##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



---

FORM 10-Q/A

(Amendment No. 1)



---

(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended June 30, 2006

OR



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

For the transition period from  to

Commission file number 000-33047



---

MAX RE
CAPITAL LTD.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|BERMUDA                                                        |  | Not Applicable                   
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification No.)

Max Re House

2 Front Street

Hamilton, HM 11

Bermuda

(Address of principal executive offices)

(Zip Code)

(441) 296-8800

(Registrants telephone number, including area code)



---

Indicate by check mark whether the
registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈

Indicate by check mark whether the registrant is a large accelerated
filer, an accelerated filer or a non-accelerated filer. (See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act).

Large Accelerated Filer  x    Accelerated Filer ̈Non-Accelerated Filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act.):    Yes ̈No  x

The number of the Registrants common shares (par value $1.00 per share) outstanding as of July 20, 2006 was 59,425,278.



---



---

##### Table of Contents

Explanatory Note

This amendment on Form 10-Q/A amends our Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2006, originally filed with the Securities and Exchange Commission (the SEC) on
July 28, 2006. We have restated our consolidated financial statements for the years ended December 31, 2005, 2004, 2003, 2002 and 2001 and filed an amendment to our Annual Report on Form 10-K/A (Amendment No. 2) with the SEC on
November 13, 2006. We have also restated our unaudited interim consolidated financial statements for the quarterly period ended June 30, 2006 and are filing this amendment to reflect the restated amounts. The effects of this restatement
are reflected in the comparative amounts included in this Form 10-Q/A. Our previously issued financial statements for the restated periods should no longer be relied upon.

The restatement reflects our determination to reflect no risk transfer for two contracts, both of which were entered into in 2001, after receiving
additional information that was unknown and unavailable to us at the conclusion of the initial internal investigation, which was concluded in May 2006 and is more fully described in our Form 10-K/A (Amendment No. 2). The cumulative effect of
the restatement is a reduction of shareholders equity by $8.3 million as at June 30, 2006. The aggregate effect of the restatement is to increase net income for the three months ended June 30, 2006 by $2.4 million; to increase net income
for the six months ended June 30, 2006 by $4.8 million; to increase net income for the three months ended June 30, 2005 by $3.1 million and to increase net income for the six months ended June 30, 2005 by $5.4 million.

The restatement, and the reasons for and events leading to the restatement, are described in more detail in Item 2  Managements
Discussion and Analysis of Financial Condition and Results of Operations and Note 2 to our Unaudited Interim Consolidated Financial Statements  Restatement of Financial Statements. This restatement affects the following areas of the report:

PART I  FINANCIAL INFORMATION



| |  |  | Item 1  Financial Statements;
| | - |  | ------------------------------



| |  |  | Item 2  Managements Discussion and Analysis of Financial Condition and Results of Operations;
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | Item 4  Controls and Procedures.
| | - |  | ---------------------------------

Except for
the foregoing amended disclosures, the information in this Form 10-Q/A generally has not been updated to reflect events that occurred after July 28, 2006, the original filing date of our Quarterly Report on Form 10-Q for the quarterly period
ended June 30, 2006, although the discussion with respect to legal proceedings contained in Part II Item 1 and related matters has been updated.



2



---

##### Table of Contents

MAX RE CAPITAL LTD.

INDEX



|                                                                                                  |  |                                                                                                                                  |  |     
|------------------------------------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                  |  |                                                                                                                                  |  | PAGE
|PART IFINANCIAL INFORMATION                                                                      |  | 4                                                                                                                               
|                                                                                                  | 
|ITEM 1.     
Financial Statements                                                                 |  | 4                                                                                                                               
|                                                                                                  |  |                                                                                                                                 
|                                                                                                  |  | Consolidated Balance Sheets as of June 30, 2006 (unaudited) and December 31, 2005                                                |  | 4   
|                                                                                                  |  |                                                                                                                                 
|                                                                                                  |  | Consolidated Statements of Income and Comprehensive Income for the Three and Six Months Ended June 30, 2006 and 2005 (unaudited) |  | 5   
|                                                                                                  |  |                                                                                                                                 
|                                                                                                  |  | Consolidated Statements of Changes in Shareholders Equity for the Six Months Ended June 30, 2006 and 2005 (unaudited)           |  | 6   
|                                                                                                  |  |                                                                                                                                 
|                                                                                                  |  | Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2006 and 2005 (unaudited)                                |  | 7   
|                                                                                                  |  |                                                                                                                                 
|                                                                                                  |  | Notes to the Interim Consolidated Financial Statements (unaudited)                                                               |  | 8   
|                                                                                                  | 
|ITEM 2.    
Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 16                                                                                                                              
|                                                                                                  | 
|ITEM 3.    
Quantitative and Qualitative Disclosure About Market Risk                             |  | 32                                                                                                                              
|                                                                                                  | 
|ITEM 4.    
Controls and Procedures                                                               |  | 33                                                                                                                              
|                                                                                                  | 
|PART IIOTHER INFORMATION                                                                         |  | 34                                                                                                                              
|                                                                                                  | 
|ITEM 1.    
Legal Proceedings                                                                     |  | 34                                                                                                                              
|                                                                                                  | 
|ITEM 1A.    
Risk Factors                                                                         |  | 35                                                                                                                              
|                                                                                                  | 
|ITEM 2.    
Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 35                                                                                                                              
|                                                                                                  | 
|ITEM 3.    
Defaults Upon Senior Securities                                                       |  | 35                                                                                                                              
|                                                                                                  | 
|ITEM 4.    
Submission of Matters to a Vote of Security Holders                                   |  | 35                                                                                                                              
|                                                                                                  | 
|ITEM 5.    
Other Information                                                                     |  | 35                                                                                                                              
|                                                                                                  | 
|ITEM 6.    
Exhibits                                                                              |  | 36                                                                                                                              
|                                                                                                  | 
|SIGNATURES                                                                                        |  | 37                                                                                                                              



3



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

ITEM 1. Financial Statements

MAX RE CAPITAL LTD.

CONSOLIDATED BALANCE SHEETS

(Expressed in thousands of United States Dollars, except share amounts)



|                                                                                                                         |  |                        |           |   |                  |   |           |  
|------------------------------------------------------------------------------------------------------------------------ |  | ---------------------- | --------- | - | ---------------- | - | --------- | -
|                                                                                                                         |  | June 30,2006           |           |   | December 31,2005 |  
|                                                                                                                         |  | (Unaudited & Restated) |           |   | (Restated)       |  
|ASSETS                                                                                                                   |  |                        |           |   |                  |   |           |  
|Cash and cash equivalents                                                                                                |  | $                      | 353,271   |   |                  | $ | 314,031   |  
|Fixed maturities, available for sale at fair value                                                                       |  |                        | 2,770,203 |   |                  |   | 2,682,864 |  
|Alternative investments, at fair value                                                                                   |  |                        | 1,322,571 |   |                  |   | 1,230,889 |  
|Accrued interest income                                                                                                  |  |                        | 32,294    |   |                  |   | 32,632    |  
|Premiums receivable                                                                                                      |  |                        | 421,051   |   |                  |   | 398,666   |  
|Losses and benefits recoverable from reinsurers                                                                          |  |                        | 496,083   |   |                  |   | 453,641   |  
|Funds withheld                                                                                                           |  |                        | 15,724    |   |                  |   | 16,932    |  
|Deferred acquisition costs                                                                                               |  |                        | 73,370    |   |                  |   | 69,015    |  
|Prepaid reinsurance premiums                                                                                             |  |                        | 119,187   |   |                  |   | 83,493    |  
|Other assets                                                                                                             |  |                        | 24,213    |   |                  |   | 23,001    |  
|                                                                                                                         |  |                        |           |   |                  |   |           |  
|Total assets                                                                                                             |  | $                      | 5,627,967 |   |                  | $ | 5,305,164 |  
|                                                                                                                         |  |                        |           |   |                  |   |           |  
|LIABILITIES                                                                                                              |  |                        |           |   |                  |   |           |  
|Property and casualty losses                                                                                             |  | $                      | 2,183,741 |   |                  | $ | 2,006,032 |  
|Life and annuity benefits                                                                                                |  |                        | 902,851   |   |                  |   | 854,224   |  
|Deposit liabilities                                                                                                      |  |                        | 199,268   |   |                  |   | 225,328   |  
|Funds withheld from reinsurers                                                                                           |  |                        | 252,469   |   |                  |   | 271,992   |  
|Unearned property and casualty premiums                                                                                  |  |                        | 530,617   |   |                  |   | 442,976   |  
|Reinsurance balances payable                                                                                             |  |                        | 106,184   |   |                  |   | 90,781    |  
|Accounts payable and accrued expenses                                                                                    |  |                        | 99,439    |   |                  |   | 78,111    |  
|Bank loan                                                                                                                |  |                        | 150,000   |   |                  |   | 150,000   |  
|                                                                                                                         |  |                        |           |   |                  |   |           |  
|Total liabilities                                                                                                        |  |                        | 4,424,569 |   |                  |   | 4,119,444 |  
|                                                                                                                         |  |                        |           |   |                  |   |           |  
|SHAREHOLDERS EQUITY                                                                                                     |  |                        |           |   |                  |   |           |  
|Preferred shares (par value $1) 20,000,000 shares authorized; no shares issued or outstanding                            |  |                        |          |   |                  |   |          |  
|Common shares (par value $1) 200,000,000 shares authorized; 59,425,278 shares issued and outstanding (2005  58,829,354) |  |                        | 59,425    |   |                  |   | 58,829    |  
|Additional paid-in capital                                                                                               |  |                        | 935,075   |   |                  |   | 921,384   |  
|Loans receivable from common share sales                                                                                 |  |                        | (300      | ) |                  |   | (465      | )
|Unearned stock grant compensation                                                                                        |  |                        | (20,723   | ) |                  |   | (14,574   | )
|Accumulated other comprehensive income (loss)                                                                            |  |                        | (74,711   | ) |                  |   | 4,981     |  
|Retained earnings                                                                                                        |  |                        | 304,632   |   |                  |   | 215,565   |  
|                                                                                                                         |  |                        |           |   |                  |   |           |  
|Total shareholders equity                                                                                               |  |                        | 1,203,398 |   |                  |   | 1,185,720 |  
|                                                                                                                         |  |                        |           |   |                  |   |           |  
|Total liabilities and shareholders equity                                                                               |  | $                      | 5,627,967 |   |                  | $ | 5,305,164 |  
|                                                                                                                         |  |                        |           |   |                  |   |           |  

See accompanying notes to unaudited interim consolidated financial statements.



4



---

##### Table of Contents

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (Unaudited)

(Expressed in thousands of United States Dollars, except
shares and per share amounts)



|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|--------------------------------------------------------- |  | ------------------------- | ---------- | - | ----------------------- | - | ---------- | ---------- |  | - | ---------- | - |  | - | ---------- | -
|                                                          |  | Three Months EndedJune 30 |            |   | Six Months EndedJune 30 |  
|                                                          |  | 2006                      |            |   | 2005                    |   |            | 2006       |  |   | 2005       |  
|                                                          |  | (Restated)                |            |   | (Restated)              |   |            | (Restated) |  |   | (Restated) |  
|REVENUES                                                  |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|Gross premiums written                                    |  | $                         | 283,967    |   |                         | $ | 245,107    |            |  | $ | 539,891    |   |  | $ | 700,796    |  
|Reinsurance premiums ceded                                |  |                           | (73,639    | ) |                         |   | (52,130    | )          |  |   | (131,401   | ) |  |   | (96,149    | )
|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|Net premiums written                                      |  | $                         | 210,328    |   |                         | $ | 192,977    |            |  | $ | 408,490    |   |  | $ | 604,647    |  
|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|Earned premiums                                           |  | $                         | 249,283    |   |                         | $ | 235,598    |            |  | $ | 455,409    |   |  | $ | 585,926    |  
|Earned premiums ceded                                     |  |                           | (50,094    | ) |                         |   | (42,942    | )          |  |   | (96,463    | ) |  |   | (84,946    | )
|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|Net premiums earned                                       |  |                           | 199,189    |   |                         |   | 192,656    |            |  |   | 358,946    |   |  |   | 500,980    |  
|Net investment income                                     |  |                           | 36,497     |   |                         |   | 24,965     |            |  |   | 70,526     |   |  |   | 48,654     |  
|Net gains on alternative investments                      |  |                           | (5,636     | ) |                         |   | 3,597      |            |  |   | 49,223     |   |  |   | 17,974     |  
|Net realized gains (losses) on sales of fixed maturities  |  |                           | (5,285     | ) |                         |   | 813        |            |  |   | (6,960     | ) |  |   | 1,203      |  
|Other income                                              |  |                           | 165        |   |                         |   | 1,182      |            |  |   | 664        |   |  |   | 2,500      |  
|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|Total revenues                                            |  |                           | 224,930    |   |                         |   | 223,213    |            |  |   | 472,399    |   |  |   | 571,311    |  
|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|LOSSES AND EXPENSES                                       |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|Losses and benefits                                       |  |                           | 165,324    |   |                         |   | 156,458    |            |  |   | 290,923    |   |  |   | 424,756    |  
|Acquisition costs                                         |  |                           | 18,847     |   |                         |   | 17,921     |            |  |   | 40,390     |   |  |   | 39,423     |  
|Interest expense                                          |  |                           | 4,673      |   |                         |   | 10,139     |            |  |   | 7,969      |   |  |   | 13,194     |  
|General and administrative expenses                       |  |                           | 16,354     |   |                         |   | 12,310     |            |  |   | 38,112     |   |  |   | 27,567     |  
|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|Total losses and expenses                                 |  |                           | 205,198    |   |                         |   | 196,828    |            |  |   | 377,394    |   |  |   | 504,940    |  
|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|NET INCOME                                                |  |                           | 19,732     |   |                         |   | 26,385     |            |  |   | 95,005     |   |  |   | 66,371     |  
|Change in net unrealized appreciation of fixed maturities |  |                           | (31,104    | ) |                         |   | 49,248     |            |  |   | (81,174    | ) |  |   | 27,733     |  
|Foreign currency translation adjustment                   |  |                           | 383        |   |                         |   | (3,716     | )          |  |   | 1,482      |   |  |   | (4,325     | )
|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|COMPREHENSIVE INCOME (LOSS)                               |  | $                         | (10,989    | ) |                         | $ | 71,917     |            |  | $ | 15,313     |   |  | $ | 89,779     |  
|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|Basic earnings per share                                  |  | $                         | 0.33       |   |                         | $ | 0.57       |            |  | $ | 1.60       |   |  | $ | 1.44       |  
|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|Diluted earnings per share                                |  | $                         | 0.31       |   |                         | $ | 0.53       |            |  | $ | 1.49       |   |  | $ | 1.33       |  
|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|Weighted average shares outstandingbasic                 |  |                           | 59,386,469 |   |                         |   | 46,258,301 |            |  |   | 59,336,432 |   |  |   | 46,155,728 |  
|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  
|Weighted average shares outstandingdiluted               |  |                           | 63,340,090 |   |                         |   | 49,746,583 |            |  |   | 63,638,422 |   |  |   | 49,773,858 |  
|                                                          |  |                           |            |   |                         |   |            |            |  |   |            |   |  |   |            |  

See accompanying notes to unaudited interim consolidated financial statements.



5



---

##### Table of Contents

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY (Unaudited)

(Expressed in thousands of United States Dollars)



|                                                             |  |                          |           |   |            |   |         |  
|------------------------------------------------------------ |  | ------------------------ | --------- | - | ---------- | - | ------- | -
|                                                             |  | Six Months Ended June 30 |          
|                                                             |  | 2006                     |           |   | 2005       |  
|                                                             |  | (Restated)               |           |   | (Restated) |  
|Preferred Shares                                             |  |                          |           |   |            |   |         |  
|Balance, beginning and end of period                         |  | $                        |          |   |            | $ |        |  
|                                                             |  |                          |           |   |            |   |         |  
|Common shares                                                |  |                          |           |   |            |   |         |  
|Balance, beginning of period                                 |  |                          | 58,829    |   |            |   | 45,826  |  
|Issuance of common shares                                    |  |                          | 596       |   |            |   | 609     |  
|Repurchase of shares                                         |  |                          |          |   |            |   | (335    | )
|                                                             |  |                          |           |   |            |   |         |  
|Balance, end of period                                       |  |                          | 59,425    |   |            |   | 46,100  |  
|                                                             |  |                          |           |   |            |   |         |  
|Additional paid-in capital                                   |  |                          |           |   |            |   |         |  
|Balance, beginning of period                                 |  |                          | 921,384   |   |            |   | 643,444 |  
|Issuance of common shares                                    |  |                          | 13,257    |   |            |   | 11,478  |  
|Stock option expense                                         |  |                          | 434       |   |            |   | 412     |  
|Repurchase of shares                                         |  |                          |          |   |            |   | (7,025  | )
|                                                             |  |                          |           |   |            |   |         |  
|Balance, end of period                                       |  |                          | 935,075   |   |            |   | 648,309 |  
|                                                             |  |                          |           |   |            |   |         |  
|Loans receivable from common share sales                     |  |                          |           |   |            |   |         |  
|Balance, beginning of period                                 |  |                          | (465      | ) |            |   | (10,515 | )
|Loans repaid                                                 |  |                          | 165       |   |            |   | 10,050  |  
|                                                             |  |                          |           |   |            |   |         |  
|Balance, end of period                                       |  |                          | (300      | ) |            |   | (465    | )
|                                                             |  |                          |           |   |            |   |         |  
|Unearned stock grant compensation                            |  |                          |           |   |            |   |         |  
|Balance, beginning of period                                 |  |                          | (14,574   | ) |            |   | (13,294 | )
|Stock grants awarded                                         |  |                          | (12,587   | ) |            |   | (10,812 | )
|Amortization                                                 |  |                          | 6,438     |   |            |   | 4,824   |  
|                                                             |  |                          |           |   |            |   |         |  
|Balance, end of period                                       |  |                          | (20,723   | ) |            |   | (19,282 | )
|                                                             |  |                          |           |   |            |   |         |  
|Accumulated other comprehensive income (loss)                |  |                          |           |   |            |   |         |  
|Balance, beginning of period                                 |  |                          | 4,981     |   |            |   | 22,227  |  
|Holding (losses) gains on fixed maturities arising in period |  |                          | (88,134   | ) |            |   | 28,936  |  
|Net realized losses (gains) included in net income           |  |                          | 6,960     |   |            |   | (1,203  | )
|Currency translation adjustments                             |  |                          | 1,482     |   |            |   | (4,325  | )
|                                                             |  |                          |           |   |            |   |         |  
|Balance, end of period                                       |  |                          | (74,711   | ) |            |   | 45,635  |  
|                                                             |  |                          |           |   |            |   |         |  
|Retained earnings                                            |  |                          |           |   |            |   |         |  
|Balance, beginning of period                                 |  |                          | 215,565   |   |            |   | 215,015 |  
|Net income                                                   |  |                          | 95,005    |   |            |   | 66,371  |  
|Dividends paid                                               |  |                          | (5,938    | ) |            |   | (3,711  | )
|                                                             |  |                          |           |   |            |   |         |  
|Balance, end of period                                       |  |                          | 304,632   |   |            |   | 277,675 |  
|                                                             |  |                          |           |   |            |   |         |  
|Total shareholders equity                                   |  | $                        | 1,203,398 |   |            | $ | 997,972 |  
|                                                             |  |                          |           |   |            |   |         |  

See accompanying notes to unaudited interim consolidated financial statements.



