAA" by Fitch Ratings, Inc. ("Fitch"). The Company is licensed to engage in
financial guaranty insurance in all 50 states, the District of Columbia, the
Commonwealth of Puerto Rico and, through a branch, in the United Kingdom.

During 2004, FGIC capitalized two wholly-owned subsidiaries FGIC UK Services
Ltd. and FGIC UK Ltd. FGIC UK Ltd. was licensed in November 2004 to write
financial guaranty business in the United Kingdom and subsequently obtained
passport rights to write this business in EU member countries. FGIC UK Services,
Ltd. will perform management services for both the UK branch and FGIC UK Ltd.

On December 18, 2003, an investor group consisting of The PMI Group, Inc.
("PMI"), affiliates of the Blackstone Group L.P. ("Blackstone"), affiliates of
the Cypress Group L.L.C. ("Cypress") and affiliates of CIVC Partners L.P.
("CIVC"), collectively the "Investor Group", completed the acquisition (the
"Transaction") of FGIC Corporation from a subsidiary of GE Capital in a
transaction valued at approximately $2,200,000. At the closing of the
Transaction, the Investor Group, acting through an affiliate, paid GE Capital a
cash purchase price of approximately $1,600,000, which was funded by equity
investments by the Investor Group and borrowings of approximately $227,300 under
a bridge loan facility with an affiliate of Bank of America Corporation. In
addition, FGIC Corporation paid GE Capital approximately $284,300 in pre-closing
dividends and GE Capital retained 2,346 shares of Senior Preferred Manditorily
Convertible Modified Stock (the "Senior Preferred Shares") with an aggregate
liquidation preference of $234,600 and approximately 5% of FGIC Corporation's
common stock. PMI is the largest stockholder of FGIC Corporation, owning
approximately 42% of its common stock at December 31, 2004 and 2003. Blackstone,
Cypress and CIVC own approximately 23%, 23% and 7% of FGIC Corporation's common
stock, respectively, at December 31, 2004 and 2003.


                                                                               7

<PAGE>





              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



2. Basis of Presentation

The consolidated financial statements include the accounts of the Company and
its wholly-owned subsidiaries. All significant intercompany balances have been
eliminated.

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

The accompanying financial statements have been prepared on the basis of GAAP,
which differs in certain respects from the accounting practices prescribed or
permitted by the New York Department of Insurance (the "Department") (see Note
4).

3. Summary of Significant Accounting Policies

The Company's significant accounting policies are as follows:

a. Investments

The Company classifies all of its fixed maturity securities as
available-for-sale, which is recorded on the trade date at fair value.
Unrealized gains and losses are recorded as a separate component of accumulated
other comprehensive income, net of applicable income taxes. Short-term
investments are carried at cost, which approximates fair value.

Bond discounts and premiums are amortized over the remaining term of the
securities. Realized gains or losses on the sale of investments are determined
based on the specific identification method.

Securities which have been determined to be other-than-temporarily impaired are
reduced to realizable value, establishing a new cost basis, with a charge to
realized loss at such date.

b. Cash and Cash Equivalents

The Company considers all bank deposits, highly liquid securities and
certificates of deposit with maturities of three months or less at the date of
purchase to be cash equivalents. These cash equivalents are carried at cost
which approximates fair value.



                                                                               8

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



3. Summary of Significant Accounting Policies (continued)

c. Premium Revenue Recognition

Premiums are received either up-front or over time on an installment basis. The
premium collection method is determined at the time the policy is issued.
Up-front premiums are paid in full at the inception of the policy and are earned
over the period of risk in proportion to the total amount of principal and
interest outstanding. Installment premiums are collected periodically and
premiums are reflected in income pro rata over the period covered by the premium
payment. Unearned premiums represent the portion of premiums received that is
applicable to future periods on policies in force. When an obligation insured by
the Company has been refunded prior to the end of the expected policy coverage
period, any remaining unearned premium is recognized at that time. A refunding
occurs when an insured obligation is repaid or fully defeased prior to stated
maturing. Ceded premiums are earned in a manner consistent with the underlying
policies.

d. Policy Acquisition Costs

Policy acquisition costs include only those expenses that relate directly to
premium production. Such costs include compensation of employees involved in
marketing, underwriting and policy issuance functions, rating agency fees, state
premium taxes and certain other expenses. In determining policy acquisition
costs, the Company must estimate and allocate the percentage of its costs and
expenses that are attributable to premium production, rather than to other
activities. Policy acquisition costs, net of ceding commission income on
premiums ceded to reinsurers, are deferred and amortized over the period in
which the related premiums are earned. Anticipated loss and loss adjustment
expenses and maintenance costs and net investment income are considered in
determining the recoverability of acquisition costs.

e. Loss and Loss Adjustment Expenses

Provision for loss and loss adjustment expenses includes principal and interest
and other payments due under insured risks at the balance sheet date for which
an actual payment default has occurred or when a payment default is probable.
The loss reserves that are established fall into two categories: case reserves
and watch list reserves. Case reserves are established for the value of
estimated losses on particular insured obligations that are



                                                                               9

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



3. Summary of Significant Accounting Policies (continued)

presently or likely to be in payment default at the balance sheet date, and for
which the future loss is probable and can be reasonably estimated. These
reserves represent an estimate of the present value of the anticipated
shortfall, net of reinsurance, between (1) payments on insured obligations plus
anticipated loss adjustment expenses and (2) anticipated cash flow from, and
proceeds to be received on sales of any collateral supporting the obligation
and/or other anticipated recoveries. The discount rate used in calculating the
net present value of estimated losses is based upon the risk-free rate for the
average maturity of the applicable bond sector. As of December 31, 2004 and
2003, discounted case-basis loss and loss adjustment expense reserves were
$15,700 and $18,900, respectively. Loss and loss adjustment expenses included
amounts discounted at an approximate interest rate of 4.5% in 2004 and 4.4% in
2003. The amount of the discount at December 31, 2004 and 2003 was $2,500 and
$3,400, respectively.

