UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                 -------------------

                                 AMENDMENT NO. 1

                                   FORM 1O-Q/A

           [X] Quarterly Report Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934
                  For the quarterly period ended June 30, 2007

            [ ] 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: 001-16855

                            SCOTTISH RE GROUP LIMITED
             (Exact Name of Registrant as Specified in Its Charter)


                 Cayman Islands                        98-0362785
        (State or Other Jurisdiction of             (I.R.S. Employer
         Incorporation or Organization)           Identification No.)

                                P.O. Box HM 2939
                            Crown House, Second Floor
                               4 Par-la-Ville Road
                                  Hamilton HM08
                                     Bermuda
                    (Address of Principal Executive Offices)


                                 Not Applicable
                                   (Zip Code)


                                 (441) 295-4451
              (Registrant's telephone number, including area code)

              (Former name, former address and former fiscal years,
                          if changed since last report)

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

                                Yes /X/  No / /

   Indicate by checkmark whether the registrant is a large 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/

As of August 13, 2007, the Registrant had 68,383,370 ordinary shares
outstanding.

================================================================================


<PAGE>

                                Explanatory Note

    Scottish Re Group Limited (the "Company") is filing this Amendment No. 1
("Amendment") to our Quarterly Report on Form 10-Q for the three and six months
ended June 30, 2007 filed with the Securities and Exchange Commission ("SEC") on
August 14, 2007 ("the Original Report").

    After the issuance of the Original Report, the Company determined it should
restate basic earnings per ordinary share and diluted earnings per ordinary
share as reported in the Original Report. As disclosed in our Current Report on
Form 8-K filed on September 28, 2007, the requirement to restate the Company's
reported basic earnings per ordinary share and diluted earnings per ordinary
share arose from the Company's failure to deduct $120.8 million attributable to
the beneficial conversion feature of the Convertible Cumulative Participating
Preferred Shares issued on May 7, 2007 in calculating net loss attributable to
ordinary shareholders' for the purposes of earnings per share, in accordance
with EITF Topic D-98. This deduction is a one-time non cash deemed dividend as a
result of the Company's election to accrete the $120.8 million immediately and
does not have an affect on net income, comprehensive income or cash flows for
the three months and six months ended June 30, 2007, nor does it have an impact
on total shareholders' equity as of June 30, 2007. This change impacts Item 1
and Item 2 of Part I of the Original Report.

    Although this Form 10-Q/A sets forth Item 1 and Item 2 of Part I of the
Original Report in their entirety, this Form 10-Q/A only amends Item 1 and Item
2 as described above and Item 4 as described below and does not affect any other
items or sections in the Original Report and does not contain updates to reflect
any events occurring after the August 14, 2007 filing of the Original Report.

    As described in Item 4 of Part I of this Form 10-Q/A, as a result of the
restatement, our management, including our Chief Executive Officer and Chief
Accounting Officer, has re-evaluated our disclosure controls and our internal
controls over financial reporting as of the June 30, 2007 and has concluded
there was a material weakness and has remediated those controls with immediate
effect, through additional management oversight of our accounting activities.

    The following Parts and Items reflect the restated sections of the
Amendment:

    o  Part I - Item 1 - Consolidated Statements of Income (Loss)
       - Earnings Per Share

    o  Part I - Item 1 - Note 2 - Basis of Presentation - Earnings Per Share

    o  Part I - Item 1 - Note 5 - Earnings Per Share (restated)

    o  Part I - Item 2 - Consolidated Results of Operations - Earnings Per Share

    o  Part I - Item 4 - Controls and Procedures


                                        1
<PAGE>

                                Table of Contents


PART I.  FINANCIAL INFORMATION................................................3

Item 1   Financial Statements.................................................3

         Consolidated Balance Sheets - June 30, 2007 (Unaudited) and
            December 31, 2006 (Audited).......................................3

         Consolidated Statements Of Income (Loss) - Three and six months
            ended June 30, 2007 and 2006 (Unaudited)..........................4

         Consolidated Statements Of Comprehensive Income (Loss) - Three and
            six months ended June 30, 2007 and 2006 (Unaudited)...............5

         Consolidated Statements Of Shareholders' Equity - Six months ended
            June 30, 2007 and 2006 (Unaudited)................................6