6



---

##### Table of Contents

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(Expressed in thousands of United States Dollars)



|                                                                           |  |                          |          |   |            |   |          |  
|-------------------------------------------------------------------------- |  | ------------------------ | -------- | - | ---------- | - | -------- | -
|                                                                           |  | Six Months Ended June 30 |         
|                                                                           |  | 2006                     |          |   | 2005       |  
|                                                                           |  | (Restated)               |          |   | (Restated) |  
|OPERATING ACTIVITIES                                                       |  |                          |          |   |            |   |          |  
|Net income                                                                 |  | $                        | 95,005   |   |            | $ | 66,371   |  
|Adjustments to reconcile net income to net cash from operating activities: |  |                          |          |   |            |   |          |  
|Amortization of unearned stock based compensation                          |  |                          | 6,872    |   |            |   | 5,236    |  
|Amortization of premium on fixed maturities                                |  |                          | 3,554    |   |            |   | 4,642    |  
|Net realized losses (gains) on sale of fixed maturities                    |  |                          | 6,960    |   |            |   | (1,203   | )
|Alternative investments                                                    |  |                          | (91,566  | ) |            |   | (50,298  | )
|Accrued interest income                                                    |  |                          | 338      |   |            |   | (1,396   | )
|Premiums receivable                                                        |  |                          | (22,385  | ) |            |   | (50,517  | )
|Losses recoverable from reinsurers                                         |  |                          | (42,442  | ) |            |   | (23,056  | )
|Funds withheld                                                             |  |                          | 1,208    |   |            |   | 723      |  
|Deferred acquisition costs                                                 |  |                          | (4,355   | ) |            |   | (34,397  | )
|Prepaid reinsurance premiums                                               |  |                          | (35,694  | ) |            |   | (10,115  | )
|Other assets                                                               |  |                          | (1,212   | ) |            |   | (1,294   | )
|Property and casualty losses                                               |  |                          | 177,709  |   |            |   | 40,897   |  
|Life and annuity benefits                                                  |  |                          | 48,627   |   |            |   | 123,070  |  
|Funds withheld from reinsurers                                             |  |                          | (19,523  | ) |            |   | (6,526   | )
|Unearned property and casualty premiums                                    |  |                          | 87,641   |   |            |   | 110,429  |  
|Reinsurance balances payable                                               |  |                          | 15,403   |   |            |   | (2,892   | )
|Accounts payable and accrued expenses                                      |  |                          | 21,328   |   |            |   | (27,886  | )
|                                                                           |  |                          |          |   |            |   |          |  
|Cash from operating activities                                             |  |                          | 247,468  |   |            |   | 141,788  |  
|                                                                           |  |                          |          |   |            |   |          |  
|INVESTING ACTIVITIES                                                       |  |                          |          |   |            |   |          |  
|Purchases of fixed maturities                                              |  |                          | (611,157 | ) |            |   | (774,613 | )
|Sales of fixed maturities                                                  |  |                          | 342,102  |   |            |   | 689,499  |  
|Redemptions of fixed maturities                                            |  |                          | 89,912   |   |            |   | 19,420   |  
|                                                                           |  |                          |          |   |            |   |          |  
|Cash used in investing activities                                          |  |                          | (179,143 | ) |            |   | (65,694  | )
|                                                                           |  |                          |          |   |            |   |          |  
|FINANCING ACTIVITIES                                                       |  |                          |          |   |            |   |          |  
|Net proceeds from issuance of common shares                                |  |                          | 1,266    |   |            |   | 1,275    |  
|Repurchase of common shares                                                |  |                          |         |   |            |   | (7,360   | )
|Dividends paid                                                             |  |                          | (5,938   | ) |            |   | (3,711   | )
|Additions to deposit liabilities                                           |  |                          | 11,048   |   |            |   | 15,460   |  
|Payments of deposit liabilities                                            |  |                          | (37,108  | ) |            |   | (56,266  | )
|Loans repaid                                                               |  |                          | 165      |   |            |   | 10,050   |  
|                                                                           |  |                          |          |   |            |   |          |  
|Cash used in financing activities                                          |  |                          | (30,567  | ) |            |   | (40,552  | )
|                                                                           |  |                          |          |   |            |   |          |  
|Effect of exchange rate on cash                                            |  |                          | 1,482    |   |            |   | (4,325   | )
|Changes in cash and cash equivalents                                       |  |                          | 39,240   |   |            |   | 31,217   |  
|Cash and cash equivalents, beginning of period                             |  |                          | 314,031  |   |            |   | 239,188  |  
|                                                                           |  |                          |          |   |            |   |          |  
|CASH AND CASH EQUIVALENTS, END OF PERIOD                                   |  | $                        | 353,271  |   |            | $ | 270,405  |  
|                                                                           |  |                          |          |   |            |   |          |  

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

Interest paid totaled $5,767 and $3,469 for the six months ended June 30, 2006 and 2005, respectively.

See accompanying notes to unaudited interim consolidated financial statements.



7



---

##### Table of Contents

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

1. GENERAL

The interim consolidated financial statements have been prepared on the basis of accounting principles generally accepted in the United States of America
(GAAP) and in accordance with Regulation S-X and include the accounts of Max Re Capital Ltd. (Max Re Capital), Max Re Ltd. (Max Re), Max Re Managers Ltd. (Max Re Managers), Max Europe Holdings Limited
and its subsidiary companies (collectively, Max Europe) and Max Re Diversified Strategies Ltd. (Max Re Diversified and, collectively with Max Re Capital, Max Re, Max Re Managers and Max Europe, the Company). In
the opinion of management, these financial statements reflect all the normal recurring adjustments necessary for a fair presentation of the Companys financial position and results of operations as of the dates and for the periods presented.
The results of operations and cash flows for any interim period are not necessarily indicative of results for the full year. These consolidated financial statements should be read in conjunction with the Companys audited consolidated financial
statements for the year ended December 31, 2005.

Max Re Capital was incorporated on July 8, 1999 under the laws of Bermuda. The
Companys principal operating subsidiary is Max Re, a Bermuda long-term and Class 4 insurer. The Companys European activities are conducted from Dublin, Ireland through Max Europe Holdings Limited and its two wholly owned operating
subsidiaries, Max Re Europe Limited (Max Re Europe) and Max Insurance Europe Limited (Max Insurance Europe).

2. RESTATEMENT OF
FINANCIAL STATEMENTS

As discussed more fully in the Companys Form 10-K/A (Amendment No. 2), filed November 13, 2006, the
Company restated its consolidated financial statements for the years ended December 31, 2005, 2004, 2003, 2002 and 2001. The restatement resulted from the re-evaluation of accounting aspects relating to two retrocessional reinsurance contracts
purchased in 2001. In addition, the Company also restated its interim consolidated financial statements for the three months ended June 30, 2006 as reflected in this amended Form 10-Q/A. The effects of this restatement are also reflected in the
comparative amounts included in this Form 10-Q/A.

The following tables show the previously reported, restatement adjustment and restated
amounts for those accounts in the Consolidated Balance Sheet at June 30, 2006 and the Consolidated Statements of Income and Comprehensive Income for each of the three months and six months ended June 30, 2006 and 2005, affected by the
restatement.



|                                                |  |                    |   |  |                       |   |  |           |  
|----------------------------------------------- |  | ------------------ | - |  | --------------------- | - |  | --------- | -
|Three months ended June 30, 2006                |  | Previouslyreported |   |  | Restatementadjustment |   |  | Restated  |  
|Losses and benefits                             |  | 164,746            |   |  | 578                   |   |  | 165,324   |  
|Interest expense                                |  | 7,662              |   |  | (2,989                | ) |  | 4,673     |  
|Total Losses and expenses                       |  | 207,609            |   |  | (2,411                | ) |  | 205,198   |  
|Net income                                      |  | 17,321             |   |  | 2,411                 |   |  | 19,732    |  
|Comprehensive income (loss)                     |  | (13,400            | ) |  | 2,411                 |   |  | (10,989   | )
|Basic earnings per share                        |  | 0.29               |   |  | 0.04                  |   |  | 0.33      |  
|Diluted earnings per share                      |  | 0.27               |   |  | 0.04                  |   |  | 0.31      |  
|                                                |  |                    |  
|Losses and benefits recoverable from reinsurers |  | 673,522            |   |  | (177,439              | ) |  | 496,083   |  
|Funds withheld from reinsurers                  |  | 406,869            |   |  | (154,400              | ) |  | 252,469   |  
|Accounts payable and accrued expenses           |  | 114,153            |   |  | (14,714               | ) |  | 99,439    |  
|Additional paid-in capital                      |  | 940,077            |   |  | (5,002                | ) |  | 935,075   |  
|Retained earnings                               |  | 307,955            |   |  | (3,323                | ) |  | 304,632   |  
|Total shareholders equity                      |  | 1,211,723          |   |  | (8,325                | ) |  | 1,203,398 |  
|                                                |  |                    |  
|Three months ended June 30, 2005                |  | Previouslyreported |   |  | Restatementadjustment |   |  | Restated  |  
|Reinsurance premiums ceded                      |  | (52,705            | ) |  | 575                   |   |  | (52,130   | )
|Net premiums written                            |  | 192,402            |   |  | 575                   |   |  | 192,977   |  
|Earned premiums ceded                           |  | (43,517            | ) |  | 575                   |   |  | (42,942   | )
|Net earned premiums                             |  | 192,081            |   |  | 575                   |   |  | 192,656   |  
|Total Revenues                                  |  | 222,638            |   |  | 575                   |   |  | 223,213   |  
|Losses and benefits                             |  | 155,717            |   |  | 741                   |   |  | 156,458   |  
|Interest expense                                |  | 13,372             |   |  | (3,233                | ) |  | 10,139    |  
|Total Losses and expenses                       |  | 199,320            |   |  | (2,492                | ) |  | 196,828   |  
|Net income                                      |  | 23,318             |   |  | 3,067                 |   |  | 26,385    |  
|Comprehensive income                            |  | 68,850             |   |  | 3,067                 |   |  | 71,917    |  
|Basic earnings per share                        |  | 0.50               |   |  | 0.07                  |   |  | 0.57      |  
|Diluted earnings per share                      |  | 0.47               |   |  | 0.06                  |   |  | 0.53      |  



8



---

##### Table of Contents

|                                                |  |                    |   |  |                       |   |  |           |  
|----------------------------------------------- |  | ------------------ | - |  | --------------------- | - |  | --------- | -
|Six months ended June 30, 2006                  |  | Previouslyreported |   |  | Restatementadjustment |   |  | Restated  |  
|Losses and benefits                             |  | 289,706            |   |  | 1,217                 |   |  | 290,923   |  
|Interest expense                                |  | 14,007             |   |  | (6,038                | ) |  | 7,969     |  
|Total Losses and expenses                       |  | 382,215            |   |  | (4,821                | ) |  | 377,394   |  
|Net income                                      |  | 90,184             |   |  | 4,821                 |   |  | 95,005    |  
|Comprehensive income (loss)                     |  | 10,492             |   |  | 4,821                 |   |  | 15,313    |  
|Basic earnings per share                        |  | 1.52               |   |  | 0.08                  |   |  | 1.60      |  
|Diluted earnings per share                      |  | 1.42               |   |  | 0.07                  |   |  | 1.49      |  
|                                                |  |                    |  
|Losses and benefits recoverable from reinsurers |  | 673,522            |   |  | (177,439              | ) |  | 496,083   |  
|Funds withheld from reinsurers                  |  | 406,869            |   |  | (154,400              | ) |  | 252,469   |  
|Accounts payable and accrued expenses           |  | 114,153            |   |  | (14,714               | ) |  | 99,439    |  
|Additional paid-in capital                      |  | 940,077            |   |  | (5,002                | ) |  | 935,075   |  
|Retained earnings                               |  | 307,955            |   |  | (3,323                | ) |  | 304,632   |  
|Total shareholders equity                      |  | 1,211,723          |   |  | (8,325                | ) |  | 1,203,398 |  
|                                                |  |                    |  
|Six months ended June 30, 2005                  |  | Previouslyreported |   |  | Restatementadjustment |   |  | Restated  |  
|Reinsurance premiums ceded                      |  | (96,724            | ) |  | 575                   |   |  | (96,149   | )
|Net premiums written                            |  | 604,072            |   |  | 575                   |   |  | 604,647   |  
|Earned premiums ceded                           |  | (85,521            | ) |  | 575                   |   |  | (84,946   | )
|Net earned premiums                             |  | 500,405            |   |  | 575                   |   |  | 500,980   |  
|Total Revenues                                  |  | 570,736            |   |  | 575                   |   |  | 571,311   |  
|Losses and benefits                             |  | 423,142            |   |  | 1,614                 |   |  | 424,756   |  
|Interest expense                                |  | 19,604             |   |  | (6,410                | ) |  | 13,194    |  
|Total Losses and expenses                       |  | 509,736            |   |  | (4,796                | ) |  | 504,940   |  
|Net income                                      |  | 61,000             |   |  | 5,371                 |   |  | 66,371    |  
|Comprehensive income                            |  | 84,408             |   |  | 5,371                 |   |  | 89,779    |  
|Basic earnings per share                        |  | 1.32               |   |  | 0.12                  |   |  | 1.44      |  
|Diluted earnings per share                      |  | 1.22               |   |  | 0.11                  |   |  | 1.33      |  

3. SIGNIFICANT ACCOUNTING POLICIES

Adoption of New Accounting Standards

In December 2004, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (SFAS 123R), which replaced SFAS
No. 123, Accounting for Stock-Based Compensation (SFAS 123) and superceded Accounting Principles Board (APB) Opinion No. 25,



9



---

##### Table of Contents

Accounting for Stock Issued to Employees. SFAS 123R requires all companies to recognize compensation costs
for share-based payments to employees based on the grant-date fair value of the award. In January 2003, the Company began expensing all stock-based compensation awards granted after January 1, 2003 under the fair value recognition
provisions of SFAS 123 and, therefore, the adoption of SFAS 123R did not have a material effect on the Companys financial position or results of operations and is not expected to have a material effect on future operating results.

The Company adopted SFAS 123R effective January 1, 2006 using the modified prospective method to account for share based payments made to
employees. The modified prospective method is similar to the modified prospective method described in SFAS 148. Under this method, compensation cost is recognized beginning with the effective date (a) based on the requirements of SFAS 123R for
all share based payments granted after the effective date and (b) based on the requirements of SFAS 123R for all awards granted to employees prior to the effective date of SFAS 123R that remain unvested on the effective date.

SFAS 123R requires consideration of expected forfeitures in determining share-based employee compensation expenses as well as the immediate expensing of
share-based awards granted to retirement-eligible employees. The Company has considered expected forfeitures and awards granted to retirement-eligible employees in the determination of stock-based compensation expense and they did not have a
material effect on operating results during the period.

The pro forma net income and earnings per share of recognizing stock-based compensation expense
over the relevant service period under the fair-value method of FAS No. 123 with respect to all stock options granted by the Company for the three months and six months ended June 30, 2005 is as follows:



|                                 |  |                                        |        |                                        |   |             |  |            |        |  |   |       
|-------------------------------- |  | -------------------------------------- | ------ | -------------------------------------- | - | ----------- |  | ---------- | ------ |  | - | ------
|                                 |  | Three Months EndedJune 30, 2005        |        | Six Months EndedJune 30, 2005         
|                                 |  | As Reported                            |        | Pro Forma                              |   | As Reported |  | Pro Forma 
|                                 |  | (in thousands, exceptper share amount) |        | (in thousands, exceptper share amount)
|                                 |  | (Restated)                             |        | (Restated)                             |   | (Restated)  |  | (Restated)
|Net income                       |  | $                                      | 26,385 |                                        | $ | 26,045      |  | $          | 66,371 |  | $ | 65,660
|Stock-based compensation expense |  | $                                      | 161    |                                        | $ | 501         |  | $          | 412    |  | $ | 1,123 
|Basic earnings per share         |  | $                                      | 0.57   |                                        | $ | 0.56        |  | $          | 1.44   |  | $ | 1.43  
|Diluted earnings per share       |  | $                                      | 0.53   |                                        | $ | 0.52        |  | $          | 1.33   |  | $ | 1.32  

The Company recognized stock-based compensation of $0.03 million and $0.05 million during the
three months and six months ended June 30, 2006, respectively, due to the adoption of FAS No. 123(R) related to the vesting in 2006 of options granted prior to January 1, 2003.

4. EARNINGS PER SHARE

Basic earnings per share is based on weighted average common shares outstanding and excludes any dilutive effect of warrants, options and convertible securities. Diluted earnings per share assumes the conversion of dilutive convertible
securities and the exercise of all dilutive stock warrants and options.

5. BANK LOAN

In February 2003, Max Re completed a $150.0 million sale of shares of Max Re Diversified to a third party financial institution. Simultaneous with the
sale, Max Re entered into a total return swap with the purchaser of these shares whereby Max Re received the return earned on the Max Re Diversified shares in exchange for a variable rate of interest based on LIBOR plus a spread. Max Re Diversified
shares owned by Max Re with a fair value of $104.3 million at June 30, 2006 were pledged as collateral to which the Company is exposed to credit risk. Under generally accepted accounting principles, these transactions are viewed on a combined
basis and accounted for as a financing transaction, which resulted in the recording of a $150.0 million bank loan. In February 2005, the parties amended the swap transaction principally to extend the swap termination date to February 2007, with
provisions for earlier termination in the event that the Company fails to comply with certain covenants, including maintaining a minimum financial strength rating and a minimum Max Re Diversified net asset value. At termination, the purchaser has
the option to sell the Max Re Diversified shares to Max Re at a price equal to the fair value of the Max Re Diversified shares on the date of repurchase.



10



---

##### Table of Contents

6. SEGMENT INFORMATION

The Company operates in three segments: property and casualty reinsurance, property and casualty insurance and life and annuity reinsurance. Within the property and casualty reinsurance segment, the Company generally
offers quota share and excess of loss capacity providing coverage for a portfolio of underlying risks written by our clients. In the property and casualty insurance segment, the Company generally offers excess of loss capacity on specific risks
related to one insured. Within the life and annuity reinsurance segment, the Company generally offers reinsurance products focusing on existing blocks of business, which take the form of co-insurance transactions. In co-insurance transactions, risks
are reinsured on the same basis as the original policies. The Company also has a corporate function that includes its investments and financing activities. The Company does not allocate assets by segment.