The Company establishes watch list reserves to recognize the potential for
claims against the Company on insured obligations that are not presently in
payment default, but which have migrated to an impaired level, where there is a
substantial increased probability of default. These reserves reflect an estimate
of probable loss given evidence of impairment, and a reasonable estimate of the
amount of loss given default. The methodology for establishing and calculating
the watch list reserve relies on a categorization and assessment of the
probability of default, and loss severity given default, of the specifically
identified impaired obligations on the watch list based on historical trends and
other factors. The watch list reserve is adjusted as necessary to reflect
changes in the loss expectation inherent in the group of impaired credits. As of
December 31, 2004 and 2003, such reserves were $23,500 and $21,600,
respectively.

The reserve for loss and loss adjustment expenses are reviewed regularly and
updated based on claim payments and the results of ongoing surveillance. The
result of the Company's ongoing insured portfolio surveillance is to identify
all impaired obligations and thereby provide a materially complete recognition
of losses for each accounting period. The reserves are necessarily based upon
estimates and subjective judgments about the outcome of future events, and
actual results will likely differ from these estimates.



                                                                              10

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



3. Summary of Significant Accounting Policies (continued)

f. Income Taxes

Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases. These temporary differences relate principally to unrealized gains and
losses on available-for-sale fixed maturity securities, premium revenue
recognition, deferred acquisition costs, discount on loss and loss adjustment
reserves and certain loss reserves, alternative minimum tax (AMT) credit carry
forwards and profit commission. Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in
which those temporary differences are expected to be recovered or settled. The
effect on deferred tax assets and liabilities of a change in tax rates is
recognized in income in the period that includes the enactment date of the
change.

Financial guaranty insurance companies are permitted to deduct from taxable
income, subject to certain limitations, amounts added to statutory contingency
reserves (see Note 4). The amounts deducted must be included in taxable income
upon their release from the reserves. The amounts deducted are allowed as
deductions from taxable income only to the extent that U.S. Government
non-interest bearing tax and loss bonds are purchased and held in an amount
equal to the tax benefit attributable to such deductions.

g. Property and Equipment

Property and equipment consists of office furniture, fixtures, computer
equipment and software and leasehold improvements, which are reported at cost
less accumulated depreciation. Office furniture and fixtures are depreciated
straight-line over five years. Leasehold improvements are amortized over their
estimated service life or over the life of the lease, whichever is shorter.
Computer equipment and software are depreciated over three years. Maintenance
and repairs are charged to expense as incurred.

h. Goodwill

Effective January 1, 2002, FGIC Corporation adopted Statement of Financial
Accounting Standards No. 142, Goodwill and Other Intangible Assets ("SFAS 142").
Under SFAS 142, goodwill is no longer amortized but rather is tested for
impairment at least annually.

                                                                              11
<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



3. Summary of Significant Accounting Policies (continued)

In accounting for the Transaction in 2003, the Company has applied purchase
accounting as prescribed by Statement of Financial accounting Standards No. 141,
Business Combinations ("SFAS 141") and Securities and Exchange Commission Staff
Accounting Bulletin 54. Under this accounting method, the purchase price has
been pushed down into the accompanying financial statements, with the difference
between the purchase price and the sum of the fair value of tangible and
identifiable intangible assets acquired less liabilities assumed resulting in
negative goodwill of $27,300 at December 18, 2003. In accordance with SFAS 141
the Company reduced the value assigned to non-financial assets, the remaining
negative goodwill of $13,852 was recorded as an extraordinary gain in the
consolidated statement of income. In 1989, when FGIC Corporation was acquired by
GE Capital, FGIC Corporation did not push down the purchase price and related
goodwill to the Company.

As a result of the purchase accounting effective on December 18, 2003, the basis
of the assets and liabilities has changed, which necessitates the presentation
of Predecessor Company and the Successor Company columns in the Consolidated
Statements of Income, Stockholder's Equity and Cash Flows.

i. Foreign Currency Translation

The Company has an established foreign branch and two wholly-owned subsidiaries
in the United Kingdom and insured exposure from a former branch in France and
determined that the functional currencies of these entities are their local
currencies. Accordingly, the assets and liabilities of these foreign entities
are translated into U.S. dollars at the rates of exchange existing at December
31, 2004 and 2003 and revenues and expenses are translated at average monthly
exchange rates. The cumulative translation gain at December 31, 2004 and 2003
was $4,086 and $0, respectively, net of tax expense of $2,200 and $0,
respectively, and is reported as a separate component of accumulated other
comprehensive income in the consolidated statement of stockholders' equity.



                                                                              12

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



3. Summary of Significant Accounting Policies (continued)

j. Variable Interest Entities

In January 2003, the FASB issued Financial Interpretation No. 46, Consolidation
of Variable Interest Entities ("FIN 46"), which the Company adopted on July 1,
2003. FIN 46's consolidation criteria are based upon analysis of risks and
rewards, not control, and represent a significant and complex modification of
previous accounting principles. FIN 46 represents an accounting change not a
change in the underlying economics associated with the transactions, which may
be affected by FIN 46. FIN 46 clarifies the consolidation criteria for certain
entities in which equity investors do not have the characteristics of a
controlling financial interest or do not have sufficient equity at risk for the
entity to finance its activities without additional subordinated financial
support from other parties. FIN 46 requires variable interest entities to be
consolidated by their primary beneficiaries if the entities do not effectively
disperse risk among parties involved. Variable interest entities that
effectively disperse risks will not be consolidated. FIN 46 requires disclosures
for entities that have either a primary or significant variable interest in a
variable interest entity.

As a part of its structured finance business, the Company insures debt
obligations or certificates issued by special purposes entities. At December 31,
2004, the Company had $4,910 of gross principal outstanding related to insurance
contracts issued to commercial paper conduits--variable interest entities under
FIN 46--which the Company does not believe requires consolidation but which
requires disclosure. With respect to the remainder of the municipal finance and
structured finance transactions insured, the Company has evaluated the
transactions, and does not believe any such transactions require consolidation
or disclosure under FIN 46.

During 2004, FGIC arranged the issuance of contingent preferred trust securities
by a group of special purpose Trusts. These Trusts are considered variable
interest entities under FIN 46, however, the Company is not considered the
primary beneficiary and therefore is not required to consolidate the Trusts (see
Note 13).