         Consolidated Statements Of Cash Flows - Six months ended June 30,
            2007 and 2006 (Unaudited).........................................8

Item 2   Management's Discussion and Analysis of Financial Condition and
         Results of Operations...............................................22

Item 3   Quantitative and Qualitative Disclosures about Market Risk..........50

Item 4   Controls and Procedures.............................................50

PART II. OTHER INFORMATION ..................................................52

Item 1   Legal Proceedings...................................................52

Item 1A. Risk Factors........................................................52

Item 2   Unregistered Sales of Equity Securities and Use of Proceeds.........52

Item 3   Defaults upon Senior Securities.....................................53

Item 4   Submission of Matters to a Vote of Security Holders.................53

Item 5   Other Information...................................................53

Item 6   Exhibits............................................................53


                                        2
<PAGE>

                          PART I. FINANCIAL INFORMATION

Item 1.  Financial Statements

                            SCOTTISH RE GROUP LIMITED
                           CONSOLIDATED BALANCE SHEETS
      (Expressed in Thousands of United States dollars, except share data)


<TABLE>
<CAPTION>
                                                                                  June 30,      December 31,
                                                                                    2007            2006
                                                                                 (Unaudited)     (Audited)
                                                                                 -----------     ---------
<S>                                                                              <C>            <C>
ASSETS
Fixed maturity investments, available for sale, at fair value
  (Amortized cost $8,116,425; 2006 - $8,103,743)...........................      $ 7,977,603    $ 8,065,524
Preferred stock, available for sale, at fair value
  (Cost $108,749; 2006 - $119,721).........................................          104,771        116,933
Cash and cash equivalents..................................................        1,110,585        622,756
Other investments..........................................................           65,685         65,448
Funds withheld at interest.................................................        1,747,573      1,942,079
                                                                                 -----------    -----------
  Total investments........................................................       11,006,217     10,812,740
Accrued interest receivable................................................           58,749         57,538
Reinsurance balances and risk fees receivable..............................          472,594        481,908
Deferred acquisition costs.................................................          627,114        618,737
Amount recoverable from reinsurers.........................................          552,822        554,589
Present value of in-force business.........................................           47,282         48,779
Other assets...............................................................          124,770        178,311
Deferred tax asset.........................................................            7,283              -
Segregated assets..........................................................          725,716        683,470
                                                                                 ------------   ------------
  Total assets.............................................................      $13,622,547    $13,436,072
                                                                                 ============   ============

LIABILITIES
Reserves for future policy benefits........................................      $ 4,018,420    $ 3,919,901
Interest sensitive contract liabilities....................................        2,905,150      3,399,410
Collateral finance facilities..............................................        3,800,603      3,757,435
Accounts payable and other liabilities.....................................          160,612         69,949
Reinsurance balances payable...............................................          147,830         97,615
Current income tax payable.................................................            6,476             48
Deferred tax liability.....................................................                -        169,977
Long term debt.............................................................          129,500        129,500
Segregated liabilities.....................................................          725,716        683,470
                                                                                 ------------   ------------
  Total liabilities........................................................       11,894,307     12,227,305
                                                                                 ------------   ------------

MINORITY INTEREST..........................................................            7,388          7,910
MEZZANINE EQUITY
Convertible cumulative participating preferred shares, (liquidation
  preference, $606.5 million)..............................................          556,049              -
Hybrid capital units.......................................................                -        143,665
                                                                                 ------------   ------------
  Total mezzanine equity...................................................          556,049        143,665
                                                                                 ------------   ------------

SHAREHOLDERS' EQUITY
Ordinary shares, par value $0.01:
  Issued  68,383,370 shares (2006 - 60,554,104)............................              684            606
Non-cumulative perpetual preferred shares, par value $0.01:
  Issued:  5,000,000 shares (2006 - 5,000,000).............................          125,000        125,000
Additional paid-in capital.................................................        1,204,629      1,050,860
Accumulated other comprehensive income (loss)..............................          (78,272)           340
Retained deficit...........................................................          (87,238)      (119,614)
                                                                                 ------------   ------------
  Total shareholders' equity...............................................        1,164,803      1,057,192
                                                                                 ------------   ------------
  Total liabilities, minority interest, mezzanine equity and shareholders'
   equity..................................................................      $13,622,547    $13,436,072
                                                                                 ============   ============
</TABLE>