A summary of operating results by segment for the three months and six months ended June 30, 2006 and 2005 is as follows:

(Expressed in thousands of United States Dollars)



|                                                 |  |                                  |         |   |                           |   |         |            |  |   |              |   |  |            |         |   |            |   |        |   |  |   |         |  
|------------------------------------------------ |  | -------------------------------- | ------- | - | ------------------------- | - | ------- | ---------- |  | - | ------------ | - |  | ---------- | ------- | - | ---------- | - | ------ | - |  | - | ------- | -
|                                                 |  | Three Months Ended June 30, 2006 |        
|                                                 |  | Property & Casualty              |         |   | Life &Annuity Reinsurance |   |         | Corporate  |  |   | Consolidated |  
|                                                 |  | Reinsurance                      |         |   | Insurance                 |   |         | Total      |  |   |              |  
|                                                 |  | (Restated)                       |         |   |                           |   |         | (Restated) |  |   |              |   |  | (Restated) |         |   | (Restated) |  
|Gross premiums written                           |  | $                                | 113,790 |   |                           | $ | 127,381 |            |  | $ | 241,171      |   |  | $          | 42,796  |   |            | $ |       |   |  | $ | 283,967 |  
|Reinsurance premiums ceded                       |  |                                  | (11,464 | ) |                           |   | (62,069 | )          |  |   | (73,533      | ) |  |            | (106    | ) |            |   |       |   |  |   | (73,639 | )
|                                                 |  |                                  |         |   |                           |   |         |            |  |   |              |   |  |            |         |   |            |   |        |   |  |   |         |  
|Net premiums written                             |  | $                                | 102,326 |   |                           | $ | 65,312  |            |  | $ | 167,638      |   |  | $          | 42,690  |   |            | $ |       |   |  | $ | 210,328 |  
|                                                 |  |                                  |         |   |                           |   |         |            |  |   |              |   |  |            |         |   |            |   |        |   |  |   |         |  
|Earned premiums                                  |  | $                                | 115,637 |   |                           | $ | 90,850  |            |  | $ | 206,487      |   |  | $          | 42,796  |   |            | $ |       |   |  | $ | 249,283 |  
|Earned premiums ceded                            |  |                                  | (7,391  | ) |                           |   | (42,597 | )          |  |   | (49,988      | ) |  |            | (106    | ) |            |   |       |   |  |   | (50,094 | )
|                                                 |  |                                  |         |   |                           |   |         |            |  |   |              |   |  |            |         |   |            |   |        |   |  |   |         |  
|Net premiums earned                              |  |                                  | 108,246 |   |                           |   | 48,253  |            |  |   | 156,499      |   |  |            | 42,690  |   |            |   |       |   |  |   | 199,189 |  
|Net investment income                            |  |                                  |        |   |                           |   |        |            |  |   |             |   |  |            |        |   |            |   | 36,497 |   |  |   | 36,497  |  
|Net losses on alternative investments            |  |                                  |        |   |                           |   |        |            |  |   |             |   |  |            |        |   |            |   | (5,636 | ) |  |   | (5,636  | )
|Net realized losses on sales of fixed maturities |  |                                  |        |   |                           |   |        |            |  |   |             |   |  |            |        |   |            |   | (5,285 | ) |  |   | (5,285  | )
|Other income                                     |  |                                  |        |   |                           |   |        |            |  |   |             |   |  |            |        |   |            |   | 165    |   |  |   | 165     |  
|                                                 |  |                                  |         |   |                           |   |         |            |  |   |              |   |  |            |         |   |            |   |        |   |  |   |         |  
|Total revenues                                   |  |                                  | 108,246 |   |                           |   | 48,253  |            |  |   | 156,499      |   |  |            | 42,690  |   |            |   | 25,741 |   |  |   | 224,930 |  
|                                                 |  |                                  |         |   |                           |   |         |            |  |   |              |   |  |            |         |   |            |   |        |   |  |   |         |  
|Losses and benefits                              |  |                                  | 75,777  |   |                           |   | 37,723  |            |  |   | 113,500      |   |  |            | 51,824  |   |            |   |       |   |  |   | 165,324 |  
|Acquisition costs                                |  |                                  | 18,572  |   |                           |   | (10     | )          |  |   | 18,562       |   |  |            | 285     |   |            |   |       |   |  |   | 18,847  |  
|Interest expense                                 |  |                                  |        |   |                           |   |        |            |  |   |             |   |  |            |        |   |            |   | 4,673  |   |  |   | 4,673   |  
|General and administrative expenses              |  |                                  | 5,211   |   |                           |   | 3,183   |            |  |   | 8,394        |   |  |            | 674     |   |            |   | 7,286  |   |  |   | 16,354  |  
|                                                 |  |                                  |         |   |                           |   |         |            |  |   |              |   |  |            |         |   |            |   |        |   |  |   |         |  
|Total losses and expenses                        |  |                                  | 99,560  |   |                           |   | 40,896  |            |  |   | 140,456      |   |  |            | 52,783  |   |            |   | 11,959 |   |  |   | 205,198 |  
|                                                 |  |                                  |         |   |                           |   |         |            |  |   |              |   |  |            |         |   |            |   |        |   |  |   |         |  
|Net income (loss)                                |  | $                                | 8,686   |   |                           | $ | 7,357   |            |  | $ | 16,043       |   |  | $          | (10,093 | ) |            | $ | 13,782 |   |  | $ | 19,732  |  
|                                                 |  |                                  |         |   |                           |   |         |            |  |   |              |   |  |            |         |   |            |   |        |   |  |   |         |  
|Loss Ratio                                       |  |                                  | 70.0    | % |                           |   | 78.2    | %          |  |   | 72.5         | % |  |            |         |   |            |   |        |   |  |   |         |  
|Combined Ratio                                   |  |                                  | 92.0    | % |                           |   | 84.8    | %          |  |   | 89.7         | % |  |            |         |   |            |   |        |   |  |   |         |  

---

|* | Loss Ratio is calculated by dividing losses and benefits by net premiums earned.
|- | --------------------------------------------------------------------------------

|** | Combined Ratio is calculated by dividing total losses and expenses by net premiums earned.
|-- | ------------------------------------------------------------------------------------------

|*** | Loss Ratio and Combined Ratio are not provided for life and annuity products as we believe these ratios are not appropriate measures for life and annuity underwriting.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



11



---

##### Table of Contents

(Expressed in thousands of United States Dollars)



|                                                 |  |                                |         |   |                           |   |          |            |  |   |              |   |  |            |         |   |            |   |         |   |  |   |          |  
|------------------------------------------------ |  | ------------------------------ | ------- | - | ------------------------- | - | -------- | ---------- |  | - | ------------ | - |  | ---------- | ------- | - | ---------- | - | ------- | - |  | - | -------- | -
|                                                 |  | Six Months Ended June 30, 2006 |        
|                                                 |  | Property & Casualty            |         |   | Life &Annuity Reinsurance |   |          | Corporate  |  |   | Consolidated |  
|                                                 |  | Reinsurance                    |         |   | Insurance                 |   |          | Total      |  |   |              |  
|                                                 |  | (Restated)                     |         |   |                           |   |          | (Restated) |  |   |              |   |  | (Restated) |         |   | (Restated) |  
|Gross premiums written                           |  | $                              | 298,773 |   |                           | $ | 197,547  |            |  | $ | 496,320      |   |  | $          | 43,571  |   |            | $ |        |   |  | $ | 539,891  |  
|Reinsurance premiums ceded                       |  |                                | (27,523 | ) |                           |   | (103,617 | )          |  |   | (131,140     | ) |  |            | (261    | ) |            |   |        |   |  |   | (131,401 | )
|                                                 |  |                                |         |   |                           |   |          |            |  |   |              |   |  |            |         |   |            |   |         |   |  |   |          |  
|Net premiums written                             |  | $                              | 271,250 |   |                           | $ | 93,930   |            |  | $ | 365,180      |   |  | $          | 43,310  |   |            | $ |        |   |  | $ | 408,490  |  
|                                                 |  |                                |         |   |                           |   |          |            |  |   |              |   |  |            |         |   |            |   |         |   |  |   |          |  
|Earned premiums                                  |  | $                              | 232,671 |   |                           | $ | 179,167  |            |  | $ | 411,838      |   |  | $          | 43,571  |   |            | $ |        |   |  | $ | 455,409  |  
|Earned premiums ceded                            |  |                                | (15,307 | ) |                           |   | (80,895  | )          |  |   | (96,202      | ) |  |            | (261    | ) |            |   |        |   |  |   | (96,463  | )
|                                                 |  |                                |         |   |                           |   |          |            |  |   |              |   |  |            |         |   |            |   |         |   |  |   |          |  
|Net premiums earned                              |  |                                | 217,364 |   |                           |   | 98,272   |            |  |   | 315,636      |   |  |            | 43,310  |   |            |   |        |   |  |   | 358,946  |  
|Net investment income                            |  |                                |        |   |                           |   |         |            |  |   |             |   |  |            |        |   |            |   | 70,526  |   |  |   | 70,526   |  
|Net gains on alternative investments             |  |                                |        |   |                           |   |         |            |  |   |             |   |  |            |        |   |            |   | 49,223  |   |  |   | 49,223   |  
|Net realized losses on sales of fixed maturities |  |                                |        |   |                           |   |         |            |  |   |             |   |  |            |        |   |            |   | (6,960  | ) |  |   | (6,960   | )
|Other income                                     |  |                                |        |   |                           |   |         |            |  |   |             |   |  |            |        |   |            |   | 664     |   |  |   | 664      |  
|                                                 |  |                                |         |   |                           |   |          |            |  |   |              |   |  |            |         |   |            |   |         |   |  |   |          |  
|Total revenues                                   |  |                                | 217,364 |   |                           |   | 98,272   |            |  |   | 315,636      |   |  |            | 43,310  |   |            |   | 113,453 |   |  |   | 472,399  |  
|                                                 |  |                                |         |   |                           |   |          |            |  |   |              |   |  |            |         |   |            |   |         |   |  |   |          |  
|Losses and benefits                              |  |                                | 153,223 |   |                           |   | 74,832   |            |  |   | 228,055      |   |  |            | 62,868  |   |            |   |        |   |  |   | 290,923  |  
|Acquisition costs                                |  |                                | 39,403  |   |                           |   | 443      |            |  |   | 39,846       |   |  |            | 544     |   |            |   |        |   |  |   | 40,390   |  
|Interest expense                                 |  |                                |        |   |                           |   |         |            |  |   |             |   |  |            |        |   |            |   | 7,969   |   |  |   | 7,969    |  
|General and administrative expenses              |  |                                | 10,972  |   |                           |   | 6,873    |            |  |   | 17,845       |   |  |            | 1,317   |   |            |   | 18,950  |   |  |   | 38,112   |  
|                                                 |  |                                |         |   |                           |   |          |            |  |   |              |   |  |            |         |   |            |   |         |   |  |   |          |  
|Total losses and expenses                        |  |                                | 203,598 |   |                           |   | 82,148   |            |  |   | 285,746      |   |  |            | 64,729  |   |            |   | 26,919  |   |  |   | 377,394  |  
|                                                 |  |                                |         |   |                           |   |          |            |  |   |              |   |  |            |         |   |            |   |         |   |  |   |          |  
|Net income (loss)                                |  | $                              | 13,766  |   |                           | $ | 16,124   |            |  | $ | 29,890       |   |  | $          | (21,419 | ) |            | $ | 86,534  |   |  | $ | 95,005   |  
|                                                 |  |                                |         |   |                           |   |          |            |  |   |              |   |  |            |         |   |            |   |         |   |  |   |          |  
|Loss Ratio                                       |  |                                | 70.5    | % |                           |   | 76.1     | %          |  |   | 72.3         | % |  |            |         |   |            |   |         |   |  |   |          |  
|Combined Ratio                                   |  |                                | 93.7    | % |                           |   | 83.6     | %          |  |   | 90.5         | % |  |            |         |   |            |   |         |   |  |   |          |  

(Expressed in thousands of United States Dollars)



|                                                |  |                                  |         |   |                           |   |         |            |  |              |         |   |  |            |        |            |  |   |        |  |   |         |  
|----------------------------------------------- |  | -------------------------------- | ------- | - | ------------------------- | - | ------- | ---------- |  | ------------ | ------- | - |  | ---------- | ------ | ---------- |  | - | ------ |  | - | ------- | -
|                                                |  | Three Months Ended June 30, 2005 |        
|                                                |  | Property & Casualty              |         |   | Life &Annuity Reinsurance |   |         | Corporate  |  | Consolidated |        
|                                                |  | Reinsurance                      |         |   | Insurance                 |   |         | Total      |  |              |         |  
|                                                |  | (Restated)                       |         |   |                           |   |         | (Restated) |  |              |         |   |  | (Restated) |        | (Restated) | 
|Gross premiums written                          |  | $                                | 100,110 |   |                           | $ | 110,919 |            |  | $            | 211,029 |   |  | $          | 34,078 |            |  | $ |       |  | $ | 245,107 |  
|Reinsurance premiums ceded                      |  |                                  | (7,357  | ) |                           |   | (44,417 | )          |  |              | (51,774 | ) |  |            | (356   | )          |  |   |       |  |   | (52,130 | )
|                                                |  |                                  |         |   |                           |   |         |            |  |              |         |   |  |            |        |            |  |   |        |  |   |         |  
|Net premiums written                            |  | $                                | 92,753  |   |                           | $ | 66,502  |            |  | $            | 159,255 |   |  | $          | 33,722 |            |  | $ |       |  | $ | 192,977 |  
|                                                |  |                                  |         |   |                           |   |         |            |  |              |         |   |  |            |        |            |  |   |        |  |   |         |  
|Earned premiums                                 |  | $                                | 126,704 |   |                           | $ | 74,816  |            |  | $            | 201,520 |   |  | $          | 34,078 |            |  | $ |       |  | $ | 235,598 |  
|Earned premiums ceded                           |  |                                  | (9,411  | ) |                           |   | (33,175 | )          |  |              | (42,586 | ) |  |            | (356   | )          |  |   |       |  |   | (42,942 | )
|                                                |  |                                  |         |   |                           |   |         |            |  |              |         |   |  |            |        |            |  |   |        |  |   |         |  
|Net premiums earned                             |  |                                  | 117,293 |   |                           |   | 41,641  |            |  |              | 158,934 |   |  |            | 33,722 |            |  |   |       |  |   | 192,656 |  
|Net investment income                           |  |                                  |        |   |                           |   |        |            |  |              |        |   |  |            |       |            |  |   | 24,965 |  |   | 24,965  |  
|Net gains on alternative investments            |  |                                  |        |   |                           |   |        |            |  |              |        |   |  |            |       |            |  |   | 3,597  |  |   | 3,597   |  
|Net realized gains on sales of fixed maturities |  |                                  |        |   |                           |   |        |            |  |              |        |   |  |            |       |            |  |   | 813    |  |   | 813     |  
|Other income                                    |  |                                  |        |   |                           |   |        |            |  |              |        |   |  |            |       |            |  |   | 1,182  |  |   | 1,182   |  
|                                                |  |                                  |         |   |                           |   |         |            |  |              |         |   |  |            |        |            |  |   |        |  |   |         |  
|Total revenues                                  |  |                                  | 117,293 |   |                           |   | 41,641  |            |  |              | 158,934 |   |  |            | 33,722 |            |  |   | 30,557 |  |   | 223,213 |  
|                                                |  |                                  |         |   |                           |   |         |            |  |              |         |   |  |            |        |            |  |   |        |  |   |         |  
|Losses and benefits                             |  |                                  | 84,341  |   |                           |   | 30,232  |            |  |              | 114,573 |   |  |            | 41,885 |            |  |   |       |  |   | 156,458 |  
|Acquisition costs                               |  |                                  | 18,283  |   |                           |   | (1,281  | )          |  |              | 17,002  |   |  |            | 919    |            |  |   |       |  |   | 17,921  |  
|Interest expense                                |  |                                  |        |   |                           |   |        |            |  |              |        |   |  |            |       |            |  |   | 10,139 |  |   | 10,139  |  
|General and administrative expenses             |  |                                  | 3,927   |   |                           |   | 2,746   |            |  |              | 6,673   |   |  |            | 797    |            |  |   | 4,840  |  |   | 12,310  |  
|                                                |  |                                  |         |   |                           |   |         |            |  |              |         |   |  |            |        |            |  |   |        |  |   |         |  
|Total losses and expenses                       |  |                                  | 106,551 |   |                           |   | 31,697  |            |  |              | 138,248 |   |  |            | 43,601 |            |  |   | 14,979 |  |   | 196,828 |  
|                                                |  |                                  |         |   |                           |   |         |            |  |              |         |   |  |            |        |            |  |   |        |  |   |         |  
|Net income (loss)                               |  | $                                | 10,742  |   |                           | $ | 9,944   |            |  | $            | 20,686  |   |  | $          | (9,879 | )          |  | $ | 15,578 |  | $ | 26,385  |  
|                                                |  |                                  |         |   |                           |   |         |            |  |              |         |   |  |            |        |            |  |   |        |  |   |         |  
|Loss Ratio                                      |  |                                  | 71.9    | % |                           |   | 72.6    | %          |  |              | 72.1    | % |  |            |        |            |  |   |        |  |   |         |  
|Combined Ratio                                  |  |                                  | 90.8    | % |                           |   | 76.1    | %          |  |              | 87.0    | % |  |            |        |            |  |   |        |  |   |         |  



12



---

##### Table of Contents

(Expressed in thousands of United States Dollars)



|                                                |  |                                |         |   |                            |   |         |            |  |              |         |   |  |            |         |            |  |   |        |  |   |         |  
|----------------------------------------------- |  | ------------------------------ | ------- | - | -------------------------- | - | ------- | ---------- |  | ------------ | ------- | - |  | ---------- | ------- | ---------- |  | - | ------ |  | - | ------- | -
|                                                |  | Six Months Ended June 30, 2005 |        
|                                                |  | Property & Casualty            |         |   | Life & Annuity Reinsurance |   |         | Corporate  |  | Consolidated |        
|                                                |  | Reinsurance                    |         |   | Insurance                  |   |         | Total      |  |              |         |  
|                                                |  | (Restated)                     |         |   |                            |   |         | (Restated) |  |              |         |   |  | (Restated) |         | (Restated) | 
|Gross premiums written                          |  | $                              | 348,320 |   |                            | $ | 175,174 |            |  | $            | 523,494 |   |  | $          | 177,302 |            |  | $ |       |  | $ | 700,796 |  
|Reinsurance premiums ceded                      |  |                                | (23,335 | ) |                            |   | (72,417 | )          |  |              | (95,752 | ) |  |            | (397    | )          |  |   |       |  |   | (96,149 | )
|                                                |  |                                |         |   |                            |   |         |            |  |              |         |   |  |            |         |            |  |   |        |  |   |         |  
|Net premiums written                            |  | $                              | 324,985 |   |                            | $ | 102,757 |            |  | $            | 427,742 |   |  | $          | 176,905 |            |  | $ |       |  | $ | 604,647 |  
|                                                |  |                                |         |   |                            |   |         |            |  |              |         |   |  |            |         |            |  |   |        |  |   |         |  
|Earned premiums                                 |  | $                              | 266,022 |   |                            | $ | 142,602 |            |  | $            | 408,624 |   |  | $          | 177,302 |            |  | $ |       |  | $ | 585,926 |  
|Earned premiums ceded                           |  |                                | (21,977 | ) |                            |   | (62,572 | )          |  |              | (84,549 | ) |  |            | (397    | )          |  |   |       |  |   | (84,946 | )
|                                                |  |                                |         |   |                            |   |         |            |  |              |         |   |  |            |         |            |  |   |        |  |   |         |  
|Net premiums earned                             |  |                                | 244,045 |   |                            |   | 80,030  |            |  |              | 324,075 |   |  |            | 176,905 |            |  |   |       |  |   | 500,980 |  
|Net investment income                           |  |                                |        |   |                            |   |        |            |  |              |        |   |  |            |        |            |  |   | 48,654 |  |   | 48,654  |  
|Net gains on alternative investments            |  |                                |        |   |                            |   |        |            |  |              |        |   |  |            |        |            |  |   | 17,974 |  |   | 17,974  |  
|Net realized gains on sales of fixed maturities |  |                                |        |   |                            |   |        |            |  |              |        |   |  |            |        |            |  |   | 1,203  |  |   | 1,203   |  
|Other income                                    |  |                                |        |   |                            |   |        |            |  |              |        |   |  |            |        |            |  |   | 2,500  |  |   | 2,500   |  
|                                                |  |                                |         |   |                            |   |         |            |  |              |         |   |  |            |         |            |  |   |        |  |   |         |  
|Total revenues                                  |  |                                | 244,045 |   |                            |   | 80,030  |            |  |              | 324,075 |   |  |            | 176,905 |            |  |   | 70,331 |  |   | 571,311 |  
|                                                |  |                                |         |   |                            |   |         |            |  |              |         |   |  |            |         |            |  |   |        |  |   |         |  
|Losses and benefits                             |  |                                | 174,063 |   |                            |   | 57,793  |            |  |              | 231,856 |   |  |            | 192,900 |            |  |   |       |  |   | 424,756 |  
|Acquisition costs                               |  |                                | 39,140  |   |                            |   | (857    | )          |  |              | 38,283  |   |  |            | 1,140   |            |  |   |       |  |   | 39,423  |  
|Interest expense                                |  |                                |        |   |                            |   |        |            |  |              |        |   |  |            |        |            |  |   | 13,194 |  |   | 13,194  |  
|General and administrative expenses             |  |                                | 7,571   |   |                            |   | 5,275   |            |  |              | 12,846  |   |  |            | 1,836   |            |  |   | 12,885 |  |   | 27,567  |  
|                                                |  |                                |         |   |                            |   |         |            |  |              |         |   |  |            |         |            |  |   |        |  |   |         |  
|Total losses and expenses                       |  |                                | 220,774 |   |                            |   | 62,211  |            |  |              | 282,985 |   |  |            | 195,876 |            |  |   | 26,079 |  |   | 504,940 |  
|                                                |  |                                |         |   |                            |   |         |            |  |              |         |   |  |            |         |            |  |   |        |  |   |         |  
|Net income (loss)                               |  | $                              | 23,271  |   |                            | $ | 17,819  |            |  | $            | 41,090  |   |  | $          | (18,971 | )          |  | $ | 44,252 |  | $ | 66,371  |  
|                                                |  |                                |         |   |                            |   |         |            |  |              |         |   |  |            |         |            |  |   |        |  |   |         |  
|Loss Ratio                                      |  |                                | 71.3    | % |                            |   | 72.2    | %          |  |              | 71.5    | % |  |            |         |            |  |   |        |  |   |         |  
|Combined Ratio                                  |  |                                | 90.5    | % |                            |   | 77.7    | %          |  |              | 87.3    | % |  |            |         |            |  |   |        |  |   |         |  

The Companys clients are principally located in two geographic regions: North America and
Europe.