                                                                              13

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



3. Summary of Significant Accounting Policies (continued)

k. Review of Financial Guaranty Industry Accounting Practices

The Securities and Exchange Commission ("SEC") staff has recently reviewed the
accounting practices for loss reserves of publicly held financial guaranty
industry companies and the Financial Accounting Standards Board ("FASB") staff
is considering whether additional accounting guidance is necessary to address
loss reserving and certain other practices in the financial guaranty industry.
When the FASB or the SEC reaches a conclusion on this issue, the Company along
with other companies in the financial guaranty industry may be required to
change certain aspects of the accounting for loss reserves, premium income and
deferred acquisition costs. The FASB review is in its early stages and it is not
possible to predict the impact, if any, this review, or one by the SEC, may have
on the Company's accounting practices.

4. Statutory Accounting Practices

The financial statements are prepared on the basis of GAAP, which differs in
certain respects from accounting practices prescribed or permitted by the
Department. The National Association of Insurance Commissioners ("NAIC")
approved the codification project ("Codification") effective January 1, 2001 and
the Department adopted certain but not all provisions of Codification.

The following are the significant differences between the Company's
statutory-basis accounting practices and GAAP:

     (a)  premiums are earned directly in proportion to the scheduled
          principal and interest payments rather than in proportion to the
          total principal and interest outstanding at any point in time under
          GAAP;
     (b)  policy acquisition costs are charged to current operations as
          incurred rather than as related premiums are earned under GAAP;
     (c)  a contingency reserve is computed on the basis of statutory
          requirements for the security of all policyholders, regardless of
          whether loss contingencies actually exist, whereas under GAAP, a
          reserve loss is established based on an ultimate estimate of
          potential claim payments;
     (d)  certain assets designated as non-admitted assets are charged
          directly against surplus but are reflected as assets under GAAP, if
          recoverable;



                                                                              14

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



4.     Statutory Accounting Practices (continued)

     (e)  deferred tax assets are limited to 1) the amount of federal income
          taxes paid in prior years that can be recovered through loss carry
          backs for existing temporary differences that reverse by the end of
          the subsequent calendar year, plus 2) the lesser of the remaining
          gross deferred tax assets expected to be realized within one year of
          the balance sheet date or 10% of capital and surplus excluding any net
          deferred tax assets, EDP equipment and operating software and any net
          positive goodwill, plus 3) the amount of remaining gross deferred tax
          assets that can be offset against existing gross deferred tax
          liabilities. The remaining deferred tax assets are non-admitted.
          Deferred taxes do not include amounts for state income taxes. Under
          GAAP, state income taxes are included in the computation of deferred
          taxes, a deferred tax asset is recorded for the amount of gross
          deferred tax assets expected to be realized in future years, and a
          valuation allowance is established for deferred tax assets not
          realizable.
     (f)  purchases of tax and loss bonds are reflected as admitted assets;
          while under GAAP they are recorded as federal income tax payments;
     (g)  all fixed income investments are carried at amortized cost rather
          than at fair value for securities classified as available-for-sale
          under GAAP;
     (h)  profit commissions are recognized as received while under GAAP
          management's best estimate of the Company's ultimate recoverable is
          accrued;
     (i)  case loss reserves are generally discounted at the average investment
          portfolio yield for statutory purposes and at the risk-free rate under
          GAAP; and
     (j)  for statutory reporting, the financial statements for FGIC are
          prepared on a stand alone basis, and not consolidated with its two
          wholly-owned subsidiaries.

Statutory-basis surplus of the Company at December 31, 2004 and 2003 was
$1,172,600 and $1,153,500, respectively. Statutory-basis net income (loss) for
the year ended December 31, 2004, for the period from December 18, 2003 through
December 31, 2003, from January 1, 2003 through December 17, 2003 and for the
year ended December 31, 2002 was $144,100 ($1,669), $180,091, and $205,476,
respectively.

5. Investments

Investments in fixed maturity securities carried at fair value of $4,049 and
$3,900 as of December 31, 2004 and 2003, respectively, were on deposit with
various regulatory authorities as required by law.


                                                                              15

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



5. Investments (continued)

The amortized cost and fair values of investments in fixed maturity securities
classified as available-for-sale are as follows:

<TABLE>
<CAPTION>
                                                             Gross
                                                          Unrealized          Gross
                                        Amortized Cost       Gains      Unrealized Losses    Fair Value
                                       --------------------------------------------------------------------
<S>                                    <C>                   <C>             <C>             <C>
At December 31, 2004:
   Obligations of states and
     political subdivisions              $  2,461,087        $19,569         $ 3,090         $ 2,477,566
   Asset and mortgage backed                  214,895          1,267             695             215,467
   U.S. Treasury securities and
     obligations of U.S. Government
     corporations and agencies                131,771            559             943             131,387
   Corporate bonds                             54,655            663             236              55,082
   Debt securities issued by foreign
     governments                               39,713            176              21              39,868
   Preferred stock                             19,199            311              24              19,486
                                       --------------------------------------------------------------------
   Total                                 $  2,921,320        $22,545         $ 5,009         $ 2,938,856
                                       ====================================================================

At December 31, 2003:
   Obligations of states and
     political subdivisions              $  2,363,870        $ 3,098         $   538         $ 2,366,430
   Asset and mortgage backed                  245,394            630             394             245,630
   U.S. Treasury securities and
     obligations of U.S. Government
     corporations and agencies                  4,280              -              35               4,245
   Debt securities issued by foreign
     governments                               44,405            737               -              45,142
   Preferred stock                             30,510             14              49              30,475
                                       --------------------------------------------------------------------
   Total                                 $  2,688,459        $ 4,479         $ 1,016         $ 2,691,922
                                       ====================================================================
</TABLE>

The following table shows gross unrealized losses and fair value of fixed
maturity securities, aggregated by investment category and length of time that
individual securities have been in a continuous unrealized loss position, at
December 31, 2004:



                                                                              16

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



5. Investments (continued)

<TABLE>
<CAPTION>
                                       Less Than 12 Months      12 Months or More             Total
                                     -------------------------------------------------------------------------
                                                  Unrealized    Fair      Unrealized                Unrealized
                                      Fair Value     Losses     Value       Losses     Fair Value     Losses
                                     -------------------------------------------------------------------------