     See Accompanying Notes to Consolidated Financial Statements (unaudited)


                                        3
<PAGE>

                            SCOTTISH RE GROUP LIMITED
                    CONSOLIDATED STATEMENTS OF INCOME (LOSS)
                                   (UNAUDITED)

      (Expressed in Thousands of United States dollars, except share data)

<TABLE>
<CAPTION>
                                                       Three months ended                Six months ended
                                                    -------------------------       -------------------------
                                                      June 30,      June 30,          June 30,     June 30,
                                                        2007          2006              2007         2006
                                                    ------------  -----------       ------------  -----------
<S>                                              <C>             <C>             <C>             <C>
Revenues
Premiums earned, net .........................   $    446,296    $    444,942    $    904,510    $    893,963
Investment income, net .......................        160,879         147,977         302,476         276,999
Fee and other income .........................          4,234           4,639           8,864           8,372
Net realized losses ..........................         (2,055)        (11,298)         (6,344)        (24,899)
Change in value of embedded derivatives, net .          3,299           7,366           8,891          17,512
                                                 -------------   -------------   -------------   -------------
  Total revenues .............................        612,653         593,626       1,218,397       1,171,947
                                                 -------------   -------------   -------------   -------------
Benefits and expenses
Claims and other policy benefits .............        388,248         372,101         771,831         746,564
Interest credited to interest sensitive
  contract liabilities .......................         36,420          55,399          71,722          98,100
Acquisition costs and other insurance
  expenses, net ..............................         96,501         104,872         191,608         192,403
Operating expenses ...........................         59,802          39,365          94,382          70,457
Collateral finance facilities expense ........         75,285          47,236         148,980          78,323
Interest expense .............................          8,034           7,066          11,610          11,959
                                                 -------------   -------------   -------------   -------------
  Total benefits and expenses ................        664,290         626,039       1,290,133       1,197,806
                                                 -------------   -------------   -------------   -------------
Loss before income taxes and minority interest        (51,637)        (32,413)        (71,736)        (25,859)
Income tax benefit (expense) .................        154,321         (89,043)        140,940         (81,586)
                                                 -------------   -------------   -------------   -------------
Income (loss) before minority interest .......        102,684        (121,456)         69,204        (107,445)
Minority interest ............................              6            (134)            274            (296)
                                                 -------------   -------------   -------------   -------------
Net income (loss) ............................        102,690        (121,590)         69,478        (107,741)
Dividend declared on non-cumulative perpetual
  preferred shares ...........................         (2,265)         (2,265)         (4,531)         (4,531)
Deemed dividend on beneficial conversion
  feature ....................................       (120,750)              -        (120,750)              -
Imputed dividend on prepaid variable share
  forward contract ...........................              -             (72)              -             (72)
                                                 -------------   -------------   -------------   -------------
Net loss attributable to ordinary
  shareholders (as restated, see Note 5) .....   $    (20,325)   $   (123,927)   $    (55,803)   $   (112,344)
                                                 =============   =============   =============   =============
Loss  per ordinary share - Basic (as
  restated, see Note 5) ......................   $      (0.30)   $      (2.31)   $      (0.84)   $      (2.10)
                                                 =============   =============   =============   =============
Loss per ordinary share - Diluted (as
  restated, see Note 5) ......................   $      (0.30)   $      (2.31)   $      (0.84)   $      (2.10)
                                                 =============   =============   =============   =============
Dividends declared per ordinary share ........   $       -       $       0.05    $       -       $       0.10
                                                 =============   =============   =============   =============
Weighted average number of ordinary shares
  outstanding
  Basic ......................................     68,195,614      53,720,242      66,204,855      53,578,152
                                                 =============   =============   =============   =============
  Diluted ....................................     68,195,614      53,720,242      66,204,855      53,578,152
                                                 =============   =============   =============   =============
</TABLE>

     See Accompanying Notes to Consolidated Financial Statements (unaudited)


                                        4

<PAGE>

                            SCOTTISH RE GROUP LIMITED
             CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
                                   (UNAUDITED)

                (Expressed in Thousands of United States dollars)