Financial information relating to gross premiums written and reinsurance premiums ceded by geographic region for the six months
ended June 30, 2006 and 2005 were as follows:



|                                       |  |                                                  |         |   |            |   |         |  
|-------------------------------------- |  | ------------------------------------------------ | ------- | - | ---------- | - | ------- | -
|                                       |  | Six Months EndedJune 30,                         |        
|                                       |  | 2006                                             |         |   | 2005       |  
|                                       |  | (Expressed in thousands ofUnited States Dollars) |        
|                                       |  |                                                  |         |   | (Restated) |  
|Gross premiums written - North America |  | $                                                | 285,712 |   |            | $ | 384,946 |  
|Gross premiums written - Europe        |  |                                                  | 254,179 |   |            |   | 315,850 |  
|Reinsurance Ceded - North America      |  |                                                  | (89,609 | ) |            |   | (67,201 | )
|Reinsurance Ceded - Europe             |  |                                                  | (41,792 | ) |            |   | (28,948 | )
|                                       |  |                                                  |         |   |            |   |         |  
|                                       |  | $                                                | 408,490 |   |            | $ | 604,647 |  
|                                       |  |                                                  |         |   |            |   |         |  

Three customers accounted for 7.8%, 5.1% and 4.9%, respectively, of the Companys gross
premiums written during the six months ended June 30, 2006. Three customers accounted for 20.4%, 8.6% and 5.8%, respectively, of the Companys gross premiums written during the six months ended June 30, 2005.

7. EQUITY CAPITAL

Max Re
Capitals Board of Directors declared dividends of $0.05 per share on each of February 10, 2006 and April 28, 2006, payable to shareholders of record on February 24, 2006 and May 12, 2006, respectively.

The Company did not repurchase any common shares during the three months ended June 30, 2006. As of June 30, 2006, the remaining authorization
under the Companys share repurchase program was approximately $36.0 million.



13



---

##### Table of Contents

8. RELATED PARTIES

Grand Central Re Limited

The
accompanying consolidated balance sheets and statements of income and comprehensive income include, or are net of, the following amounts related to a variable quota share retrocession agreement and an aggregate stop loss agreement with Grand Central
Re Limited (Grand Central Re), a Bermuda domiciled reinsurance company that is managed by Max Re Managers and in which Max Re has a 7.5% equity investment. Although the variable quota share retrocession agreement with Grand Central Re
remains in force, the parties have agreed that Max Re will not cede any new business to Grand Central Re with effect from January 1, 2004.



|                                                |  |                                                  |         |            |   |        
|----------------------------------------------- |  | ------------------------------------------------ | ------- | ---------- | - | -------
|                                                |  | June 30,                                        
|                                                |  | 2006                                             |         | 2005      
|                                                |  | (Expressed in thousands ofUnited States Dollars)
|                                                |  |                                                  |         | (Restated)
|Losses and benefits recoverable from reinsurers |  | $                                                | 227,362 |            | $ | 209,399
|Prepaid reinsurance premiums                    |  |                                                  |        |            |   | 1,500  
|Deposit liabilities                             |  |                                                  | 31,936  |            |   | 36,442 
|Funds withheld from reinsurers                  |  |                                                  | 219,557 |            |   | 229,759
|Reinsurance balances payable                    |  |                                                  | 24,492  |            |   | 7,308  
|Reinsurance premiums ceded                      |  |                                                  | 1,900   |            |   | 2,424  
|Earned premiums ceded                           |  |                                                  | 1,900   |            |   | 7,674  
|Other income                                    |  |                                                  | 430     |            |   | 2,407  
|Losses and benefits                             |  |                                                  | 178     |            |   | 6,209  
|Interest expense                                |  |                                                  | 472     |            |   | 6,057  

The variable quota share retrocession agreement with Grand Central Re is principally
collateralized on a funds withheld basis. The rate of return on funds withheld is based on the average of two total return fixed maturity indices. The interest expense recognized by the Company will vary from period to period due to changes in the
indices. The Company records the change in interest expense through the statement of income and comprehensive income on a monthly basis.

The Company believes that the terms of the insurance management, quota share retrocession and aggregate stop loss agreements are comparable to the terms that the Company would expect to negotiate in similar transactions with unrelated
parties.

Alternative Investment Managers

Alstra Capital Management, LLC (Alstra), an affiliate of one of our directors, has served as fund of funds advisor for Max Re Diversified since April 1, 2004. Prior to October 1, 2005, Alstra was
a subsidiary of Moore Capital Management, LLC (Moore Capital), an affiliate of one of our significant shareholders. As of October 1, 2005, the senior management team of Alstra became the majority shareholders of Alstra.

For the six months ended June 30, 2006 and 2005, Alstra received $ 4.5 million and $3.8 million in fees, respectively, as the fund of funds
advisor for Max Re Diversified. In addition, for the six months ended June 30, 2006 and 2005, Moore Capital received aggregate management and incentive fees of $ 1.3 million and $ 4.7 million, respectively, from Max Re
Diversifieds assets invested in underlying funds managed by Moore Capital.

All investment fees incurred on the Companys
alternative investments are included in net gains on alternative investments in the consolidated statements of income and comprehensive income.

9. COMMITMENTS

Credit Facilities

The Company has three credit facilities as of June 30, 2006. The Companys primary credit facility, entered into in June 2005, provides $450.0
million of credit capacity and is with a syndicate of commercial banks, one of which, Citibank, N.A., is affiliated with a director of Max Re Capital. The Company replaced its then existing credit facility with this new facility principally to
increase credit capacity from $300.0 million to $450.0 million, to provide that a portion of the facility be available for loans to Max Re or Max Re Capital as well as letters of credit for Max Re and to permit that a portion of the facility be
unsecured. In accordance with this credit facility agreement, the syndicate will issue letters of credit on behalf of Max Re that may total up to $350.0 million secured by fixed maturities and will issue additional unsecured letters of credit on



14



---

##### Table of Contents

behalf of Max Re or make unsecured loans to Max Re or Max Re Capital up to an aggregate of $100.0 million, with a maximum
of $50.0 million to Max Re Capital. The Company believes that the terms of this credit facility are comparable to the terms that the Company would expect to negotiate with an unrelated party. At June 30, 2006 and December 31, 2005, letters
of credit totaling $331.2 million and $320.9 million, respectively, were issued and outstanding under this facility. As of June 30, 2006 and December 31, 2005, there were no unsecured loans issued under this facility. Fixed maturities and
cash equivalents with a fair value of $390.8 million and $351.5 million at June 30, 2006 and December 31, 2005, respectively, were pledged as collateral for these letters of credit.

The Company also has a $50.0 million letter of credit facility with the New York branch of Bayerische Hypo- und Vereinsbank AG (HVB). HVB is
the majority shareholder of Grand Central Re, which is managed by Max Re Managers and in which the Company has 7.5% equity interest. The Company believes that the terms of this letter of credit facility are comparable to the terms that the Company
would expect to negotiate at arms length with an unrelated party. At June 30, 2006 and December 31, 2005, letters of credit totaling $49.4 million and $49.7 million, respectively, were issued by HVB under this facility. All letters
of credit issued under this facility are collateralized by a portion of the Companys invested assets. Fixed maturities and cash equivalents with a fair value of $54.9 million and $54.2 million at June 30, 2006 and December 31, 2005,
respectively, were pledged as collateral for these letters of credit.

In November 2004, the Company entered into a $20.0 million letter of
credit facility with ING Bank N.V., London Branch (ING). At June 30, 2006 and December 31, 2005, letters of credit totaling $20.0 million were issued by ING under this facility. All letters of credit issued under this facility
are collateralized by a portion of the Companys invested assets. Fixed maturities and cash equivalents with a fair value of $22.6 million and $22.6 million at June 30, 2006 and December 31, 2005, respectively, were pledged as
collateral for these letters of credit.

Each of the credit facilities requires that the Company and/or certain of its subsidiaries comply
with certain covenants, including a minimum consolidated tangible net worth and restrictions on the payment of dividends. The Company was in compliance with all the covenants of each of its credit facilities at June 30, 2006.



|10. | STOCK INCENTIVE PLAN
|--- | --------------------

In June 2000, the shareholders of
the Company approved the adoption of a Stock Incentive Plan (the Plan) under which it may award subject to certain restrictions, Incentive Stock Options (ISOs), Non-Qualified Stock Options (NQSOs),
restricted stock, share awards or other awards. In May 2002 and April 2005, the shareholders of the Company approved the adoption of amendments to the Plan, increasing the maximum aggregate number of common shares available for awards under the Plan
to 8,000,000. Only eligible employees of the Company are entitled to ISOs, while NQSOs may be awarded to eligible employees, non-employee Directors and consultants. The Plan is administered by the Compensation Committee of the Board of
Directors (the Committee).

Stock Option Awards

Options that have been granted under the Plan have an exercise price equal to the market price of the Companys common stock on the date of grant or are granted and priced on a prospective basis, and have a maximum ten-year term. The
fair value of awards granted under the Plan are measured as of the grant date and expensed ratably over the vesting period of the award, which is generally three years. All awards provide for accelerated vesting upon a change in control of the
Company. Shares issued under the Plan are made available from authorized but unissued shares.

The Company did not grant any stock options during the three
month periods ended June 30, 2006 and 2005. The fair value of stock options granted during the six month periods ended June 30, 2006 and 2005 was estimated on the date of grant using the Black-Scholes option pricing method with the
following weighted average assumptions:



|                              |  |         |   |  |         |  
|----------------------------- |  | ------- | - |  | ------- | -
|                              |  | 2006    |   |  | 2005    |  
|Option valuation assumptions: |  |         |   |  |         |  
|Expected option life          |  | 7 years |   |  | 7 years |  
|Expected dividend yield       |  | 0.89    | % |  | 0.55    | %
|Expected volatility           |  | 17.12   | % |  | 21.63   | %
|Risk-free interest rate       |  | 4.70    | % |  | 4.68    | %

The Company recognized $0.1 million and $0.2 million of stock-based compensation expense related to stock option
awards for each of the three months ended June 30, 2006 and 2005, respectively. Stock-based compensation expense related to stock option awards for the six months ended June 30, 2006 and 2005 was $0.4 million and $0.4 million,
respectively. The Company did not capitalize any cost of stock-based compensation. As of June 30, 2006, the total compensation cost related to non-vested stock option awards not yet recognized was $0.3 million, which is expected to be
recognized over a weighted average period of 1.3 years.



15



---

##### Table of Contents

There were no stock options exercised during the three month period ended June 30, 2006 and 2005. Total intrinsic
value of stock options exercised during the six month periods ended June 30, 2006 and 2005 was $0.4 million and $0.7 million, respectively.

A summary
of the Companys options outstanding as of June 30, 2006 and changes during the six months ended June 30, 2006 follows:



|                                   |  |                     |   |  |                                 |       |                                 |   |                                         |  |                           |  |                          |            |  |   |             
|---------------------------------- |  | ------------------- | - |  | ------------------------------- | ----- | ------------------------------- | - | --------------------------------------- |  | ------------------------- |  | ------------------------ | ---------- |  | - | ------------
|                                   |  | Options Outstanding |   |  | Weighted Average Exercise Price |       | Grant DateFair Value of Options |   | WeightedAverageRemainingContractualTerm |  | Aggregate Intrinsic Value |  | Range of Exercise Prices
|Balance, December 31, 2005         |  | 2,066,869           |   |  | $                               | 15.54 |                                 | $ | 5.15                                    |  | 6.0 years                 |  | $                        | 24,685,066 |  | $ | 10.26-$22.74
|Options granted                    |  | 17,754              |   |  | $                               | 24.70 |                                 | $ | 7.02                                    |  | 7.0 years                 |  |                          |            |  | $ | 23.08-$26.70
|Options exercised                  |  | (36,100             | ) |  | $                               | 13.22 |                                 |   |                                         |  |                           |  |                          |            |  | $ | 11.50-$15.66
|Options forfeited                  |  | (1,400              | ) |  | $                               | 20.94 |                                 |   |                                         |  |                           |  |                          |            |  | $ | 11.19-$24.84
|Balance, June 30, 2006             |  | 2,047,123           |   |  | $                               | 15.65 |                                 | $ | 5.21                                    |  | 5.5 years                 |  | $                        | 12,957,637 |  | $ | 10.26-$26.70
|                                   |  |                     |   |  |                                 |       |                                 |   |                                         |  |                           |  |                          |            |  |   |             
|Options exercisable, June 30, 2006 |  | 1,901,221           |   |  | $                               | 15.57 |                                 | $ | 5.20                                    |  | 5.3 years                 |  | $                        | 12,148,190 |  | $ | 10.26-$26.70
|                                   |  |                     |   |  |                                 |       |                                 |   |                                         |  |                           |  |                          |            |  |   |             

Restricted Stock Awards

Restricted stock issued under the Plan has terms set by the Committee. These shares contain certain restrictions relating to, among other things, vesting, forfeiture in the event of termination of employment and
transferability. Restricted stock awards are valued equal to the market price of the Companys common stock on the date of grant. At the time of grant, the fair value of the shares awarded is recorded as unearned stock grant compensation and is
presented as a separate component of shareholders equity. The unearned compensation is charged to income over the vesting period. Generally, restricted stock awards vest after three or four years. Total compensation cost recognized for
restricted stock awards was $3.3 million and $6.4 million for the three months and six months ended June 30, 2006 compared to $2.6 million and $4.9 million for the three months and six months ended June 30, 2005.

A summary of the Companys non-vested restricted stock awards as of June 30, 2006, and changes during the six months ended June 30, 2006, follows:



|                           |  |                           |   |  |                                           |      
|-------------------------- |  | ------------------------- | - |  | ----------------------------------------- | -----
|                           |  | NonvestedRestricted Stock |   |  | Weighted -Average Grant  Date Fair Value
|Balance, December 31, 2005 |  | 1,534,427                 |   |  | $                                         | 20.04
|Restricted Stock Granted   |  | 500,078                   |   |  | $                                         | 25.31
|Restricted Stock Vested    |  | (310,063                  | ) |  | $                                         | 11.40
|Restricted Stock Forfeited |  | (6,600                    | ) |  | $                                         | 22.76
|                           |  |                           |   |  |                                           |      
|Balance, June 30, 2006     |  | 1,717,842                 |   |  | $                                         | 23.11
|                           |  |                           |   |  |                                           |      

ITEM 2. Managements Discussion and Analysis of Financial Condition and Results of Operations

Unless
otherwise indicated or unless the context otherwise requires, all references in this Quarterly Report on Form 10-Q/A to we, us, our and similar expressions are references to Max Re Capital and its consolidated
subsidiaries.

The following is a discussion and analysis of our results of operations for the three and six month periods ended
June 30, 2006 compared to the three and six month periods ended June 30, 2005 and our financial condition as of June 30, 2006. This discussion and analysis should be read in conjunction with the attached unaudited interim consolidated
financial statements and related notes and the audited consolidated financial statements and related notes contained in our Annual Report on Form 10-K/A (Amendment No. 2) for the year ended December 31, 2005 filed with the Securities and
Exchange Commission on November 13, 2006.

This Form 10-Q/A contains forward-looking statements within the meaning of Section 27A
of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. We intend that the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 apply to these forward-looking statements.
Forward-looking statements are not statements of historical fact but rather reflect our current expectations, estimates and predictions about future results and



16



---

##### Table of Contents

events. These statements may use words such as anticipate, believe, estimate,
expect, intend, predict, project and similar expressions as they relate to us or our management. When we make forward-looking statements, we are basing them on managements beliefs and
assumptions, using information currently available to us. These forward-looking statements are subject to risks, uncertainties and assumptions. Factors that could cause such forward-looking statements not to be realized (which are described in more
detail included or incorporated by reference herein and in other documents filed by us with the SEC) include, without limitation:



| |  |  | the risk that the SECs view of the accounting treatment for three finite retrocessional contracts purchased in 2001 and 2003 may differ materially from that adopted by us
following a reopened internal review by the Audit and Risk Management Committee of our Board of Directors (ARMC) that caused us to determine to restate our financial statements for the years ended December 31, 2005, 2004, 2003, 2002
and 2001, and the periods ended March 31, 2006 and June 30, 2006, which restatements are described in our Annual Report on Form 10-K/A (Amendment No. 2) for the year ended December 31, 2005, our Form 10-Q/A for the three months
ended March 31, 2006 and this Form 10-Q/A for the three months ended June 30, 2006;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | catastrophic events;
| | - |  | --------------------



| |  |  | general economic conditions and conditions specific to the reinsurance and insurance markets in which we operate;
| | - |  | -----------------------------------------------------------------------------------------------------------------



| |  |  | pricing competition;
| | - |  | --------------------



| |  |  | the amount of underwriting capacity from time to time in the market;
| | - |  | --------------------------------------------------------------------



| |  |  | material fluctuations in interest rates;
| | - |  | ----------------------------------------



| |  |  | unexpected volatility associated with our alternative investments;
| | - |  | ------------------------------------------------------------------



| |  |  | tax and regulatory changes and conditions;
| | - |  | ------------------------------------------



| |  |  | rating agency policies and practices;
| | - |  | -------------------------------------



| |  |  | claims development; and
| | - |  | -----------------------



| |  |  | loss of key executives.
| | - |  | -----------------------

Other factors such as changes in U.S. and global
financial and equity markets resulting from general economic conditions, market disruptions and significant interest rate fluctuations and changes in credit spreads may adversely impact our investments or impede our access to, or increase the cost
of, financing our operations. We caution that the foregoing list of important factors is not intended to be, and is not, exhaustive. We undertake no obligation to update publicly or revise any forward-looking statements, whether as a result of new
information, future events or otherwise. If one or more risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may vary materially from what we projected. Any forward-looking statements in this
Form 10-Q/A reflect our current view with respect to future events and are subject to these and other risks, uncertainties and assumptions relating to our operations, results of operations, growth strategy and liquidity. All subsequent written and
oral forward-looking statements attributable to us or individuals acting on our behalf are expressly qualified in their entirety by this paragraph.