<S>                                    <C>          <C>        <C>           <C>      <C>            <C>
Obligations of states and political
   subdivisions                       $   906,256   $  3,075   $  1,806      $ 15     $   908,062    $ 3,090
Asset and mortgage backed                 100,533        651      3,457        44         103,990        695
U.S. Treasury securities and
   obligations of U.S. government
   corporations and agencies               83,137        943          -         -          83,137        943
Other                                      44,092        257          -         -          44,092        257
Preferred stock                            13,474         24          -         -          13,474         24
                                     ------------------------------------------------------------------------
Total temporarily impaired
   securities                         $ 1,147,492   $  4,950   $  5,263      $ 59     $ 1,152,755    $ 5,009
                                     ========================================================================
</TABLE>

The unrealized losses in the Company's investments were caused by interest rate
increases. The Company evaluated the credit rating of these securities and noted
no deterioration. Because the decline in market value is attributable to changes
in interest rates and not credit quality and because the Company has the ability
and intent to hold these investments until a recovery of fair value, which may
be maturity, the Company did not consider these investments to be other than
temporarily impaired at December 31, 2004.

The amortized cost and fair values of investments in fixed maturity securities,
available-for-sale at December 31, 2004, by contractual maturity date, are shown
below. Expected maturities may differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or without call
or prepayment penalties.

                                                Amortized            Fair
                                                   Cost              Value
                                             -----------------------------------

Due one year later or less                      $       3,975    $       3,861
Due after one year through five years                 352,336          351,044
Due after five years through ten years              1,293,744        1,297,091
After ten years                                     1,271,265        1,286,860
                                             -----------------------------------
Total                                           $   2,921,320    $   2,938,856
                                             ===================================

For the year ended December 31, 2004, for the periods from December 18, 2003
through December 31, 2003, January 1, 2003 through December 17, 2003 and the
year ended December 31, 2002, proceeds from sales of available-for-sale
securities were $178,030,




                                                                              17

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



5. Investments (continued)

$1,780, $1,023,378, and $2,155,829, respectively. For the year ended December
31, 2004, for the period from January 1, 2003 through December 17, 2003 and the
year ended December 31, 2002, gross gains of $1,900, $31,700 and $68,600,
respectively, and gross losses of $1,300, $200 and $100, respectively, were
realized on such sales.

Net investment income of the Company is derived from the following sources:

<TABLE>
<CAPTION>
                                                  Successor                       Predecessor
                                      ----------------------------------- -----------------------------
                                                          Period from     Period from
                                                           December         January
                                                           18, 2003         1, 2003
                                         Year ended         through         through         Year ended
                                        December 31,     December 31,      December 17,    December 31,
                                            2004             2003             2003            2002
                                     ------------------------------------------------------------------
<S>                                       <C>                <C>           <C>             <C>
Income from fixed maturity
   securities                             $  97,720          $  4,294      $  111,075      $ 113,108
Income from short-term investments            1,450                12           2,326          7,485
                                     ------------------------------------------------------------------
Total investment income                      99,170             4,306         113,401        120,593
Investment expenses                          (1,461)              (37)           (782)          (998)
                                     ------------------------------------------------------------------
Net investment income                     $  97,709          $  4,269      $  112,619      $ 119,595
                                     ==================================================================

</TABLE>

As of December 31, 2004, the Company did not have more than 3% of its investment
portfolio concentrated in a single issuer or industry; however, the Company had
the following investment concentrations by state:

                                         Fair Value
                                     -------------------

New York                               $     290,353
Florida                                      218,870
Texas                                        209,802
New Jersey                                   170,866
Illinois                                     152,995
California                                   102,880
Michigan                                     102,532
Massachusetts                                101,340
Pennsylvania                                  97,516
Maryland                                      97,136
                                     -------------------
                                           1,544,290
All other states                             972,869
All other investments                        562,170
                                     -------------------
                                       $   3,079,329
                                     ===================



                                                                              18

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



6. Income Taxes

For the 2003 period ending on the closing date of the Transaction, the Company
filed its federal tax return as part of the consolidated return of GE Capital.
Under the tax sharing agreement with GE Capital, tax is allocated to the Company
based upon its respective contributions to consolidated net income. For the
period subsequent to the closing date of the sale transaction, the Company filed
its own consolidated federal return with FGIC Corporation.

The Company's effective federal income tax rate is less than the corporate tax
rate on ordinary income of 35%, primarily due to tax-exempt interest on
municipal investments.

The following is a reconciliation of federal income taxes computed at the
statutory rate and the provision for federal income taxes:

<TABLE>
<CAPTION>
                                                  Successor                       Predecessor
                                      ----------------------------------- -----------------------------
                                                          Period from     Period from
                                                           December         January
                                                           18, 2003         1, 2003
                                         Year ended         through         through       Year ended
                                        December 31,     December 31,      December 17,    December 31,
                                            2004             2003             2003            2002
                                     ------------------------------------------------------------------
<S>                                      <C>               <C>             <C>            <C>
    Income taxes computed on income
      before provision for Federal
      income taxes, at the
      statutory rate                     $    78,674       $   2,785       $  85,928      $  102,691
    Tax effect of:
       Tax-exempt interest                   (28,015)           (979)        (26,112)        (26,788)
       Other, net                              4,037             (42)         (5,656)            (85)
                                     -------------------------------------------------------------------
    Provision for income taxes           $    54,696       $   1,764       $  54,160      $   75,818
                                     ===================================================================

</TABLE>


                                                                              19

<PAGE>


              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



6. Income Taxes (continued)

The tax effects of temporary differences that give rise to significant portions
of the net deferred tax liability at December 31, 2004 and 2003 are presented
below:

<TABLE>
<CAPTION>
                                                                              2004             2003
                                                                    ----------------------------------
<S>                                                                    <C>               <C>
    Deferred tax assets:
       Loss and loss adjustment expense reserves                       $     7,472       $    6,026
       AMT credit carryforward                                                   -              276
       Property and equipment                                                   55                -
       Deferred compensation                                                   623              221
       Premium revenue recognition                                               -            1,129
       Capital lease                                                         2,539            2,444
       Net operating loss                                                        -            4,690
       Other                                                                   233              426
                                                                    ----------------------------------
    Total gross deferred tax assets                                         10,922           15,212
                                                                    ----------------------------------

    Deferred tax liabilities:
       Unrealized gains on fixed maturity securities,
         available-for-sale                                                 29,156           29,462
       Deferred acquisition costs                                           11,842            1,022
       Premium revenue recognition                                           3,076                -
       Profit commission                                                     2,343            2,108
       Foreign currency                                                      3,117              916
       Other                                                                   153              566
                                                                    ----------------------------------
    Total gross deferred tax liabilities                                    49,687           34,074
                                                                    ----------------------------------
    Net deferred tax liability                                         $    38,765       $   18,862
                                                                    ==================================
</TABLE>

The Company's 2003 net operating loss carry forwards of $13,400 was completely
utilized in 2004. Based upon the level of historical taxable income, projections
of future taxable income over the periods in which the deferred tax assets are
deductible and the estimated reversal of future taxable temporary differences,
the Company believes it is more likely than not that it will realize the
benefits of these deductible differences and has not established a valuation
allowance at December 31, 2004 and 2003. In the opinion of management, an
adequate provision has been made for any additional taxes that may become due
pending any future examinations by tax authorities.




                                                                              20

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



7. Reinsurance

Reinsurance is the commitment by one insurance company (the reinsurer) to
reimburse another insurance company (the ceding company) for a specified portion
of the insurance risks under policies insured by the ceding company in
consideration for a portion of the related premiums received. The ceding company
typically will receive a ceding commission from the reinsurer to cover costs of
underwriting and acquiring the business.

The Company uses reinsurance to increase its capacity to write insurance for
obligations of large, frequent issuers, to meet internal, rating agency or
regulatory single risk limits, to diversify risk and to reduce capital needs.
The Company currently arranges reinsurance on only a facultative (transaction by
transaction) basis. Prior to 2003, the Company also had treaty reinsurance
agreements primarily for public finance business that provided coverage for a
specified portion of the insured risk under all qualifying policies issued
during the term of the treaty.

The Company seeks to place reinsurance with financially strong reinsurance
companies since, as a primary insurer, the Company is required to fulfill all
its obligations to policyholders even in cases where reinsurers fail to perform
their obligations under the various reinsurance agreements. The Company
regularly monitors the financial condition of its reinsurers. Under most of the
Company's reinsurance agreements, the Company has the right to reassume all the
exposure ceded to a reinsurer (and receive all the remaining unearned premiums
ceded) in the event of a significant ratings downgrade of the reinsurer or the
occurrence of certain other special cancellation events. In certain of these
cases, the Company also has the right to impose additional ceding commissions.

In recent years, a number of the Company's reinsurers have been downgraded by
the rating agencies, thereby reducing the financial benefits of using
reinsurance under the rating agency capital adequacy models because the Company
must allocate additional capital to the related reinsured exposure. The Company
still receives statutory credit for this reinsurance.

In connection with such a downgrade, the Company reassumed $4,959, $6,300,
$14,300, and $2,600, of ceded premiums for the year ended December 31, 2004, the
periods from December 18, 2003 through December 31, 2003, from January 1, 2003
through December 17, 2003 and for the year ended December 31, 2002,
respectively, from the reinsurers.

The Company holds collateral under reinsurance agreements in the form of letters
of credit and trust agreements in various amounts with various reinsurers
totaling $56,700 at December 31, 2004 that can be drawn on in the event of
default by the reinsurer.



                                                                              21

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



7. Reinsurance (continued)

The effect of reinsurance on the balances recorded in the consolidated
statements of income is as follows:

<TABLE>
<CAPTION>
                                                  Successor                       Predecessor
                                      ----------------------------------- -----------------------------
                                                          Period from     Period from
                                                           December         January
                                                           18, 2003         1, 2003
                                         Year ended         through         through       Year ended
                                        December 31,     December 31,      December 17,    December 31,
                                            2004             2003             2003            2002
                                     ------------------------------------------------------------------
<S>                                      <C>               <C>            <C>              <C>
Net premiums earned                      $   24,173        $  1,236       $   20,300       $  27,000
Loss and loss adjustment expenses            (4,759)              -            1,700             800

</TABLE>

8. Loss and Loss Adjustment Expenses

Activity in the reserve for loss and loss adjustment expenses is summarized as
follows:

<TABLE>
<CAPTION>
                                                  Successor                       Predecessor
                                      ----------------------------------- -----------------------------
                                                          Period from     Period from
                                                           December         January
                                                           18, 2003         1, 2003
                                         Year ended         through         through       Year ended
                                        December 31,     December 31,      December 17,    December 31,
                                            2004             2003             2003            2002
                                     ------------------------------------------------------------------

<S>                                       <C>               <C>             <C>              <C>
Balance at beginning of period            $   40,467        $  40,224       $  47,868        $  48,855
Less reinsurance recoverable                  (8,065)          (8,058)         (8,371)          (9,640)
                                     -----------------------------------------------------------------------
Net balance                                   32,402           32,166          39,497           39,215
                                     -----------------------------------------------------------------------
Incurred related to:
  Current period                              11,756                -          20,843           13,378
  Prior periods                               (5,834)             236         (27,600)         (12,877)
                                     -----------------------------------------------------------------------
Total incurred                                 5,922              236          (6,757)             501
                                     -----------------------------------------------------------------------

Paid related to:
  Current period                                   -                -               -                -
  Prior periods                               (2,197)               -            (574)            (219)
                                     -----------------------------------------------------------------------
Total paid                                    (2,197)               -            (574)            (219)
                                     -----------------------------------------------------------------------

Net balance                                   36,127           32,402          32,166           39,497
Plus reinsurance recoverable                   3,054            8,065           8,058            8,371
                                     -----------------------------------------------------------------------
Balance at end of period                  $   39,181        $  40,467       $  40,224        $  47,868
                                     =======================================================================
</TABLE>
                                                                              22


<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



8. Loss and Loss Adjustment Expenses (continued)

During the year ended December 31, 2004, current year case reserves increased
related to several structured finance transactions of one particular issuer.