<TABLE>
<CAPTION>
                                                           Three months ended            Six months ended
                                                        -------------------------   -------------------------
                                                          June 30,      June 30,      June 30,     June 30,
                                                            2007          2006          2007         2006
                                                        ------------  -----------   ------------  -----------

<S>                                                      <C>           <C>           <C>          <C>
Net income (loss) .....................................  $  102,690    $ (121,590)   $  69,478     $(107,741)
                                                         -----------   -----------   ----------    -----------
Other comprehensive loss, net of tax:
Unrealized depreciation on investments ................     (67,361)      (56,635)     (76,320)     (105,714)
Add: reclassification adjustment for net realized
   gains (losses) included in net loss ................      (2,813)        7,050       (5,682)       11,002
                                                         -----------   -----------   ----------    -----------
Net unrealized depreciation on investments net of
  income tax benefit (expense) and deferred
  acquisition costs of $17,837, $25,888, $20,053, and
  $59,696 .............................................     (70,174)      (49,585)     (82,002)      (94,712)
Cumulative translation adjustment .....................       2,850         9,172        3,390         8,904
                                                         -----------   -----------   ----------    -----------
Other comprehensive loss ..............................     (67,324)      (40,413)     (78,612)      (85,808)
                                                         -----------   -----------   ----------    -----------
Comprehensive income (loss) ...........................  $   35,366    $ (162,003)   $  (9,134)    $(193,549)
                                                         ===========   ===========   ==========    ===========
</TABLE>

       See Accompanying Notes to Consolidated Financial Statements (unaudited)


                                        5
<PAGE>

                            SCOTTISH RE GROUP LIMITED
                   CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                   (UNAUDITED)

      (Expressed in Thousands of United States dollars, except share data)

<TABLE>
<CAPTION>
                                                                                                          Six months ended
                                                                                                   --------------------------------
                                                                                                      June 30,           June 30,
                                                                                                       2007               2006
                                                                                                   ---------------    -------------

<S>                                                                                              <C>                 <C>
Ordinary shares:
  Beginning of period.......................................................................         60,554,104          53,391,939
  Issuance to employees on exercise of options and awards...................................                475             353,217
  Issuance to holders of HyCUs on conversion of purchase contracts..........................          7,440,478                   -
  Issuance to holders of restricted stock awards ...........................................            388,313                   -
                                                                                                 ---------------     ---------------
  End of period.............................................................................         68,383,370          53,745,156
                                                                                                 ===============     ===============
Non-cumulative perpetual preferred shares:
  Beginning and end of period...............................................................          5,000,000           5,000,000
                                                                                                 ---------------     ---------------
Share capital:
Ordinary shares:
  Beginning of period.......................................................................     $          606      $          534
  Issuance to employees on exercise of options..............................................                  -                   3
  Issuance to holders of HyCUs on conversion of purchase contracts..........................                 74                   -
  Issuance to holders of restricted stock awards ...........................................                  4                   -
                                                                                                 ---------------     ---------------
  End of period.............................................................................                684                 537
                                                                                                 ---------------     ---------------
Non cumulative perpetual preferred shares:
  Beginning and end of  period..............................................................            125,000             125,000
                                                                                                 ---------------     ---------------
Additional paid-in capital:
  Beginning of period.......................................................................          1,050,860             893,767
  Issuance to employees on exercise of options..............................................                  -               5,010
  Option and restricted stock unit expense..................................................             10,051               4,645
  Issuance to holders of HyCUs on conversions of purchase contracts.........................            143,675                   -
  Beneficial conversion feature related to convertible cumulative participating preferred
    shares..................................................................................            120,750                   -
  Accretion of beneficial conversion feature related to convertible cumulative participating
    preferred shares........................................................................           (120,750)                  -
  Other.....................................................................................                 43                   -
                                                                                                 ---------------     ---------------
  End of period.............................................................................          1,204,629             903,422
                                                                                                 ---------------     ---------------
Prepaid variable share forward contract:
  Beginning of period ......................................................................                  -                   -
  Prepayment on variable share forward contract.............................................                  -             110,031
                                                                                                 ---------------     ---------------
  End of period.............................................................................                  -             110,031
                                                                                                 ---------------     ---------------
Accumulated other comprehensive loss:
Unrealized depreciation on investments
  Beginning of period.......................................................................            (19,624)            (17,879)
  Change in period (net of tax and deferred acquisition costs)..............................            (82,002)            (94,712)
                                                                                                 ---------------     ---------------
  End of period.............................................................................           (101,626)           (112,591)
                                                                                                 ---------------     ---------------
Cumulative translation adjustment
  Beginning of period.......................................................................             22,826               7,888
  Change in period (net of tax).............................................................              3,390               8,904
                                                                                                 ---------------     ---------------
  End of period.............................................................................             26,216              16,792
                                                                                                 ---------------     ---------------
Effect of adoption of FAS 158
  Beginning and end of period...............................................................             (2,862)                  -
                                                                                                 ---------------     ---------------
Total accumulated other comprehensive loss..................................................     $      (78,272)     $      (95,799)
                                                                                                 ---------------     ---------------
</TABLE>