Overview

We are a Bermuda-based provider of reinsurance and insurance products for both the property and casualty and the
life and annuity markets. The property and casualty market currently provides more opportunities to us than the life and annuity market due to a shortage of capacity in certain product lines in the property and casualty market. We believe that the
substantial industry losses resulting from recent hurricanes and additional focus by buyers of reinsurance on catastrophe exposure management will continue to result in improved premium rates, terms and conditions in the property and property
catastrophe reinsurance and insurance markets despite additional capital entering the market. As a result, we are growing our short-tail property and property catastrophe reinsurance and insurance premium volume.

To manage reinsurance and insurance liability exposure, make investment decisions and assess overall enterprise risk, we model our underwriting and
investing activities on an integrated basis. Our integrated risk management, as well as terms and conditions of our products, provides flexibility in making decisions regarding investments. Our investments comprise a high grade fixed maturities
portfolio and an alternative investment portfolio that currently employs 10 strategies invested in approximately 50 underlying trading entities and two strategic reinsurance private equity investments. Our investment portfolio is designed to provide
diversification and to generate positive returns while attempting to reduce the frequency and severity of loss outcomes. Based on fair value at June 30, 2006, the allocation of invested assets was approximately 70.3% in cash and fixed
maturities and 29.7% in alternative investments.



17



---

##### Table of Contents

Our principal operating subsidiary is Max Re. At June 30, 2006, Max Re had $1,158.4 million of
shareholders equity. We conduct our European activities through Max Europe Holdings and its operating subsidiaries, Max Re Europe and Max Insurance Europe. We also provide underwriting and administrative services on a fee basis through Max Re
Managers. We hold all of our alternative investments in Max Re Diversified, other than reinsurance private equity investments that are held by Max Re.

On October 29, 2006, subsequent to the filing on June 7, 2006 of our Amendment No. 1 to Annual Report on Form 10-K/A and the filing on February 15, 2006 of our Annual Report on Form 10-K for the
year ended December 31, 2005, we announced that the ARMC had reopened its previously announced internal investigation that centered on a review of three finite property and casualty retrocessional contracts purchased in 2001 and 2003. The
review was initiated to consider whether these three contracts were properly accounted for by us, principally with respect to whether they contained sufficient risk transfer to meet the requirements of Statement of Financial Accounting Standards
No. 113 (SFAS 113) to be accounted for as reinsurance. The ARMC engaged its own law firm, which was assisted by accounting and actuarial consultants, to advise it in performing the internal review. In connection with the internal
review, the ARMC voluntarily contacted the SEC. In May 2006, the ARMC concluded its internal investigation and found that the review supported our original determination that the three contracts in question contained sufficient risk transfer to meet
the requirements of SFAS 113 to be accounted for as reinsurance. However, the review caused us to re-evaluate other accounting aspects of the three contracts. This re-evaluation led us to conclude that a restatement of our consolidated financial
statements for the years ended December 31, 2005, 2004, 2003, 2002 and 2001 was warranted. Specifically, we restated to account for the bifurcation of the retrocessional contracts into retroactive and prospective components and to account for
an additional contractual feature on a gross basis as more fully described in our restated consolidated financial statements for the years ended December 31, 2005, 2004, and 2003 in our Annual Report on Form 10-K/A (Amendment No.1) filed on
June 7, 2006.

In October 2006, however, the ARMC received from the counter-party to two of these contracts additional information
that was unknown and unavailable to us at the May 2006 conclusion of the initial internal investigation. The ARMC immediately reopened its internal investigation to determine whether, in light of this additional information, these two contracts,
which were entered into in 2001, still satisfied the risk transfer requirements of SFAS 113. The additional information raised the possibility of the existence of an oral agreement that would negate risk transfer. The available evidence does not
allow for a definitive conclusion as to the existence of such an oral agreement. However, because some of the evidence suggests such an agreement, we believe that there is an insufficient basis to conclude that there was risk transfer with respect
to these two contracts and, accordingly, we have determined that it is appropriate to restate our financial statements for the years ending December 31, 2001 through 2005 and for each of the periods ended March 31, 2006 and June 30,
2006 to reflect no risk transfer for these two contracts. The additional information does not relate to the third contract reviewed in the initial internal investigation, which is with a different counter-party, and the accounting for that contract
remains unchanged from that reported on our original Form 10-Q for the three months ended June 30, 2006. With this decision to restate, the ARMC has concluded its internal investigation. The restated financial statements for the years ended
December 31, 2005, 2004 and 2003 were reported on our Annual Report on Form 10-K/A (Amendment No. 2) filed on November 13, 2006.

As further described in our filing on Form 10K/A (Amendment No. 2) and Note 2 to our Unaudited Interim Consolidated Financial Statements  Restatement of Financial Statements, the aggregate effect of the restatement is to increase
net income for the three months ended June 30, 2006 by $2.4 million; to increase net income for the six months ended June 30, 2006 by $4.8 million; to increase net income for the three months ended June 30, 2005 by $3.1 million and to
increase net income for the six months ended June 30, 2005 by $5.4 million.

Executive Summary

For the six months ended June 30, 2006, underwriting and investment results were in line with our expectations. Our property and casualty
underwriting activities resulted in a 90.5% combined ratio (total losses and expenses as a percentage of net premiums earned) for the six months ended June 30, 2006 compared to 87.3 % for the six months ended June 30, 2005. The
increase in combined ratio is principally attributable to an increased expense ratio resulting from increased staff levels within our property and casualty underwriting departments and modestly higher loss ratios for certain insurance product lines.
Our alternative investments produced a 4.00% return during the six months ended June 30, 2006 compared to 1.46% for the six months ended June 30, 2005.

During the six months ended June 30, 2006, our gross premiums written decreased 23.0 % compared to the same period in 2005 due primarily to a decrease in life and annuity business written during the six
months ended June 30, 2006, and our reduced participation on certain property and casualty reinsurance renewals. Our property and casualty insurance business produced an increase of 12.7% in gross premiums written for the six months ended
June 30, 2006 compared to the



18



---

##### Table of Contents

same period in 2005. Although overall property and casualty gross premiums written decreased, we are pleased with the
reduction in certain exposure areas in the period, and believe we have improved the diversification and return characteristics of our property and casualty liability portfolio.

Our current emphasis in our property and casualty reinsurance segment is on writing smaller accounts with a greater number of clients and varying the
underlying exposures assumed. We continue to emphasize casualty lines in our property and casualty reinsurance and insurance segments. We have been pleased with the market acceptance of our newly formed property catastrophe reinsurance capabilities
and the growth in our property insurance volume. The addition and expansion of the shorter-tail lines will allow us to continue to diversify our property and casualty exposures.

Our life and annuity reinsurance premium volume for the six months ended June 30, 2006 was significantly lower than the same period of 2005, due to
the closing of two transactions in 2005 that resulted in gross written premium of $177.3 million compared with one transaction in 2006 that resulted in gross written premium of $41.9 million. We recognized $62.9 million in benefit expenses during
the six months ended June 30, 2006 compared to $192.9 million for the six months ended June 30, 2005.

We expect volatility in
our underwriting results arising from our reinsurance and insurance business. However, by carefully selecting line sizes of business assumed, diversifying our underlying exposures, establishing contractual liability caps on our contracts and
purchasing reinsurance and retrocessional reinsurance protection, we believe we manage, and will continue to manage, this volatility effectively.

Losses and benefits represented our largest expense and accounted for 69.8% of total liabilities at June 30, 2006. We established loss expenses and reserves using a combination of loss reserving techniques and actuarial methods. Loss
expenses and reserves are reviewed regularly to reflect new information that we receive. We conduct regular quarterly internal reviews of reserves and, in addition, the adequacy of our reserves is reviewed annually, during the fourth quarter of the
year, by outside actuaries to corroborate managements estimates.

Net income for the six months ended June 30, 2006 was $95.0
million compared to $66.4 million for the six months ended June 30, 2005. The results for the six months ended June 30, 2006 were principally attributable to underwriting income generated from our property and casualty business and
increased income from our alternative investments compared to the six months ended June 30, 2005.

Our investments during the six
months ended June 30, 2006 produced a total return of 0.85% compared to 2.81% for the six months ended June 30, 2005. The cash and fixed maturities portfolio produced a total return of (0.47%) during the six months ended June 30, 2006
compared to 3.46% for the six months ended June 30, 2005. During the six months ended June 30, 2006, our alternative investments generated a 4.00% rate of return compared to a 1.46% rate of return for the same period in 2005. Given the
negative performance of the major fixed maturities indices and positive returns on fund of funds indices over the six months ended June 30, 2006, we believe the performance of our investments was consistent with the broader investment market
returns.

We continually assess our liquidity needs by monitoring and evaluating new business prospects and opportunities and the
development of our existing operations. During the six months ended June 30, 2006, we generated $247.5 million of cash from operations, which is net of the change in alternative investments of $91.6 million, and invested $179.1 million in fixed
maturities. We expect to generate positive operating cash flow during 2006 through premium receipts and investment returns, which will be partially offset by paid losses on reinsurance and insurance obligations, as well as operating expenses.

Drivers of Profitability

Revenues

We derive operating revenues from premiums from our reinsurance and insurance businesses. Additionally, we recognize returns from our
investment portfolio.

Reinsurance and insurance premiums are a function of the amount and type of contracts written as well as prevailing
market prices. Property and casualty premiums are earned over the terms of the underlying contracts. Life and annuity premiums are generally earned when the premium is due from policyholders. Each of our reinsurance contracts contain pricing
considerations and terms and conditions that influence expected returns on capital. Therefore, the amount of premiums is not necessarily an accurate indicator of our anticipated profitability. Premium estimates are based upon information in
underlying contracts, data received from clients and from premium audits. Changes in premium estimates for our property and casualty reinsurance business are expected and may result in significant adjustments in any period. These estimates change
over time as additional information regarding the underlying business volume of our clients is obtained. There is often a delay in the receipt of updated premium information from clients due to the time lag in preparing and



19



---

##### Table of Contents

reporting the data to us. After review by our underwriters, we increase or decrease premium estimates as updated
information from our clients is received. We are writing a greater number of excess of loss contracts, which are less likely to have changes in premium estimates than quota share or proportional contracts.

Our net investment income is a function of the average invested assets and the average yield that we earn on those invested assets. The investment yield
on our fixed maturities investments is a function of market interest rates as well as the credit quality and maturity of our fixed maturities portfolio. Our fixed maturities portfolio is composed of investment grade fixed maturities that are
available for sale and, as a result, we record the investments at fair value on our balance sheet. The unrealized gain or loss associated with the difference between the fair value and the amortized cost of the investments is recorded in other
comprehensive income in the equity section of our balance sheet. We recognize realized capital gains or losses on our fixed maturities investments at the time of sale. Fixed maturities are subject to fluctuations in fair value due to changes in the
interest rates, changes in issuer specific circumstances such as credit rating and changes in industry specific circumstances such as movements in credit spreads based on the markets perception of industry risks. As a result of these potential
fluctuations, it is possible to have significant unrealized gains or losses on a security. Our strategy for our fixed maturities portfolio is to tailor the maturities of the portfolio to the timing of expected loss and benefit payments. At maturity,
a fixed maturitys amortized cost will equal its fair value and no realized gain or loss will be recognized in income. If, due to an unforeseen change in loss payment patterns, we need to sell investments before maturity, we could realize
significant gains or losses in any period, which could result in a meaningful effect on reported net income for such period.

Our net gains
on alternative investments are a function of the success of the funds in which we are invested, which depends on, among other things, the underlying strategies of the funds, the ability of the fund managers to execute the fund strategies, general
economic and investment market conditions and the underlying operating results of our private equity reinsurance investments.

Expenses

Our principal expenses are losses and benefits, acquisition costs, interest expense and general and administrative expenses. Losses and
benefits are based on the amount and type of reinsurance and insurance contracts written by us during the current reporting period and information received during the current reporting period from clients pertaining to contracts written in prior
years. We record losses and benefits based on actuarial estimates of the expected losses and benefits to be incurred on each contract written. The ultimate losses and benefits depend on the actual costs to settle these liabilities. We increase or
decrease losses and benefits estimates as actual claim reports are received. Our ability to estimate losses and benefits accurately at the time of pricing our contracts is a critical factor in determining profitability.

Acquisition costs consist principally of ceding commissions paid to ceding clients and brokerage expenses, and typically represent a negotiated
percentage of the premiums on reinsurance and insurance contracts written. We defer and amortize these costs over the period in which the related premiums are earned. The acquisition costs are net of ceding commissions associated with premiums ceded
on our reinsurance and insurance business. These ceding commissions are designed to compensate us for the costs of producing the portfolio of risks ceded to our reinsurers.

Interest expense principally reflects the net interest charge on funds withheld from reinsurers under reinsurance and retrocessional contracts. Interest
is recorded on the funds withheld balances based on various contractual and negotiated rates. The interest expense attributable to the funds withheld under a variable quota share retrocession agreement with Grand Central Re, our largest funds
withheld balance, is based on the average of two total return fixed maturity indices. A charge or credit may be recorded in interest expense on this contract in any given period. As a result, interest expense is expected to vary from period to
period with a corresponding entry to funds withheld. Interest expense on the remaining balance of funds withheld from other reinsurers under reinsurance and retrocessional contracts will vary principally due to changes in the balance of funds
withheld. In addition, interest expense also includes interest on deposit contracts and interest on the bank loan at a rate based on LIBOR plus a spread.

General and administrative expenses are principally employee salaries and related personnel costs, office rent, amortization of leasehold improvements, professional services and other operating costs. These costs are
primarily fixed in nature, although they will vary as our staff expands or if we incur one time charges. They do not vary with the amount of premiums written.

Critical Accounting Policies

Our consolidated financial statements are prepared in accordance with GAAP, which require
management to make estimates and assumptions. We have performed a current assessment of our critical accounting policies in connection with preparing our interim unaudited consolidated financial statements as of and for the three and six months
ended June 30, 2006. We believe that the critical accounting policies set forth in our Form 10-K/A (Amendment No. 2), filed on November 13,



20



---

##### Table of Contents

2006, continue to describe the more significant judgments and estimates used in the preparation of our consolidated
financial statements. These accounting policies pertain to revenue recognition, loss and benefit expenses and investment valuation. If actual events differ significantly from the underlying judgments or estimates used by management in the
application of these accounting policies, there could be a material adverse effect on our results of operations and financial condition.

Results of
Operations

We operate in three segments: property and casualty reinsurance, property and casualty insurance and life and annuity
reinsurance. Within the property and casualty reinsurance segment, we offer quota share and excess of loss capacity providing coverage for a portfolio of underlying risks written by our clients. In the property and casualty insurance segment, we
generally offer excess of loss capacity on specific risks related to one insured. Within the life and annuity reinsurance segment, we currently offer reinsurance products focusing on existing blocks of business, which take the form of co-insurance
transactions. In co-insurance transactions, risks are reinsured on the same basis as the original policies. We also have a corporate function that includes our investment and financing activities. We do not allocate assets by segment.



21



---

##### Table of Contents

Three months ended June 30, 2006 compared to the three months ended June 30, 2005

Results of Underwriting Operations

Property and Casualty Reinsurance Segment



|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|----------------------------------- |  | ------------------------------- | ----- | - | ------------------------- | ----- | -- | ------------------------------- | - | ----- | -
|                                    |  | Three Months EndedJune 30, 2006 |       |   | % change                  |       |    | Three Months EndedJune 30, 2005 |  
|                                    |  |                                 |       |   | In millions of US Dollars |       |    |                                 |  
|                                    |  | (Restated)                      |       |   |                           |       |    | (Restated)                      |  
|Gross premiums written              |  | $                               | 113.8 |   |                           | 13.7  | %  |                                 | $ | 100.1 |  
|Reinsurance premiums ceded          |  |                                 | (11.5 | ) |                           | 55.4  | %  |                                 |   | (7.4  | )
|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|Net premiums written                |  | $                               | 102.3 |   |                           | 10.4  | %  |                                 | $ | 92.7  |  
|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|Net premiums earned(a)              |  | $                               | 108.2 |   |                           | (7.8  | )% |                                 | $ | 117.3 |  
|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|Losses(b)                           |  |                                 | 75.8  |   |                           | (10.1 | )% |                                 |   | 84.3  |  
|Acquisition costs                   |  |                                 | 18.6  |   |                           | 1.6   | %  |                                 |   | 18.3  |  
|General and administrative expenses |  |                                 | 5.2   |   |                           | 33.3  | %  |                                 |   | 3.9   |  
|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|Total losses and expenses(c)        |  | $                               | 99.6  |   |                           | (6.5  | )% |                                 | $ | 106.5 |  
|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|Net income                          |  | $                               | 8.6   |   |                           | (20.4 | )% |                                 | $ | 10.8  |  
|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|Loss ratio(b)/(a)                   |  |                                 | 70.0  | % |                           |       |    |                                 |   | 71.9  | %
|Combined ratio(c)/(a)               |  |                                 | 92.0  | % |                           |       |    |                                 |   | 90.8  | %

Our segment results do not include investment income or interest expense, which
are included in the corporate function.

The loss ratio (loss ratio) is calculated by dividing losses (shown as (b)) by net premium
earned (shown as (a)). The combined ratio (combined ratio) is calculated by dividing total losses and expenses (shown as (c)) by net premiums earned (shown as (a)).

Gross premiums written.Gross premiums written for the property and casualty reinsurance segment for the three months ended June 30, 2006
were $113.8 million compared to $100.1 million for the three months ended June 30, 2005, an increase of 13.7%. The increase reflects premiums written of approximately $20.0 million by our recently formed property catastrophe team and is
partially offset by our decision to reduce our participation percentage on certain renewal business. We continue to focus on writing smaller accounts with a greater number of clients and varying the underlying exposures assumed. As a result the
average contract size has decreased from approximately $1.5 million for the three months ended June 30, 2005 to $0.9 million for the three months ended June 30, 2006. The level of business written in future periods will vary, perhaps
materially, based upon market conditions and managements assessment of the adequacy of premium rates relative to the underwriting risk being assumed. There were no material changes in premium estimates in the three months ended June 30,
2006 and June 30, 2005.

Reinsurance premiums ceded. Reinsurance premiums ceded for property and casualty reinsurance for the
three months ended June 30, 2006 were $11.5 million compared to $7.4 million for the three months ended June 30, 2005, an increase of 55.4%. Reinsurance premiums ceded were principally related to our purchase of specific reinsurance to
manage the risks associated with our reinsurance underwriting and to manage the exposure retained by us on certain transactions, therefore the ratio of gross premiums written to reinsurance premiums ceded may fluctuate based on our assessment of
exposure and the availability of reinsurance capacity at attractive prices.

Net premiums earned.Net premiums earned for property
and casualty reinsurance decreased by 7.8% to $108.2 million for the three months ended June 30, 2006. The decrease is principally attributed to a reduction in gross premiums written in the last twelve month period.

Losses.Losses relating to property and casualty reinsurance were $75.8 million for the three months ended June 30, 2006 compared to $84.3
million for the three months ended June 30, 2005, a decrease of 10.1%, which is consistent with the decrease in our net premiums earned for this segment. The loss ratio for our property and casualty reinsurance segment for the three months
ended June 30, 2006 was 70.0% compared to 71.9% for the three months ended June 30, 2005 and reflects an increase in property and property catastrophe premium earned with no major catastrophes in the three months ended June 30, 2006.
There were no significant adjustments in prior year reinsurance reserves during the three months ended June 30, 2006.