During the period from January 1, 2003 through December 17, 2003, the overall
decrease in case reserves was driven by a reduction in reserves previously
established on several structured finance transactions of one particular issuer.
In 2002, there was adverse development on such transactions and a determination
was made by management that several other transactions related to that issuer
also required case reserves. Prior to the Transaction, rather than watchlist
reserves, the Company established portfolio reserves based upon the aggregate
average net par outstanding of the Company's insured Mortgage Backed Securities
portfolio.

9. Related Party Transactions

Prior to the Transaction, the Company had various agreements with subsidiaries
of General Electric Company and GE Capital. These business transactions included
certain payroll and office expenses, investment fees pertaining to the
management of the Company's investment portfolio and telecommunication service
charges. Approximately $179, $1,600 and $2,200 in expenses were incurred during
the year ended December 31, 2004, in the period from January 1, 2003 through
December 17, 2003 and for the year ended December 31, 2002, respectively,
related to such transactions and are reflected in the accompanying consolidated
financial statements.

As part of the Transaction, the Company entered into a transitional services
agreement with GE Capital to provide certain administrative and support services
in exchange for certain scheduled fees during the 12 months following the date
of the agreement. The Company transferred investment management services at the
end of the first quarter of 2004 to Blackrock Financial Management, Inc. and
Wellington Management Company, LLP from GE Capital.

In connection with the Transaction, the Company entered into a capital lease
agreement with a subsidiary of GE Capital. The lease agreement covers leasehold
improvements made to the Company's headquarters as well as furniture and
fixtures, computer hardware and software used by the Company (see Note 15).



                                                                              23

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



9. Related Party Transactions (continued)

In connection with the Transaction, the Company entered into the $300,000 Soft
Capital Facility with GE Capital as lender and administrative agent. The Soft
Capital Facility, which replaced the capital support facility that the Company
previously had with GE Capital, had an initial term of eight years. In exchange
for this commitment, the Company paid a commitment fee which in the first year
was 0.65% of the then outstanding commitment at each quarter end. This agreement
was terminated by the Company on July 22, 2004 and was replaced by a new soft
capital facility, "Money Market Committed Preferred Custodial Trust Securities"
("CPS Securities") (see Note 13).

The Company also insured certain non-municipal issues with GE Capital
involvement as sponsor of the insured securitization and/or servicer of the
underlying assets. For some of these issues, GE Capital also provides first loss
protection in the event of default. Gross premiums written on these issues
amounted to $6, $20, and $50 for the year ended December 31, 2004, for the
period from January 1, 2003 through December 18, 2003, and the year ended
December 31, 2002, respectively. As of December 31, 2004, par outstanding on
these deals before reinsurance was $3,866. These issues sponsored by affiliates
of GE total approximately 1% of gross premiums written in 2003 and 2002.

The Company, in the normal course of operations, has entered into transactions
with PMI affiliated companies.

As of December 31, 2004 and 2003, receivables from related parties of $0 and
$9,877, respectively, are due from GE Capital and its affiliates.

10. Compensation Plans

All employees of the Company participate in the incentive compensation and
deferred compensation plans. Expenses incurred by the Company under compensation
plans and bonuses amounted to $15,493, $3,996, $10,087 and $3,800 for the year
ended December 31, 2004, the period from December 18, 2003 through December 31,
2003, the period from January 1, 2003 through December 17, 2003 and the year
ended December 31, 2002, respectively, and are reflected in the accompanying
financial statements. During 2004, compensation increased primarily due to an
increase in employee headcount Also, during 2003 and 2002, compensation for
certain employees was part of an allocation of expenses

                                                                              24

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



10. Compensation Plans (continued)

from affiliates and were recorded as an allocated expense rather than
compensation expense. In 2004, these expenses were directly recorded by the
Company. The increase in 2003 is driven by Transaction related costs which
include retention bonuses and sign-on bonuses to new hires post-acquisition.

The Company offers a defined contribution savings plan under Section 401(k) of
the Internal Revenue Code. This plan covers substantially all employees who meet
minimum age and service requirements and allows participants to defer a portion
of their annual compensation on a pre-tax basis up to $13 for those employees
who are under 50. Employees 50 and older are allowed to make a "catch up"
contribution of an additional $3 for 2004 under the current IRS code. The
Company may make discretionary contributions to the plan on behalf of employees.
The Company contributed $2,532 to the plan on behalf of employees for the year
ended December 31, 2004.

11. Dividends

Under New York insurance law, the Company may pay a dividend to FGIC Corporation
only from earned surplus subject to the following limitations: (a) statutory
surplus after such dividend may not be less than the minimum required paid-in
capital, which was $72,500 in 2004 and 2003, and (b) dividends may not exceed
the lesser of 10% of its surplus or 100% of adjusted net investment income, as
defined by New York insurance law, for the twelve-month period ended on the
preceding December 31, without the prior approval of the New York State
Superintendent of Insurance. In connection with the Transaction, FGIC
Corporation agreed that no dividends were to be paid by the Company until
December 18, 2005, without prior approval of the New York State Insurance
Department.

During the year ended December 31, 2004, and the period from December 18, 2003
through December 31, 2003, the Company did not declare and pay dividends. During
the period from January 1, 2003 through December 17, 2003 and for the year ended
December 31, 2002 the Company declared and paid dividends to FGIC Corporation of
$284,300 and $100,000 respectively. These dividends declared were approved by
the New York State Superintendent of Insurance.

                                                                              25

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



12. Revolving Credit Facility

FGIC Corporation, in conjunction with the Company, has a $200,000 senior
unsecured revolving credit facility with a maturity of 364 days from the closing
of the revolving credit facility. The revolving credit facility is provided by a
syndicate of banks and other financial institutions led by JPMorgan Chase, as
administrative agent and sole lead arranger. During 2004, no draws were made on
the revolving credit facility.