                                        6
<PAGE>

                            SCOTTISH RE GROUP LIMITED
             CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (CONTINUED)
                                   (UNAUDITED)

      (Expressed in Thousands of United States dollars, except share data)

<TABLE>
<CAPTION>
                                                                                                          Six months ended
                                                                                                   --------------------------------
                                                                                                      June 30,           June 30,
                                                                                                       2007               2006
                                                                                                   ---------------    -------------

<S>                                                                                              <C>                 <C>
Retained earnings (deficit):
  Beginning of period.......................................................................           (119,614)            262,402
  Adoption of FIN 48 on January 1, 2007.....................................................            (32,571)                  -
  Net  income (loss)........................................................................             69,478            (107,741)
  Dividends declared on ordinary shares.....................................................                  -              (5,359)
  Dividends declared on non-cumulative perpetual preferred shares...........................             (4,531)             (4,531)
  Imputed dividend on prepaid variable share forward contract ..............................                  -                 (72)
                                                                                                 ---------------     ---------------
  End of period.............................................................................            (87,238)            144,699
                                                                                                 ---------------     ---------------
Total shareholders' equity..................................................................     $    1,164,803      $    1,187,890
                                                                                                 ===============     ===============
</TABLE>

       See Accompanying Notes to Consolidated Financial Statements (unaudited)


                                        7
<PAGE>

                            SCOTTISH RE GROUP LIMITED
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                  (Expressed in Thousands of United States dollars)

<TABLE>
<CAPTION>
                                                                                                          Six months ended
                                                                                                   --------------------------------
                                                                                                      June 30,           June 30,
                                                                                                       2007               2006
                                                                                                   ---------------    -------------