22



---

##### Table of Contents

Acquisition costs.Acquisition costs were $18.6 million for the three months ended June 30,
2006 compared to $18.3 million for the three months ended June 30, 2005, an increase of 1.6%. The increase in acquisition costs for the three months ended June 30, 2006 is due to higher average acquisition costs on premiums earned.
Acquisition costs vary from contract to contract depending on characteristics such as the type of business, the clients cost to administer the underlying contracts and the involvement of a broker. These factors may result in differences in the
ratio of acquisition costs to net premiums earned from period to period.

General and administrative expenses.General and
administrative expenses were $5.2 million for the three months ended June 30, 2006 compared to $3.9 million for the three months ended June 30, 2005, an increase of 33.3%. The increase resulted principally from ongoing personnel and
infrastructure costs associated with our reinsurance staff including additional property catastrophe underwriters hired in the fourth quarter of 2005. The general and administrative expense to net premiums earned ratio was 4.8% for the three months
ended June 30, 2006 compared to 3.3% for the three months ended June 30, 2005 and reflects the additional expenses and lower net premiums earned.

Net income.Net income attributable to property and casualty reinsurance for the three months ended June 30, 2006 was $8.6 million compared to $10.8 million for the three months ended June 30, 2005.
The results for the three months ended June 30, 2006 were principally attributable to lower net premiums earned, higher average acquisition costs and additional personnel costs.

Property and Casualty Insurance Segment



|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|----------------------------------- |  | ------------------------------- | ----- | - | ------------------------- | ----- | -- | ------------------------------- | - | ----- | -
|                                    |  | Three Months EndedJune 30, 2006 |       |   | % change                  |       |    | Three Months EndedJune 30, 2005 |  
|                                    |  |                                 |       |   | In millions of US Dollars |       |    |                                 |  
|Gross premiums written              |  | $                               | 127.4 |   |                           | 14.9  | %  |                                 | $ | 110.9 |  
|Reinsurance premiums ceded          |  |                                 | (62.1 | ) |                           | 39.9  | %  |                                 |   | (44.4 | )
|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|Net premiums written                |  | $                               | 65.3  |   |                           | (1.8  | )% |                                 | $ | 66.5  |  
|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|Net premiums earned(a)              |  | $                               | 48.3  |   |                           | 16.1  | %  |                                 | $ | 41.6  |  
|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|Losses(b)                           |  |                                 | 37.7  |   |                           | 24.8  | %  |                                 |   | 30.2  |  
|Acquisition costs                   |  |                                 |      |   |                           | n/a   | %  |                                 |   | (1.3  | )
|General and administrative expenses |  |                                 | 3.2   |   |                           | 14.3  | %  |                                 |   | 2.8   |  
|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|Total losses and expenses(c)        |  | $                               | 40.9  |   |                           | 29.0  | %  |                                 | $ | 31.7  |  
|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|Net income                          |  | $                               | 7.4   |   |                           | (25.3 | )% |                                 | $ | 9.9   |  
|                                    |  |                                 |       |   |                           |       |    |                                 |   |       |  
|Loss ratio(b)/(a)                   |  |                                 | 78.2  | % |                           |       |    |                                 |   | 72.6  | %
|Combined ratio(c)/(a)               |  |                                 | 84.8  | % |                           |       |    |                                 |   | 76.1  | %

Our segment results do not include investment income or interest expense, which
are included in the corporate function.

The loss ratio is calculated by dividing losses (shown as (b)) by net premium earned (shown as (a)).
The combined ratio is calculated by dividing total losses and expenses (shown as (c)) by net premiums earned (shown as (a)).

Gross premiums written.Gross premiums written for the property and casualty insurance segment for the three months ended June 30, 2006 were $127.4 million compared to $110.9 million for the three months ended June 30,
2005, an increase of 14.9%. The increase is principally the result of the continued expansion of business written by our property underwriting team. Typically, insurance business is written on an individual risk excess of loss basis with
contractually defined premiums rather than estimates, which results in no material premium adjustments.

Reinsurance premiums ceded.
Reinsurance premiums ceded for insurance for the three months ended June 30, 2006 were $62.1 million compared to $44.4 million for the three months ended June 30, 2005, an increase of 39.9%. Reinsurance premiums ceded were principally
related to our quota share treaties that are utilized to manage our retained exposure and, therefore, will tend to increase when gross premiums written increase. The ratio of reinsurance premiums ceded to gross premiums written for the three months
ended June 30, 2006 was 48.7% compared to 40.0% for the three months ended June 30, 2005. Not all of the contracts we write are included in our quota share treaties, and, accordingly, there may be differences in the ratio of gross premiums
written to reinsurance premiums ceded from period to period.



23



---

##### Table of Contents

Net premiums earned.Net premiums earned for insurance increased by 16.1% to $48.3 million for the
three months ended June 30, 2006. The increase is principally attributable to increased volume in existing insurance products and expansion of our property insurance underwriting activities.

Losses.Losses relating to insurance were $37.7 million for the three months ended June 30, 2006 compared to $30.2 million for the three
months ended June 30, 2005, an increase of 24.8%. The increase is principally attributable to the growth in our net premiums earned for this segment and an increased 2006 loss ratio for our professional liability business due to a declining
price environment and underlying loss trends. The loss ratio for our insurance segment for the three months ended June 30, 2006 was 78.2% compared to 72.6% for the same period in 2005. During the three months ended June 30, 2006, there
were no significant adjustments in loss reserves relating to prior year contracts.

Acquisition costs.Acquisition costs were nil
for the three months ended June 30, 2006 compared to $(1.3) million for the three months ended June 30, 2005. The acquisition costs are net of ceding commissions associated with premiums ceded to our quota share partners. These ceding
commissions are designed to compensate us for the costs of producing the portfolio of risks ceded to our reinsurers. Acquisition costs during each of the three months ended June 30, 2006 and 2005 consisted primarily of amortization of deferred
policy acquisition costs incurred in connection with writing property and casualty insurance business.

General and administrative
expenses.General and administrative expenses were $3.2 million for the three months ended June 30, 2006 compared to $2.8 million for the three months ended June 30, 2005. The general and administrative expense to net premiums earned
ratio was 6.6% for the three months ended June 30, 2006 compared to 6.7% for the three months ended June 30, 2005.

Net
income.Net income attributable to the property and casualty insurance segment for the three months ended June 30, 2006 was $7.4 million compared to $9.9 million for the three months ended June 30, 2005. The results for the three
months ended June 30, 2006 were principally attributable to an increased combined ratio partially offset by increased net premium earned.

Life and Annuity Reinsurance Segment



|                                    |  |                                  |       |   |                           |       |    |                                  |   |      |  
|----------------------------------- |  | -------------------------------- | ----- | - | ------------------------- | ----- | -- | -------------------------------- | - | ---- | -
|                                    |  | Three Months Ended June 30, 2006 |       |   | % change                  |       |    | Three Months Ended June 30, 2005 |  
|                                    |  |                                  |       |   | In millions of US Dollars |       |    |                                  |  
|Gross premiums written              |  | $                                | 42.8  |   |                           | 25.5  | %  |                                  | $ | 34.1 |  
|Reinsurance premiums ceded          |  |                                  | (0.1  | ) |                           | (75.0 | )% |                                  |   | (0.4 | )
|                                    |  |                                  |       |   |                           |       |    |                                  |   |      |  
|Net premiums written                |  | $                                | 42.7  |   |                           | 26.7  | %  |                                  | $ | 33.7 |  
|                                    |  |                                  |       |   |                           |       |    |                                  |   |      |  
|Net premiums earned                 |  | $                                | 42.7  |   |                           | 26.7  | %  |                                  | $ | 33.7 |  
|                                    |  |                                  |       |   |                           |       |    |                                  |   |      |  
|Benefits                            |  |                                  | 51.8  |   |                           | 23.6  | %  |                                  |   | 41.9 |  
|Acquisition costs                   |  |                                  | 0.3   |   |                           | (66.7 | )% |                                  |   | 0.9  |  
|General and administrative expenses |  |                                  | 0.7   |   |                           | (12.5 | )% |                                  |   | 0.8  |  
|                                    |  |                                  |       |   |                           |       |    |                                  |   |      |  
|Total benefits and expenses         |  | $                                | 52.8  |   |                           |       |    |                                  | $ | 43.6 |  
|                                    |  |                                  |       |   |                           |       |    |                                  |   |      |  
|Net underwriting loss               |  | $                                | (10.1 | ) |                           | 2.0   | %  |                                  | $ | (9.9 | )
|                                    |  |                                  |       |   |                           |       |    |                                  |   |      |  

Our segment results do not include investment income or interest expense, which
are included in the corporate function.

The nature of life and annuity reinsurance transactions that we consider results in a limited
number of transactions actually bound with potentially large variations in quarterly and annual premium volume. Consequently, components of our underwriting results, such as premiums written, premiums earned and benefits can be volatile and,
accordingly, period to period comparisons are not necessarily representative of future trends.

Gross premiums written. Gross
premiums written for the life and annuity reinsurance segment for the three months ended June 30, 2006 were $42.8 million compared to $34.1 million for the three months ended June 30, 2005. We wrote one reinsurance contract during each of
the three months ended June 30, 2006 and 2005, which principally account for the gross premiums written during each period. The level of business written in future periods will vary, perhaps materially, based upon market conditions and the
opportunities presented to us.

Reinsurance premiums ceded. Gross reinsurance premiums ceded for the life and annuity reinsurance
segment were $0.1 million for the three months ended June 30, 2006 compared to $0.4 million for the three months ended June 30, 2005.



24



---

##### Table of Contents

Net premiums earned.Life and annuity reinsurance business written during each three month period
was fully earned in that period.

Benefits.Benefits relating to the life and annuity reinsurance segment were $51.8 million for the
three months ended June 30, 2006 compared to $41.9 million for the three months ended June 30, 2005. Benefits include regular accretion of existing liabilities together with benefits incurred on transactions written during the period. The
increase was principally due to the recognition of losses associated with the premiums written and earned in the three months ended June 30, 2006 compared to the three months ended June 30, 2005.

Acquisition costs.Acquisition costs were $0.3 million for the three months ended June 30, 2006 compared to $0.9 million for the three months
ended June 30, 2005 and relate to the regular amortization of deferred acquisition costs. The acquisition costs on the life and annuity reinsurance transactions that we bind will vary from period to period depending on brokerage rates.

General and administrative expenses.General and administrative expenses were $0.7 million for the three months ended June 30,
2006 compared to $0.8 million for the three months ended June 30, 2005.

Net loss.Although we expect to incur underwriting
losses in connection with our life and annuity reinsurance contracts, we seek to achieve sufficient investment income from premiums received to fund benefit payments as they occur and provide for a profit margin. Net loss attributable to the life
and annuity reinsurance segment for the three months ended June 30, 2006 was $10.1 million compared to $9.9 million for the three months ended June 30, 2005. The results are driven by the accretion of the life and annuity reinsurance
benefits over time.

Corporate Function



|                                                                    |  |                                  |      |   |                           |       |    |                                  |   |       |  
|------------------------------------------------------------------- |  | -------------------------------- | ---- | - | ------------------------- | ----- | -- | -------------------------------- | - | ----- | -
|                                                                    |  | Three Months Ended June 30, 2006 |      |   | % change                  |       |    | Three Months Ended June 30, 2005 |  
|                                                                    |  |                                  |      |   | In millions of US Dollars |       |    |                                  |  
|                                                                    |  | (Restated)                       |      |   |                           |       |    | (Restated)                       |  
|Net investment income                                               |  | $                                | 36.5 |   |                           | 46.0  | %  |                                  | $ | 25.0  |  
|                                                                    |  |                                  |      |   |                           |       |    |                                  |   |       |  
|Net gains (losses) on alternative investments                       |  |                                  | (5.6 | ) |                           | n/a   | %  |                                  |   | 3.6   |  
|                                                                    |  |                                  |      |   |                           |       |    |                                  |   |       |  
|Net realized gains (losses) on sale of fixed maturities             |  |                                  | (5.3 | ) |                           | n/a   | %  |                                  |   | 0.8   |  
|                                                                    |  |                                  |      |   |                           |       |    |                                  |   |       |  
|Other income                                                        |  |                                  | 0.2  |   |                           | (83.3 | )% |                                  |   | 1.2   |  
|                                                                    |  |                                  |      |   |                           |       |    |                                  |   |       |  
|Interest expense                                                    |  |                                  | (4.7 | ) |                           | (53.9 | )% |                                  |   | (10.2 | )
|                                                                    |  |                                  |      |   |                           |       |    |                                  |   |       |  
|General and administrative expenses not included in segment results |  |                                  | (7.3 | ) |                           | 52.1  | %  |                                  |   | (4.8  | )
|                                                                    |  |                                  |      |   |                           |       |    |                                  |   |       |  
|Net income excluding segment results                                |  | $                                | 13.8 |   |                           | (11.5 | )% |                                  | $ | 15.6  |  
|                                                                    |  |                                  |      |   |                           |       |    |                                  |   |       |  

Net investment income.Net investment income, excluding realized and unrealized gains and
losses, for the three months ended June 30, 2006 increased $11.5 million to $36.5 million compared to $25.0 million for the three months ended June 30, 2005, an increase of 46.0%. The increase was principally attributable to the growth in
the cash and fixed maturities portfolio from $2,517.1 million at June 30, 2005 to $3,123.4 million at June 30, 2006, resulting from cash flow from operations since June 30, 2005 and the additional capital we raised in October and
November 2005 in connection with a public offering of our common shares. The average annualized investment yield on the cash, fixed maturities and funds withheld by clients for the three months ended June 30, 2006 was 4.74% compared to 4.09%
for the three months ended June 30, 2005, reflecting the increase in interest rates over the past year.

Net gains (losses) on
alternative investments.Net losses on the alternative investment portfolio were $5.6 million, or (0.44)%, including a gain of $1.8 million from our private equity reinsurance investments, for the three months ended June 30, 2006 compared
to a gain of $3.6 million, or 0.26%, including a gain of $5.2 million from our private equity reinsurance investments, for the three months ended June 30, 2005. The return when compared to the same period in the prior year is consistent with
returns achieved in the broader fund of fund markets in each period.

Net realized gains (losses) on sale of fixed maturities. Our
fixed maturities investment strategy is not intended to generate significant realized gains and losses as more fully discussed above in Drivers of Profitability. The realized losses in the three months ended June 30, 2006 of $5.3
million and gains of $0.8 million in the three months ended June 30, 2005, are the result of the sale of fixed maturities in connection with portfolio rebalancing transactions.



25



---

##### Table of Contents

Interest expense. Interest expense was $4.7 million for the three months ended June 30, 2006
compared to $10.2 million for the three months ended June 30, 2005. Interest expense includes $0.8 million of interest expense pertaining to the funds withheld on the variable quota share retrocession agreement with Grand Central Re for the
three months ended June 30, 2006 compared to $6.6 million for the three months ended June 30, 2005. The interest expense on the Grand Central Re funds withheld is based on the average of two total return fixed maturity indices which had a
smaller total return for the three months ended June 30, 2006 compared to the three months ended June 30, 2005.

General and
administrative expenses.General and administrative expenses were $7.3 million for the three months ended June 30, 2006 compared to $4.8 million for the three months ended June 30, 2005 an increase of 52.1%. The increase in general and
administrative expenses results principally from additional personnel and infrastructure costs.

Six months ended June 30, 2006 compared to six
months ended June 30, 2005

Results of Underwriting Operations

Property and Casualty Reinsurance Segment



|                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|----------------------------------- |  | ------------------------------ | ----- | - | ------------------------- | ----- | -- | ------------------------------ | - | ----- | -
|                                    |  | Six Months Ended June 30, 2006 |       |   | % change                  |       |    | Six Months Ended June 30, 2005 |  
|                                    |  |                                |       |   | In millions of US Dollars |       |    |                                |  
|                                    |  | (Restated)                     |       |   |                           |       |    | (Restated)                     |  
|Gross premiums written              |  | $                              | 298.8 |   |                           | (14.2 | )% |                                | $ | 348.3 |  
|Reinsurance premiums ceded          |  |                                | (27.5 | ) |                           | 18.0  | %  |                                |   | (23.3 | )
|                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|Net premiums written                |  | $                              | 271.3 |   |                           | (16.5 | )% |                                | $ | 325.0 |  
|                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|Net premiums earned(a)              |  | $                              | 217.4 |   |                           | (10.9 | )% |                                | $ | 244.0 |  
|                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|Losses(b)                           |  |                                | 153.2 |   |                           | (12.0 | )% |                                |   | 174.1 |  
|Acquisition costs                   |  |                                | 39.4  |   |                           | 0.8   | %  |                                |   | 39.1  |  
|General and administrative expenses |  |                                | 11.0  |   |                           | 44.7  | %  |                                |   | 7.6   |  
|                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|Total losses and expenses(c)        |  | $                              | 203.6 |   |                           | (7.8  | )% |                                | $ | 220.8 |  
|                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|Net underwriting income             |  | $                              | 13.8  |   |                           | (40.5 | )% |                                | $ | 23.2  |  
|                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|Loss ratio(b)/(a)                   |  |                                | 70.5  | % |                           |       |    |                                |   | 71.3  | %
|Combined ratio(c)/(a)               |  |                                | 93.7  | % |                           |       |    |                                |   | 90.5  | %

Our segment results do not include investment income or interest expense, which
are included in the corporate function.

Gross premiums written.Gross premiums written for the property and casualty reinsurance
segment for the six months ended June 30, 2006 were $298.8 million compared to $348.3 million for the six months ended June 30, 2005, a decrease of 14.2%. The decrease reflects our decision to reduce our participation percentage on certain
renewal business and is partially offset by premiums written of approximately $44.0 million by our recently formed property catastrophe reinsurance team. We continue to focus on writing smaller accounts with a greater number of clients and varying
the underlying exposures assumed. As a result the average contract size has decreased from approximately $2.1 million for the six months ended June 30, 2005 to $1.0 million for the six months ended June 30, 2006. The level of business
written in future periods will vary, perhaps materially, based upon market conditions and managements assessment of the adequacy of premium rates relative to the underwriting risk being assumed. There were no material changes in premium
estimates in the six months ended June 30, 2006 and June 30, 2005.

Reinsurance premiums ceded. Reinsurance premiums ceded
for property and casualty reinsurance for the six months ended June 30, 2006 were $27.5 million compared to $23.3 million for the six months ended June 30, 2005, an increase of 18.0%. Reinsurance premiums ceded were principally related to
our purchase of specific reinsurance to manage the risks associated with our reinsurance underwriting and to manage the exposure retained by us on certain transactions, therefore the ratio of gross premiums written to reinsurance premiums ceded may
fluctuate based on our assessment of exposure and the availability of reinsurance capacity at attractive prices.

Net premiums earned.Net premiums earned for property and casualty reinsurance decreased by 10.9% to $217.4 million for the six months ended June 30, 2006. The decrease is principally attributed to a reduction in gross premiums written.



26



---

##### Table of Contents

Losses.Losses relating to property and casualty reinsurance were $153.2 million for the six
months ended June 30, 2006 compared to $174.1 million for the six months ended June 30, 2005, a decrease of 12.0%, which is consistent with the decrease in our net premiums earned. The loss ratio for our property and casualty reinsurance
segment for the six months ended June 30, 2006 was 70.5% compared to 71.3% for the six months ended June 30, 2005. There were no significant adjustments in prior year reinsurance reserves during the six months ended June 30, 2006.