13. Preferred Trust Securities

On July 19, 2004, the Company closed a new $300,000 facility, consisting of
Money Market Committed Preferred Custodial Trust Securities ("CPS Securities").
This facility replaces a $300,000 "Soft Capital" facility previously provided by
GE Capital. Each of six separate and newly organized Delaware trusts (the
"Trusts"), issues $50,000 in perpetual CPS Securities on a rolling, 28-day
auction rate basis. Proceeds from these securities are invested in high quality,
short-term securities (the "Eligible Assets") and held in the respective trust.
Each Trust is solely responsible for its obligations, and has been established
for the purpose of entering into a put agreement with the Company which
obligates the Trust at the Company's discretion, to purchase the perpetual
Preferred Stock of the Company. In this way, the program provides capital
support to the Company by allowing it to obtain immediate access to new capital
at its sole discretion at any time through the exercise of the put options. In
connection with the establishment of the Trusts the Company incurred $4,638 of
expenses which is included in underwriting expenses for the year ended December
31, 2004. During the year ended December 31, 2004, the Company recorded $905
included in underwriting expenses, for the right to put its shares to the
trusts. These trusts are considered variable interest entities under FIN 46,
however, the Company is not considered the primary beneficiary and therefore is
not required to consolidate the trusts.

14. Financial Instruments

(a)      Fair Value of Financial Instruments

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



                                                                              26

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



14. Financial Instruments (continued)


       Fixed Maturity Securities: Fair values for fixed maturity securities
       are based on quoted market prices, if available. If a quoted market
       price is not available, fair values are estimated using quoted market
       prices for similar securities. Fair value disclosure for fixed
       maturity securities are included in the consolidated balance sheets
       and in Note 5.

       Short-term Investments: Short-term investments are carried at cost,
       which approximates fair value.

       Cash and Cash Equivalents, Accrued Investment Income, Prepaid Expenses
       and Other Assets, Receivable from Related Parties, Ceded Reinsurance
       Balances Payable, Accounts Payable and Accrued Expenses and Payable for
       Securities Purchased: The carrying amounts of these items approximate
       their fair values.

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

<TABLE>
<CAPTION>
                                                  2004                           2003
                                       -------------------------------------------------------------
                                         Carrying         Fair          Carrying         Fair
                                          Amount         Value           Amount          Value
                                      ---------------------------------------------------------------
<S>                                     <C>           <C>             <C>             <C>
       Financial assets:
          Cash on hand and in-demand
            accounts                    $    69,292   $     69,292    $    78,645     $     78,645
          Short-term investments            140,473        140,473         14,377           14,377
          Fixed maturity securities       2,938,856      2,938,856      2,691,922        2,691,922
</TABLE>

      Financial Guaranties: The carrying value of the Company's financial
      guaranties is represented by the unearned premium reserve, net of deferred
      acquisition costs, loss and loss adjustment expense reserves and prepaid
      reinsurance premiums. Estimated fair values of these guaranties are based
      on an estimate of the balance that is necessary to bring the future
      returns for the Company's embedded book of business to a market return.
      The estimated fair values of such financial guaranties is $965,992
      compared to a carrying value of $936,334 as of December 31, 2004 and is
      $830,881 compared to a carrying value of $824,595 as of December 31, 2003.




                                                                              27

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



14. Financial Instruments (continued)

      As of December 31, 2004 and 2003, the net present value of future
      installment premiums was approximately $192,000 and $111,200,
      respectively, discounted at 5% at December 31, 2004 and 2003.

(b)   Concentrations of Credit Risk

      The Company considers its role in providing insurance to be credit
      enhancement rather than credit substitution. The Company insures only
      those securities that, in its judgment, are of investment grade quality.
      The Company has established and maintains its own underwriting standards
      that are based on those aspects of credit that the Company deems important
      for the particular category of obligations considered for insurance.
      Credit criteria include economic and social trends, debt management,
      financial management and legal and administrative factors, the adequacy of
      anticipated cash flows, including the historical and expected performance
      of assets pledged for payment of securities under varying economic
      scenarios and underlying levels of protection such as insurance or
      over-collateralization.

        In connection with underwriting new issues, the Company sometimes
        requires, as a condition to insuring an issue, that collateral be
        pledged or, in some instances, that a third-party guaranty be provided
        for a term of the obligation issued by a party of acceptable credit
        quality obligated to make payment prior to any payment by the Company.
        The types and extent of collateral pledged varies, but may include
        residential and commercial mortgages, corporate debt, government debt
        and consumer receivables.

        As of December 31, 2004, the Company's total outstanding bond principal
        insured was $236,777,000, net of reinsurance of $24,394,000. The
        Company's insured portfolio as of December 31, 2004 was broadly
        diversified by geography and bond market sector with no single debt
        issuer representing more than 1% of the Company's principal outstanding,
        net of reinsurance.


                                                                              28


<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



14. Financial Instruments (continued)

As of December 31, 2004, the composition of principal insured by type of issue,
net of reinsurance, was as follows:

                                                          Net Principal
                                                           Outstanding
                                                       --------------------
Municipal:
  Tax supported                                          $    130,710,700
  Water & sewer                                                31,472,300
  Healthcare                                                    1,721,900
  Transportation                                               23,714,800
  Education                                                    10,058,300
  Housing                                                         377,400
  Other                                                         4,680,700
 Non-municipal and international                               34,040,700
                                                       --------------------
Total                                                    $    236,776,800
                                                       ====================

As of December 31, 2004, the composition of principal insured ceded to
reinsurers was as follows:

                                                          Ceded Principal
                                                            Outstanding
                                                       ----------------------
Reinsurer:
  Radian Reinsurance Company                             $      8,230,000
  Ace Guaranty Inc.                                             7,948,000
  American Re-Insurance Company                                 2,716,000
  RAM Reinsurance Company                                       2,192,000
  Other                                                         3,308,000
                                                       ----------------------
Total                                                    $     24,394,000
                                                       ======================




                                                                              29

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



14. Financial Instruments (continued)

The Company did not have recoverables in excess of 3% of equity from any single
reinsurer.

The Company's gross and net principle and interest outstanding was $425,600,000
and $382,800,000, respectively, as of December 31, 2004.