Acquisition costs.Acquisition costs were $39.4 million for the six months ended June 30, 2006 compared to $39.1 million for
the six months ended June 30, 2005, an increase of 0.8%. The increase in acquisition costs for the six months ended June 30, 2006, is due to higher average acquisition costs on premiums earned. Acquisition costs vary from contract to
contract depending on characteristics such as the type of business, the clients cost to administer the underlying contracts and the involvement of a broker. These factors may result in differences in the ratio of acquisition costs to net
premiums earned from period to period.

General and administrative expenses.General and administrative expenses were $11.0 million
for the six months ended June 30, 2006 compared to $7.6 million for the six months ended June 30, 2005, an increase of 44.7%. The increase resulted principally from ongoing personnel and infrastructure costs associated with our reinsurance
staff including additional property catastrophe underwriters hired in the fourth quarter of 2005. The general and administrative expense to net premiums earned ratio was 5.1% for the six months ended June 30, 2006 compared to 3.1% for the six
months ended June 30, 2005 and reflects the additional expenses and lower net premiums earned.

Net income.Net income
attributable to property and casualty reinsurance for the six months ended June 30, 2006 was $13.8 million compared to $23.2 million for the six months ended June 30, 2005. The results for the six months ended June 30, 2006 were
principally attributable to lower net premiums earned, higher average acquisition costs and additional staff costs.

Property and
Casualty Insurance Segment



|                                    |  |                                |        |   |                           |      |    |                                |   |       |  
|----------------------------------- |  | ------------------------------ | ------ | - | ------------------------- | ---- | -- | ------------------------------ | - | ----- | -
|                                    |  | Six Months Ended June 30, 2006 |        |   | % change                  |      |    | Six Months Ended June 30, 2005 |  
|                                    |  |                                |        |   | In millions of US Dollars |      |    |                                |  
|Gross premiums written              |  | $                              | 197.5  |   |                           | 12.7 | %  |                                | $ | 175.2 |  
|Reinsurance premiums ceded          |  |                                | (103.6 | ) |                           | 43.1 | %  |                                |   | (72.4 | )
|                                    |  |                                |        |   |                           |      |    |                                |   |       |  
|Net premiums written                |  | $                              | 93.9   |   |                           | (8.7 | )% |                                | $ | 102.8 |  
|                                    |  |                                |        |   |                           |      |    |                                |   |       |  
|Net premiums earned(a)              |  | $                              | 98.2   |   |                           | 22.8 | %  |                                | $ | 80.0  |  
|                                    |  |                                |        |   |                           |      |    |                                |   |       |  
|Losses(b)                           |  |                                | 74.8   |   |                           | 29.4 | %  |                                |   | 57.8  |  
|Acquisition costs                   |  |                                | 0.4    |   |                           | n/a  | %  |                                |   | (0.9  | )
|General and administrative expenses |  |                                | 6.9    |   |                           | 30.2 | %  |                                |   | 5.3   |  
|                                    |  |                                |        |   |                           |      |    |                                |   |       |  
|Total losses and expenses(c)        |  | $                              | 82.1   |   |                           | 32.0 | %  |                                | $ | 62.2  |  
|                                    |  |                                |        |   |                           |      |    |                                |   |       |  
|Net income                          |  | $                              | 16.1   |   |                           | (9.6 | )% |                                | $ | 17.8  |  
|                                    |  |                                |        |   |                           |      |    |                                |   |       |  
|Loss ratio(b)/(a)                   |  |                                | 76.1   | % |                           |      |    |                                |   | 72.2  | %
|Combined ratio(c)/(a)               |  |                                | 83.6   | % |                           |      |    |                                |   | 77.7  | %

Our segment results do not include investment income or interest expense, which
are included in the corporate function.

Gross premiums written.Gross premiums written for the property and casualty insurance
segment for the six months ended June 30, 2006 were $197.5 million compared to $175.2 million for the six months ended June 30, 2005, an increase of 12.7%. The increase is principally the result of the continued expansion of business
written by our property team.

Reinsurance premiums ceded. Reinsurance premiums ceded for the six months ended June 30, 2006
were $103.6 million compared to $72.4 million for the six months ended June 30, 2005, an increase of 43.1%. Reinsurance premiums ceded were principally related to our quota share treaties that are utilized to manage our retained exposure and,
therefore, will tend to increase when gross premiums written increase. In addition, we purchased catastrophe reinsurance protection for certain property exposures. The ratio of reinsurance premiums ceded to gross premiums written for the six months
ended June 30, 2006 was 52.5% compared to 41.3% for the six months ended June 30, 2005. Not all of the contracts we write are included in our quota share treaties, and, accordingly, there may be differences in the ratio of gross premiums
written to reinsurance premiums ceded from period to period.



27



---

##### Table of Contents

Net premiums earned.Net premiums earned on insurance increased by 22.8% to $98.2 million for the
six months ended June 30, 2006. The increase is principally attributable to increased volume in existing insurance products and expansion of our property insurance underwriting activities.

Losses.Losses relating to insurance were $74.8 million for the six months ended June 30, 2006 compared to $57.8 million for the six months
ended June 30, 2005, an increase of 29.4%. The increase is principally attributable to the growth in our net premiums earned for this segment and an increased 2006 loss ratio for our professional liability business due to a declining price
environment and underlying loss trends. The loss ratio for our insurance segment for the six months ended June 30, 2006 was 76.1% compared to 72.2% for the same period in 2005. During the six months ended June 30, 2006, there were no
significant adjustments in loss reserves relating to prior year contracts.

Acquisition costs.Acquisition costs were $0.4 million
for the six months ended June 30, 2006 compared to $(0.9) million for the six months ended June 30, 2005. The acquisition costs are net of ceding commissions associated with premiums ceded to our quota share partners. These ceding
commissions are designed to compensate us for the costs of producing the portfolio of risks ceded to our reinsurers.

General and
administrative expenses.General and administrative expenses were $6.9 million for the six months ended June 30, 2006 compared to $5.3 million for the six months ended June 30, 2005. The general and administrative expense to net
premiums earned ratio was 7.0% for the six months ended June 30, 2006 compared to 6.6% for the six months ended June 30, 2005. The increase is principally attributable to additional personnel costs.

Net income.Net income attributable to the property and casualty insurance segment for the six months ended June 30, 2006 was $16.1 million
compared to $17.8 million for the six months ended June 30, 2005. The results for the six months ended June 30, 2006 were principally attributable to increased net premium earned partially offset by an increased combined ratio.

Life and Annuity Reinsurance Segment



|                                    |  |                               |       |   |                           |       |    |                               |   |       |  
|----------------------------------- |  | ----------------------------- | ----- | - | ------------------------- | ----- | -- | ----------------------------- | - | ----- | -
|                                    |  | Six Months EndedJune 30, 2006 |       |   | % change                  |       |    | Six Months EndedJune 30, 2005 |  
|                                    |  |                               |       |   | In millions of US Dollars |       |    |                               |  
|Gross premiums written              |  | $                             | 43.6  |   |                           | (75.4 | )% |                               | $ | 177.3 |  
|Reinsurance premiums ceded          |  |                               | (0.3  | ) |                           | (25.0 | )% |                               |   | (0.4  | )
|                                    |  |                               |       |   |                           |       |    |                               |   |       |  
|Net premiums written                |  | $                             | 43.3  |   |                           | (75.5 | )% |                               | $ | 176.9 |  
|                                    |  |                               |       |   |                           |       |    |                               |   |       |  
|Net premiums earned                 |  | $                             | 43.3  |   |                           | (75.5 | )% |                               | $ | 176.9 |  
|                                    |  |                               |       |   |                           |       |    |                               |   |       |  
|Benefits                            |  |                               | 62.9  |   |                           | (67.4 | )% |                               |   | 192.9 |  
|Acquisition costs                   |  |                               | 0.5   |   |                           | (58.3 | )% |                               |   | 1.2   |  
|General and administrative expenses |  |                               | 1.3   |   |                           | (27.8 | )% |                               |   | 1.8   |  
|                                    |  |                               |       |   |                           |       |    |                               |   |       |  
|Total benefits and expenses         |  | $                             | 64.7  |   |                           |       |    |                               | $ | 195.9 |  
|                                    |  |                               |       |   |                           |       |    |                               |   |       |  
|Net loss                            |  | $                             | (21.4 | ) |                           | 12.6  | %  |                               | $ | (19.0 | )
|                                    |  |                               |       |   |                           |       |    |                               |   |       |  

Our segment results do not include investment income or interest expense, which
are included in the corporate function.

The nature of life and annuity reinsurance transactions that we consider results in a limited
number of transactions actually bound with potentially large variations in quarterly and annual premium volume. Consequently, components of our underwriting results, such as premiums written, premiums earned and benefits can be volatile and,
accordingly, period to period comparisons are not representative of future trends.

Gross premiums written. Gross premiums written
for the life and annuity segment for the six months ended June 30, 2006 were $43.6 million compared to $177.3 million for the six months ended June 30, 2005. Gross premiums written primarily relate to one reinsurance contract written
during the six months ended June 30, 2006. We wrote two reinsurance contracts generating gross premiums written of $175.4 million during the six months ended June 30, 2005.

Reinsurance premiums ceded. Gross reinsurance premiums ceded for the life and annuity reinsurance segment were $0.3 million for the six month
period ended June 30, 2006 and $0.4 million for the six month period ended June 30, 2005.

Net premiums earned. Life and
annuity reinsurance business written during the six month period was fully earned in that period.



28



---

##### Table of Contents

Benefits.Benefits relating to the life and annuity reinsurance segment were $62.9 million for the
six months ended June 30, 2006 compared to $192.9 million for the six months ended June 30, 2005. Benefits include regular accretion of existing liabilities together with benefits incurred on transactions written during the period. The
decrease was principally due to the decline in premiums written and earned during the six months ended June 30, 2006 compared to June 30, 2005.

Acquisition costs.Acquisition costs were $0.5 million for the six months ended June 30, 2006 compared to $1.2 million for the six months ended June 30, 2005 and relate to the regular amortization of
deferred acquisition costs. The acquisition costs on the life and annuity reinsurance that we bind will vary from period to period depending on brokerage rates.

General and administrative expenses.General and administrative expenses were $1.3 million for the six months ended June 30, 2006 compared to $1.8 million for the six months ended June 30, 2005.

Net loss.Although we expect to incur modest underwriting losses in connection with our life and annuity reinsurance business, we
seek to achieve sufficient investment income from premiums received to fund benefit payments as they occur and provide for a profit margin. Net underwriting loss attributable to the life and annuity segment for the six months ended June 30,
2006 was $(21.4) million compared to $(19.0) million for the six months ended June 30, 2005. The results are driven by the accretion of life and annuity reinsurance benefits over time.

Corporate Function



|                                                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|------------------------------------------------------------------- |  | ------------------------------ | ----- | - | ------------------------- | ----- | -- | ------------------------------ | - | ----- | -
|                                                                    |  | Six Months Ended June 30, 2006 |       |   | % change                  |       |    | Six Months Ended June 30, 2005 |  
|                                                                    |  |                                |       |   | In millions of US Dollars |       |    |                                |  
|                                                                    |  | (Restated)                     |       |   |                           |       |    | (Restated)                     |  
|Net investment income                                               |  | $                              | 70.5  |   |                           | 44.8  | %  |                                | $ | 48.7  |  
|                                                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|Net gains on alternative assets                                     |  |                                | 49.2  |   |                           | 174.9 | %  |                                |   | 17.9  |  
|                                                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|Net realized gains (losses) on sale of fixed maturities             |  |                                | (7.0  | ) |                           | n/a   | %  |                                |   | 1.2   |  
|                                                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|Other income                                                        |  |                                | 0.7   |   |                           | (72.0 | )% |                                |   | 2.5   |  
|                                                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|Interest expense                                                    |  |                                | (8.0  | ) |                           | (39.4 | )% |                                |   | (13.2 | )
|                                                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|General and administrative expenses not included in segment results |  |                                | (18.9 | ) |                           | 46.5  | %  |                                |   | (12.9 | )
|                                                                    |  |                                |       |   |                           |       |    |                                |   |       |  
|Net income excluding segment results                                |  | $                              | 86.5  |   |                           | 95.7  | %  |                                | $ | 44.2  |  
|                                                                    |  |                                |       |   |                           |       |    |                                |   |       |  

Net investment income.Net investment income, excluding realized and unrealized gains and
losses, for the six months ended June 30, 2006 increased $21.8 million to $70.5 million compared to $48.7 million for the six months ended June 30, 2005, an increase of 44.8%. The increase was principally attributable to the growth in the
cash and fixed maturities portfolio from $2,517.1 million at June 30, 2005 to $3,123.5 million at June 30, 2006, resulting from cash flow from operations since June 30, 2005 and the additional capital we raised in October and November
2005 in connection with a public offering of our common shares. The average annualized investment yield on the cash, fixed maturities investments and funds withheld by clients for the six months ended June 30, 2006 was 4.63% compared to 4.04%
for the six months ended June 30, 2005.

Net gains on alternative investments.Net gains on the alternative investment
portfolio were $49.2 million, or 4.00%, including a gain of $3.2 million from our private equity reinsurance investments, for the six months ended June 30, 2006 compared to $17.9 million, or 1.46%, including a gain of $5.9 million from our
private equity reinsurance investments, for the six months ended June 30, 2005. The return when compared to the same period in the prior year is consistent with returns achieved in the broader fund of fund markets in each period.

Net realized gains (losses) on sale of fixed maturities. Our fixed maturities investment strategy is not intended to generate significant realized
gains and losses as more fully discussed above in Drivers of Profitability. The realized (losses) gains for the six months ended June 30, 2006 and June 30, 2005 of $(7.0) million and $1.2 million respectively, are the result of
the sale of fixed maturities in connection with portfolio rebalancing transactions.

Interest expense. Interest expense was $8.0
million for the six months ended June 30, 2006 compared to $13.2 million for the six months ended June 30, 2005, a decrease of 39.4%. Interest expense includes $0.4 million of interest expense pertaining to the funds withheld on the
variable quota share retrocession agreement with Grand Central Re for the six months ended June 30, 2006 compared to $6.1 million for the six months ended June 30, 2005. The interest expense on the Grand Central Re funds withheld is based
on the average of two total return fixed maturity indices, which had a smaller total return for the six months ended June 30, 2006 compared to the six months ended June 30, 2005.



29



---

##### Table of Contents

General and administrative expenses.General and administrative expenses were $18.9 million for
the six months ended June 30, 2006 compared to $12.9 million for the six months ended June 30, 2005. The increase in general and administrative expenses results principally from increased fees for professional services related to the
ARMCs internal review announced on March 24, 2006 and previously discussed above. Our total general and administrative expenses for all segments to net premiums earned ratio was 10.6% for the six months ended June 30, 2006 compared
to 5.5% for the six months ended June 30, 2005.

Financial Condition

Cash and invested assets. Aggregate invested assets, comprising cash and cash equivalents, fixed maturities and alternative investments, were
$4,446.1 million at June 30, 2006 compared to $4,227.8 million at December 31, 2005, an increase of 5.2%. The increase in cash and invested assets resulted principally from $247.5 million in cash flows from operations generated in the six
months ended June 30, 2006, offset by a decrease of $81.2 million in unrealized appreciation on our fixed maturities portfolio. The decline in unrealized appreciation on our fixed maturities portfolio principally relates to increases in
interest rates. Our fixed maturities portfolio has not suffered any credit events during the six months ended June 30, 2006.

Liabilities for property and casualty losses. Property and casualty losses totaled $2,183.7 million at June 30, 2006 compared to $2,006.0 million at December 31, 2005, an increase of 8.9%. The increase in property and
casualty losses was principally attributable to estimated losses associated with premiums earned during the six months ended June 30, 2006, partially offset by losses paid. There were no significant adjustments to prior period reserves during
the six months ended June 30, 2006.

Liabilities for life and annuity benefits. Life and annuity benefits totaled $902.9
million at June 30, 2006 compared to $854.2 million at December 31, 2005. The increase was principally attributable to one new contract written in the six months ended June 30, 2006, in addition to accretion of, and foreign exchange
movements on, liabilities.

Losses and benefits recoverable from reinsurers. Losses and benefits recoverable from reinsurers totaled
$496.1 million at June 30, 2006 compared to $453.6 million at December 31, 2005, an increase of 9.4%, principally reflecting losses ceded under our reinsurance and retrocessional agreements. Grand Central Re, our largest retrocessionaire,
accounted for 45.9% of our losses and benefits recoverable at June 30, 2006. In September 2004, Grand Central Re requested that A.M. Best Company withdraw its financial strength rating. Consequently, A.M. Best Company has assigned a financial
strength rating of NR-4 to Grand Central Re. We retain funds from Grand Central Re amounting to approximately 90.9% of its loss recoverable obligations.

The principal component of the remainder of losses recoverable relates to amounts due from reinsurers of our property and casualty insurance risks. The loss recoverable from these reinsurers represent 45.6% of losses
recoverable at June 30, 2006 and all but one of these reinsurers are presently rated A- or above by A.M. Best Company. Losses recoverable from the single reinsurer of our property and casualty risks rated below A- are
less than 2.3% of total losses recoverable.

Bank loans. In February 2003, Max Re completed a $150.0 million sale of shares of Max
Re Diversified to a third party financial institution. Simultaneous with the sale, Max Re entered into a total return swap with the purchaser of these shares whereby Max Re receives the return earned on the Max Re Diversified shares in exchange for
a variable rate of interest based on LIBOR plus a spread. Max Re Diversified shares owned by Max Re with a fair value of $104.3 million at June 30, 2006 were pledged as collateral to which we are exposed to credit risk. Under GAAP, these
transactions are viewed on a combined basis and are accounted for as a financing transaction, which results in the recording of a $150.0 million bank loan. In February 2005, the parties amended the swap transaction principally to extend the swap
termination date to February 2007, with provisions for earlier termination in the event that we fail to comply with certain covenants.

Shareholders equity. Our shareholders equity increased to $1,203.4 million at June 30, 2006 from $1,185.7 million at December 31, 2005, an increase of 1.5%, principally reflecting net income of $95.0 million
partially offset by a decrease in accumulated other comprehensive income of $79.7 million during the six months ended June 30, 2006.

Liquidity. We generated $247.5 million of cash from operations during the six months ended June 30, 2006 compared to $141.8 million for the six months ended June 30, 2005. The two principal factors impacting our operating
cash flow are premium collections and timing of loss and benefit payments. We write principally casualty business in the property and casualty reinsurance segment and the property and casualty insurance segment. The casualty business we generally
write has a long claim-tail and it is expected that we will generate significant operating cash flow as we build loss and benefit reserves on our balance sheet. As we continue to diversify into property and property catastrophe business, which
generally has a short claim-tail, and as losses are incurred, we expect to see changes in our operating cash flow levels. We believe that our loss and benefit reserves currently have an average duration of approximately five years and we expect to
see increases in the



30



---

##### Table of Contents

amount of expected loss payments in future periods with a resulting decrease in operating cash flow. We do not expect
loss payments to exceed premiums written and collected and net investment income, and therefore expect to have continued positive cash flow. However, actual premiums written and collected, net investment income, and losses and benefits paid in any
period could vary from our expectations and could have a meaningful effect on operating cash flow.

While we tailor our fixed maturities
portfolio to expected loss and benefit payments, increased loss amounts or settlement of losses and benefits earlier than anticipated can result in greater cash needs. We maintain a meaningful working cash balance (typically greater than $100.0
million), have generated positive cash flow from operations in each of our six years of operating history and can access our credit facility described in Note 8 of our unaudited interim consolidated financial statements. We believe that we currently
maintain sufficient liquidity to cover existing requirements and provide for contingent liquidity. Nonetheless, it is possible that significant deviations in expected loss and benefit payments can occur, potentially requiring us to liquidate a
portion of our fixed maturities portfolio at a gain or loss.

As a holding company, Max Re Capitals principal assets are its
investments in the common shares of its principal operating subsidiary, Max Re, and its other subsidiaries. Max Re Capitals principal source of funds is from interest income on cash balances and cash dividends from its subsidiaries, including
Max Re. The payment of dividends is limited under Bermuda insurance laws. In particular, Max Re may not declare or pay any dividends if it is in breach of its minimum solvency or liquidity levels under Bermuda law or if the declaration or payment of
the dividends would cause it to fail to meet the minimum solvency or liquidity levels under Bermuda law. At June 30, 2006, Max Re, which is required to have approximately $255.0 million in statutory capital and surplus in order to pay
dividends, had approximately $1,065.0 million in statutory capital and surplus.

In the ordinary course of business, we are required to
provide letters of credit or other regulatory approved security to certain of our clients to meet contractual and regulatory requirements. We have three credit facilities as of June 30, 2006 providing an aggregate of $520.0 million of letter of
credit capacity. Each of our credit facilities requires that we comply with certain substantially similar covenants, including a minimum consolidated tangible net worth, a minimum insurer financial strength rating and restrictions on the payment of
dividends. We were in compliance with all the covenants of each of our credit facilities at June 30, 2006.

Capital resources.
At June 30, 2006, our capital structure consisted of common equity. Total capitalization amounted to $1,203.4 million as compared to $1,185.7 million at December 31, 2005, an increase of 1.5%. Our unallocated universal shelf registration
filed on Form S-3 with the SEC on September 26, 2005 is no longer effective due to our failure to file our Form 10-K/A by the prescribed due date. However, we continue to believe we have flexibility with respect to capitalization as a result of
our access to the debt and equity markets.

On October 11, 2005 we sold 11.0 million common shares at $23.50 per share in an
underwritten public common share offering which resulted in net proceeds to Max Re Capital of approximately $246.0 million. As part of the offering, Max Re Capital granted the underwriters a 30 day option to purchase up to 1.65 million
additional common shares. On November 4, 2005, the underwriters exercised their option in full, resulting in additional net proceeds to Max Re Capital of approximately $38.1 million. Substantially all of the net proceeds were contributed to our
reinsurance operating subsidiaries to support expanded underwriting capacity, particularly in property insurance and property catastrophe reinsurance lines and for general corporate purposes.

On each of February 10, 2006 and April 28, 2006, Max Re Capitals board of directors declared a shareholder dividend of $0.05 per share
payable to shareholders of record on February 24, 2006 and May 12, 2006, respectively. Continuation of cash dividends in the future will be at the discretion of the board of directors and will be dependent upon our results of operations
and cash flows, and our financial position and capital requirements, general business conditions, legal, tax, regulatory and any contractual restrictions on the payment of dividends and other factors the board of directors deems relevant. On
July 28, 2006, Max Re Capitals board of directors declared a dividend of $0.07 per share to be paid on August 25, 2006 to shareholders of record on August 11, 2006.

We have been assigned an insurer financial strength rating of A- (Excellent) by A.M. Best Company, Inc. and an insurer financial strength
rating of A (Strong) by Fitch, Inc. These ratings reflect each rating agencys opinion of our financial strength, operating performance and ability to meet obligations. If an independent rating agency downgrades or withdraws any of
our ratings, we could be severely limited or prevented from writing any new insurance or reinsurance contracts, which would significantly and negatively affect our business. To date, our ratings have been affirmed by A.M. Best and Fitch on each
rating review. Insurer financial strength ratings are based upon factors relevant to policyholders and are not directed toward the protection of investors.

No off-balance sheet arrangements. We do not participate in transactions that generate relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured
finance or variable interest entities, that would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.



31



---

##### Table of Contents

Contractual Obligations



|                             |  |                                              |           |                  |   |           |  |           |           |                   |   |         |  |   |          
|---------------------------- |  | -------------------------------------------- | --------- | ---------------- | - | --------- |  | --------- | --------- | ----------------- | - | ------- |  | - | ---------
|                             |  | Payment due by period (thousands of dollars)
|Contractual Obligations      |  | Total                                        |           | Less than 1 year |   | 1-3 years |  | 3-5 years |           | More than 5 years
|Bank loan obligation         |  | $                                            | 150,000   |                  | $ | 150,000   |  | $         |          |                   | $ |        |  | $ |         
|Operating lease obligations  |  |                                              | 12,085    |                  |   | 1,730     |  |           | 3,700     |                   |   | 3,592   |  |   | 3,063    
|Property and casualty losses |  |                                              | 2,183,741 |                  |   | 586,868   |  |           | 878,543   |                   |   | 370,202 |  |   | 348,128  
|Life and annuity benefits    |  |                                              | 1,509,843 |                  |   | 87,890    |  |           | 162,624   |                   |   | 144,762 |  |   | 1,114,567
|Deposit liabilities          |  |                                              | 258,377   |                  |   | 44,286    |  |           | 28,886    |                   |   | 65,721  |  |   | 119,484  
|                             |  |                                              |           |                  |   |           |  |           |           |                   |   |         |  |   |          
|Total                        |  | $                                            | 4,114,046 |                  | $ | 870,774   |  | $         | 1,073,753 |                   | $ | 584,277 |  | $ | 1,585,242
|                             |  |                                              |           |                  |   |           |  |           |           |                   |   |         |  |   |          

The reserves for losses and benefits together with deposit liabilities represent managements
estimate of the ultimate cost of settling losses, benefits and deposit liabilities. As more fully discussed in our Critical Accounting PoliciesLosses and Benefits in our Annual Report on Form 10-K/A (Amendment No. 2) for the
year ended December 31, 2005, the estimation of losses and benefits is based on various complex and subjective judgments. Actual losses and benefits paid may differ, perhaps significantly, from the reserve estimates reflected in our financial
statements. Similarly, the timing of payment of our estimated losses and benefits is not fixed and there may be significant changes in actual payment activity. The assumptions used in estimating the likely payments due by period are based on our
historical claims payment experience and industry payment patterns, but due to the inherent uncertainty in the process of estimating the timing of such payments, there is a risk that the amounts paid in any such period can be significantly different
than the amounts disclosed above.

The amounts in this table represent our gross estimates of known liabilities as of June 30, 2006
and do not include any allowance for claims for future events within the time period specified. Accordingly, it is highly likely that the total amounts paid out in the time periods shown will be greater than that indicated in the table.

Furthermore, life and annuity benefits recorded in the financial statements at June 30, 2006 are computed on a discounted basis, whereas the
expected payments by period in the table above are the estimated payments at a future time and do not reflect a discount of the amount payable.

ITEM 3. Quantitative and Qualitative Disclosures About Market Risk

We engage in an investment strategy
that combines a fixed maturities investment portfolio and an alternative investment portfolio that employ strategies to manage investment risk. We attempt to maintain adequate liquidity in our cash and fixed maturities investment portfolio to fund
operations, pay reinsurance and insurance liabilities and claims and provide funding for unexpected events. We seek to manage our credit risk through industry and issuer diversification, and interest rate risk by monitoring the duration and
structure of our investment portfolio relative to the duration and structure of our liability portfolio. We are exposed to potential loss from various market risks, primarily changes in interest rates, credit spreads and equity prices. Accordingly,
earnings would be affected by these changes. We manage our market risk based on Board-approved investment policies. With respect to our fixed maturities investment portfolio, our risk management strategy and investment policy is to invest in debt
instruments of investment grade issuers and to limit the amount of credit exposure with respect to particular ratings categories and any one issuer. We select investments with characteristics such as duration, yield, currency and liquidity that are
tailored to the cash flow characteristics of our property and casualty and life and annuity liabilities.

As of June 30, 2006, all
securities held in our fixed maturities portfolio were rated BBB-/Baa3 or above. Our current policy is not to hold securities rated lower than BBB-/Baa3 in our fixed maturities investment portfolio. At June 30, 2006, the impact on the fixed
maturities investment portfolio from an immediate 100 basis point increase in market interest rates would have resulted in an estimated decrease in market value of 3.99%, or approximately $110.5 million, and the impact on the fixed maturities
investment portfolio from an immediate 100 basis point decrease in market interest rates would have resulted in an estimated increase in market value of 5.29%, or approximately $146.5 million.

With respect to our alternative investment portfolio, although our fund of funds advisor is contractually obligated to abide by our investment
guidelines, we do not directly control the allocation of our assets to strategies or underlying funds, nor do we control the manner in which they are invested by our fund managers. However, we consistently and systematically monitor the strategies
and funds in which we are invested, and we believe our overall risk is limited as a result of our selected



32



---

##### Table of Contents

strategies low volatility and low correlation to the bond market, the stock market and each other. At June 30,
2006, the estimated impact on the alternative investment portfolio from an immediate 100 basis point increase in market interest rates would have resulted in an estimated decrease in market value of 1.75%, or approximately $23.1 million, and the
impact on the alternative investment portfolio from an immediate 100 basis point decrease in market interest rates would have resulted in an estimated increase in market value of 1.75%, or approximately $23.1 million.

ITEM 4. Controls and Procedures

Part A - Evaluation of Disclosure Controls and Procedures.

Our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, the Exchange
Act), which we refer to as disclosure controls, are controls and procedures that are designed with the objective of ensuring that information required to be disclosed in our reports filed under the Exchange Act, such as this quarterly report,
is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms. Disclosure controls are also designed with the objective of ensuring that such information is
accumulated and communicated to our management, including the Chief Executive Officer and the Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. There are inherent limitations to the effectiveness of
any control system. A control system, no matter how well conceived and operated, can provide only reasonable assurance that its objectives are met. No evaluation of controls can provide absolute assurance that all control issues and instances of
fraud, if any, within our company have been detected.

As of June 30, 2006, an evaluation was carried out under the supervision and
with the participation of our companys management, including the current Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of disclosure controls. Based upon that evaluation, the current
Chief Executive Officer and Chief Financial Officer concluded that the design and operation of these disclosure controls were effective to ensure that material information relating to our company is made known to management, including the current
Chief Executive Officer and Chief Financial Officer, particularly during the period when our periodic reports are being prepared.

Part
B - Internal Control Over Financial Reporting

Management is responsible for establishing and maintaining effective internal control
over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act). Our companys internal control system was designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial
statements for external purposes in accordance with generally accepted accounting principles. There are inherent limitations to the effectiveness of any control system. A control system, no matter how well conceived and operated, can provide only
reasonable assurance that its objectives are met. No evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within our company have been detected.

On May 30, 2006, we determined that we needed to restate our previously issued financial statements for the years ended December 31, 2005
through 2001. Further, on October 26, 2006, we determined that we needed to restate our previously restated financial statements for the years ended December 31, 2005 through 2001. As a result of our financial statement restatements,
management reassessed our internal control over financial reporting using the Committee of Sponsoring Organizations of the Treadway Commission Internal Control-Integrated Framework criteria and identified the following control deficiencies:



| |  |  | We did not maintain effective controls to bifurcate retroactive and prospective elements of coverage within reinsurance contracts purchased, in accordance with SFAS 113, where the
dates of agreement in principle of substantial terms and coverage inception differed.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We did not maintain effective controls over the appropriate accounting for the specific contractual feature contained within the three complex retrocessional contracts purchased.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We did not maintain effective controls to identify potential extra-contractual agreements, including oral agreements, related to our retrocessional contracts purchased to allow for
an appropriate determination of risk transfer.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

These control deficiencies resulted in the restatements of our financial
statements for the years ended December 31, 2005 through 2001. In connection with managements reassessment of internal control over financial reporting, as of December 31, 2005 management determined that these control deficiencies
constitute a material weakness within the meaning of Auditing Standards No. 2 of the Public Company Accounting Oversight Board (PCAOB). As a result, we concluded that our internal control over financial reporting was not effective as at
December 31, 2005.



33



---

##### Table of Contents

Management evaluated whether there was a change in our companys internal control over financial
reporting during the three months ended June 30, 2006 that has materially affected, or is reasonably likely to materially affect, the companys internal control over financial reporting. During the three months ended June 30, 2006 we
implemented controls to remediate the first two deficiencies identified above. Specifically we have:



| |  |  | Instituted a review process to be performed by our finance department to compare the inception dates of reinsurance purchased against documentation providing evidence of agreement
in principle of substantial terms and bifurcate retroactive versus prospective elements of coverage in accordance with SFAS 113;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Established underwriting guidelines that preclude us from purchasing reinsurance containing the specific contractual feature.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------

Further, as described in our filing on Form 10-K/A (Amendment No. 2) filed on November 13, 2006, since September 30, 2006, we have
implemented controls to remediate the third deficiency identified above. Specifically we have:



| |  |  | Established guidelines that require senior management certification that there are no extra-contractual agreements, including oral agreements, related to retrocessional contracts
purchased.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We believe that, as of the date of this filing, we have taken steps that remediate the controls deficiencies in
our disclosure controls and our internal controls over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. Legal Proceedings

We are, from time to time, a party to litigation and/or arbitration that arises
in the normal course of our business operations. We are also subject to other potential litigation, disputes, and regulatory or governmental inquiry.

SEC Inquiry. As previously disclosed, in connection with an internal review of three finite property and casualty retrocessional contracts, we voluntarily contacted the SEC in March 2006. Subsequently, in
connection with the SECs industry-wide investigation into non-traditional, or loss mitigation, (re)insurance products, we received a subpoena for certain information and interviews with a number of our employees relating to our business
practice review and our determination to restate our financial statements for the fiscal years ended December 31, 2005, 2004, 2003, 2002 and 2001. We will continue to cooperate fully with the SEC. We cannot predict the ultimate impact, if any,
this investigation may have on our business or operations. It is possible that the SEC investigation may result in penalties and relief, including without limitation injunctive relief and/or civil monetary penalties, or require remediation. The
nature of the relief or remedies or remediation that the SEC may seek cannot be predicted at this time. If an enforcement action is brought by the SEC, it could have a material adverse effect on us.

Other Actions.On April 4, 2006, a complaint was filed in the U.S. District Court for the Northern District of Georgia on behalf of New
Cingular Wireless Headquarters LLC and 16 other corporations against approximately 100 insurance entity defendants, including insurance brokers Marsh Inc. and Aon, and including Max Re. On October 16, 2006, the Judicial Panel on Multidistrict
Litigation transferred the case to the U.S. District Court for the District of New Jersey for pretrial proceedings on a consolidated basis with other lawsuits raising similar claims. The complaint alleges that the defendant insurance companies and
insurance brokers conspired to manipulate bidding practices for insurance policies in certain insurance lines and failed to disclose certain commission arrangements. The named plaintiffs have asserted statutory claims under the Sherman Act, the
Racketeer Influenced and Corrupt Organizations Act, as well as common law claims alleging breach of fiduciary duty, inducement to breach fiduciary duty, unjust enrichment and fraud. We intend to defend ourselves vigorously in this suit but cannot at
this time predict the outcome of the matters described above or estimate the potential costs related to defending the action. No liability has been established in our unaudited consolidated financial statements for the period ended June 30,
2006.

While any proceeding contains an element of uncertainty, we currently do not believe that the ultimate outcome of all outstanding
litigation, arbitrations and inquiries will have a material adverse effect on our consolidated financial condition, future operating results and/or liquidity, although an adverse response from the SEC or adverse resolution of a number of these items
could have a material adverse effect on our results of operations in a particular fiscal quarter or year.



34



---

##### Table of Contents

ITEM 1A. Risk Factors

Incorporated by reference to Exhibit 99.1 of the Companys Annual Report
on Form 10-K/A (Amendment No. 2) filed on November 13, 2006.

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds and Issuer Purchase of Equity Securities

The table below sets forth the information with respect to purchases made by or on behalf of Max Re Capital or any affiliated purchase (as defined in Rule 10b-18(a)(3) under the Exchange Act), of our common shares during the
three months ended June 30, 2006.



|                                          |  |                               |  |                           |  |                                                                              |  |                                                                                |             
|----------------------------------------- |  | ----------------------------- |  | ------------------------- |  | ---------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------ | ------------
|Period                                    |  | TotalNumberof SharesPurchased |  | AveragePricePaid perShare |  | Total Numberof SharesPurchased asPart ofPubliclyAnnouncedPlans orPrograms(2) |  | MaximumDollar Valueof Shares thatMay Yet BePurchasedUnder the Plansor
Programs
|(April 1, 2006 to April 30, 2006)(1)      |  |                              |  |                          |  |                                                                             |  | $                                                                              | 36.0 million
|(May 1, 2006 to May 31, 2006)             |  |                              |  |                          |  |                                                                             |  | $                                                                              | 36.0 million
|(June 1, 2006 to June 30, 2006)           |  |                              |  |                          |  |                                                                             |  | $                                                                              | 36.0 million
|                                          |  |                               |  |                           |  |                                                                              |  |                                                                                |             
|Total (April 1, 2006 to June 30, 2006)(1) |  |                              |  |                          |  |                                                                             |  | $                                                                              | 36.0 million

---

|(1) | As a matter of policy, we do not repurchase our common shares during a self-imposed black-out period extending from the last business day of the quarter
to three business days following the earnings release for such quarter.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | On September 17, 2001, we announced that our board of directors had approved a share repurchase program, pursuant to which up to $15.0 million of our common
shares may be repurchased. This repurchase program was increased by an aggregate of $75.0 million of common shares by resolutions of our board of directors adopted on September 27, 2001, July 26, 2002 and July 29, 2005. The
repurchase program is being effected from time to time, depending on market conditions and other factors, through open market purchases and privately negotiated transactions. The total remaining authorization under the repurchase program was
approximately $36.0 million of common shares as of July 31, 2006. The repurchase program has no set expiration or termination date.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

ITEM 3. Defaults Upon Senior Securities

Not applicable.

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

Not applicable.

ITEM 5. Other Information

We are holding our 2006 Annual Meeting of Shareholders on September 18,
2006 (the 2006 Annual Meeting). In 2005, the annual meeting of shareholders was held on April 28, 2005. As the date of the 2006 Annual Meeting has been delayed by more than 30 days from the date of our previous annual meeting,
in accordance with the applicable rules of the Securities and Exchange Commission, we are hereby notifying our shareholders of the new meeting date for the 2006 Annual Meeting. We will be mailing the proxy statement and related materials in
connection with the 2006 Annual Meeting on or about August 1, 2006. In light of this anticipated mailing schedule, we notified our shareholders that June 18, 2006 was the new date for submitting shareholder proposals for inclusion in our
proxy statement for the 2006 Annual Meeting. We believe that such a deadline provided a reasonable time before the mailing of our proxy materials for the 2006 Annual Meeting. Shareholder proposals received by us after June 18, 2006 will be
considered untimely and will not be included in our proxy statement for the 2006 Annual Meeting. The record date for the 2006 Annual Meeting is June 30, 2006.



35



---

##### Table of Contents

ITEM 6. Exhibits



|        |  |                                                                                                                           
|------- |  | --------------------------------------------------------------------------------------------------------------------------
|Exhibit |  | Description                                                                                                               
|31.1    |  | Certification of the Chief Executive Officer filed herewith pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.    
|        | 
|31.2    |  | Certification of the Chief Financial Officer filed herewith pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.    
|        | 
|32.1    |  | Certification of the Chief Executive Officer furnished herewith pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|        | 
|32.2    |  | Certification of the Chief Financial Officer furnished herewith pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



36



---

##### Table of Contents

SIGNATURES

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



Max Re Capital Ltd./s/ W. Marston BeckerName:

W. Marston BeckerTitle:

Chief Executive OfficerDate:

November 14, 2006/s/ Keith S. HynesName:

Keith S. HynesTitle:

Executive Vice President and Chief Financial OfficerDate:

November 14, 2006




37