The Company is authorized to do business in 50 states, the District of Columbia,
the Commonwealth of Puerto Rico, and in the United Kingdom. Principal exposure
outstanding at December 31, 2004 by state, net of reinsurance, was as follows:

                                                           Net Principal
                                                            Outstanding
                                                       ----------------------

California                                                $      28,244,400
New York                                                         19,714,800
Florida                                                          15,825,300
Pennsylvania                                                     15,625,200
Illinois                                                         13,583,400
Texas                                                            11,197,000
New Jersey                                                       10,792,600
Michigan                                                          7,984,500
Ohio                                                              6,897,700
Washington                                                        6,061,800
Subtotal                                                        135,926,700
Other states                                                     66,809,400
Mortgage and asset backed                                        33,729,700
International                                                       311,000
                                                       ----------------------
Total                                                     $     236,776,800
                                                       ======================




                                                                              30

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



15. Commitments

The Company leases office space under operating lease agreements in the United
States and the United Kingdom. Rent expense under the operating lease for the
year ended December 31, 2004, for the periods from December 18, 2003 through
December 31, 2003, from January 1, 2003 through December 17, 2003 and for the
year ended December 31, 2002 was $3,070, $90, $3,210, and $4,300, respectively.
Future payments associated with these leases are as follows:

                                                          Operating Lease
                                                            Commitments
                                                               Amount
                                                       ----------------------
     Year ending December 31:
        2005                                                 $  2,435
        2006                                                    2,537
        2007                                                    2,537
        2008                                                    1,668
        2009                                                      452
        2010 and thereafter                                     2,094
                                                       ----------------------
     Total minimum future rental payments                    $ 11,723
                                                       ======================

In connection with the Transaction, the Company entered into a capital lease
with a related party (an affiliate of GE), covering leasehold improvements and
computer equipment to be used at its home office. At the lease termination date
of June 30, 2009, the Company will own the leased equipment. Future payments
associated with this lease are as follows:

                                                           Capital Lease
                                                            Commitments
                                                              Amount
                                                       ----------------------
    Year ending December 31:
       2005                                                 $   2,521
       2006                                                     1,570
       2007                                                     1,545
       2008                                                     1,390
    Thereafter                                                    265
                                                       ----------------------
    Total                                                       7,291
    Less interest                                                 845
                                                       ----------------------
    Present value of minimum lease payments                 $   6,446
                                                       ======================


                                                                              31

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



16. Comprehensive Income

Accumulated other comprehensive income of the Company consists of net unrealized
gains on investment securities and foreign currency translation adjustments. The
components of other comprehensive income for the year ended December 31, 2004,
the periods from December 18, 2003 through December 31, 2003, period from
January 1, 2003 through December 17, 2003 and the year ended December 31, 2002
are as follows:

<TABLE>
<CAPTION>
                                                                        Year ended December 31, 2004
                                                                  ------------------------------------------
                                                                     Before                      Net of
                                                                      Tax                          Tax
                                                                     Amount         Tax          Amount
                                                                  ------------------------------------------

<S>                                                                 <C>           <C>            <C>
Unrealized holding gains arising during the year                    $  14,928     $  (5,225)     $   9,703
Less reclassification adjustment for gains realized
   in net income                                                         (559)          196           (363)
                                                                  ------------------------------------------
Unrealized gains on investments                                        14,369        (5,029)         9,340
Foreign currency translation adjustment                                 6,286        (2,200)         4,086
                                                                  ------------------------------------------
Total other comprehensive income                                    $  20,655     $  (7,229)     $  13,426
                                                                  ==========================================
</TABLE>

<TABLE>
<CAPTION>
                                                                     Period from December 18, 2003 though
                                                                              December 31, 2003
                                                                  -------------------------------------------
                                                                     Before                       Net of
                                                                      Tax                           Tax
                                                                     Amount          Tax          Amount
                                                                  -------------------------------------------

<S>                                                                 <C>           <C>            <C>
Unrealized holding gains arising during the period                  $   3,168     $  (1,109)     $   2,059
Less reclassification adjustment for gains realized
   in net income                                                            -             -              -
                                                                  -------------------------------------------
Unrealized gains on investments                                         3,168        (1,109)         2,059
                                                                  -------------------------------------------
Total other comprehensive income                                    $   3,168     $  (1,109)     $   2,059
                                                                  ===========================================
</TABLE>



                                                                              32

<PAGE>

              Financial Guaranty Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

                             (Dollars in thousands)



16. Comprehensive Income (continued)

<TABLE>
<CAPTION>
                                                                         Period from January 1, 2003
                                                                          through December 17, 2003
                                                                  -------------------------------------------
                                                                      Before                      Net of
                                                                       Tax                          Tax
                                                                      Amount          Tax         Amount
                                                                  -------------------------------------------

<S>                                                                 <C>            <C>           <C>
Unrealized holding gains arising during the period                  $  30,853      $  (10,798)   $   20,055
Less reclassification adjustment for gains realized
   in net income                                                      (31,506)         11,027       (20,479)
                                                                  -------------------------------------------
Unrealized losses on investments                                         (653)            229          (424)
Foreign currency translation adjustment                                 6,565          (2,298)        4,267
                                                                  -------------------------------------------
Total other comprehensive income                                    $   5,912      $   (2,069)   $    3,843
                                                                  ===========================================
</TABLE>

<TABLE>
<CAPTION>
                                                                         Year ended December 31, 2002
                                                                  --------------------------------------------
                                                                      Before                       Net of
                                                                       Tax                           Tax
                                                                      Amount          Tax          Amount
                                                                  --------------------------------------------

<S>                                                                 <C>            <C>            <C>
Unrealized holding gains arising during the year                    $  171,797     $  (60,129)    $  111,668
Less reclassification adjustment for gains realized
   in net income                                                       (68,546)        23,991        (44,555)
                                                                  --------------------------------------------
Unrealized gains on investments                                        103,251        (36,138)        67,113
Foreign currency translation adjustment                                 (4,127)         1,445         (2,682)
                                                                  --------------------------------------------
Total other comprehensive income                                    $   99,124     $  (34,693)    $   64,431
                                                                  ============================================
</TABLE>


                                                                              33