<S>                                                                                              <C>                 <C>
Operating activities
Net income (loss)...........................................................................     $       69,478      $     (107,741)
Adjustments to reconcile net loss to net cash provided by operating activities:
  Net realized losses.......................................................................              6,344              24,899
  Change in value of embedded derivatives, net..............................................             (8,891)            (17,512)
  Amortization of discount on investments...................................................              6,085               8,169
  Amortization of deferred acquisition costs................................................             41,642              48,149
  Amortization of present value of in-force business........................................              1,497               1,819
  Changes in assets and liabilities:
    Accrued interest receivable.............................................................             (1,173)            (26,759)
    Reinsurance balances and risk fees receivable...........................................             52,999             151,394
    Deferred acquisition costs..............................................................            (43,171)            (78,642)
    Deferred tax asset and liability........................................................           (163,188)             92,454
    Other assets............................................................................             60,050             (13,571)
    Current income tax receivable and payable...............................................              6,476              (6,043)
    Reserves for future policy benefits, net of amounts recoverable from reinsurers.........             85,196             551,647
    Interest sensitive contract liabilities, net of funds withheld at interest..............             56,749             484,732
    Accounts payable and other liabilities..................................................             57,976             (26,962)
    Other...................................................................................             13,467               6,763
                                                                                                 ---------------     ---------------
  Net cash provided by operating activities.................................................            241,536           1,092,796
                                                                                                 ---------------     ---------------
Investing activities
Purchase of fixed maturity investments......................................................           (455,019)         (3,724,315)
Proceeds from sales of fixed maturity investments...........................................            125,157             510,211
Proceeds from maturity of fixed maturity investments........................................            304,533             222,620
Purchase of preferred stock investments.....................................................             (1,574)             (7,368)
Proceeds from sales and maturity of preferred stock investments.............................              9,982               8,498
Purchase of and proceeds from other investments.............................................              1,203             (10,436)
Other.......................................................................................              2,723              (5,391)
                                                                                                 ---------------     ---------------
  Net cash used in investing activities.....................................................            (12,995)         (3,006,181)
                                                                                                 ---------------     ---------------
Financing activities
Deposits to interest sensitive contract liabilities.........................................              5,628             278,298
Withdrawals from interest sensitive contract liabilities....................................            (65,809)           (131,195)
Net proceeds from issuance of convertible cumulative participating preferred shares.........            556,049                   -
Proceeds from issuance to holders of HyCUs on conversion of purchase contracts..............              7,338                   -
Redemption of convertible preferred shares..................................................             (7,338)                  -
Dividends paid on redemption of convertible preferred shares................................               (222)                  -
Proceeds from collateral finance facility liabilities.......................................             43,169           1,739,480
Repayment of funds drawn down on Stingray ..................................................           (275,000)                  -
Dividends paid on non-cumulative perpetual preferred shares.................................             (4,531)                  -
Proceeds from issuance of ordinary shares...................................................                  4               5,013
Proceeds from prepaid variable share forward contract.......................................                  -             109,959
Proceeds from reverse repurchase agreement..................................................                  -              64,856
Dividends paid on ordinary shares...........................................................                  -              (9,890)
                                                                                                 ---------------     ---------------
  Net cash provided by financing activities.................................................            259,288           2,056,521
                                                                                                 ---------------     ---------------
Net change in cash and cash equivalents.....................................................            487,829             143,136
Cash and cash equivalents, beginning of period..............................................            622,756           1,420,205
                                                                                                 ---------------     ---------------
Cash and cash equivalents, end of period....................................................     $    1,110,585      $    1,563,341
                                                                                                 ===============     ===============
</TABLE>

     See Accompanying Notes to Consolidated Financial Statements (unaudited)


                                        8
<PAGE>

                            SCOTTISH RE GROUP LIMITED
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2007
                                   (UNAUDITED)



1.    Organization

    On May 7, 2007, we completed the $600.0 million equity investment
transaction by MassMutual Capital Partners LLC, ("MassMutual Capital"), a member
of the MassMutual Financial Group, and SRGL Acquisition, LDC, ("SRGL LDC"), an
affiliate of Cerberus Capital Management, L.P. ("Cerberus"), announced by us on
November 27, 2006 (the "Transaction"). We incurred $44.0 million in closing
costs which resulted in aggregate net proceeds of $556.0 million. Pursuant to
the Transaction, MassMutual Capital and Cerberus each invested $300.0 million in
us in exchange for 500,000 (1,000,000 in the aggregate) newly issued Convertible
Cumulative Participating Preferred Shares (see Note 7), which are convertible
into 150,000,000 ordinary shares in the aggregate at any time. On the ninth
anniversary of issue, the Convertible Cumulative Participating Preferred Shares
will automatically convert into an aggregate of 150,000,000 ordinary shares if
not previously converted.

    Pursuant to Assignment and Assumption Agreements dated as of June 5, 2007
between MassMutual Capital and each of Benton Street Partners I, L.P., Benton
Street Partners II, L.P. and Benton Street Partners III, L.P (collectively, the
"Funds"), MassMutual Capital assigned its Convertible Cumulative Participating
Preferred Shares to the Funds. The sole general partner of each of the Funds is
Benton Street Advisors, Inc., an indirect wholly-owned subsidiary of
Massachusetts Mutual Life Insurance Company.

    Also on June 5, 2007, MassMutual Capital, SRGL LDC and Benton Street
Advisors, Inc. entered into an Amended and Restated Investors Agreement (the
"Amended and Restated Investors Agreement"), in order to reallocate voting and
governance rights and obligations of MassMutual Capital to and among the Funds.
Pursuant to the Amended and Restated Investors Agreement, MassMutual Capital,
SRGL LDC and the Funds agreed, among other things, to: (i) certain restrictions
on the transfer of the Convertible Cumulative Participating Preferred Shares,
(ii) certain voting provisions with respect to the Company's ordinary shares,
(iii) the election of a certain number of directors to the Company's Board and
(iv) a third party sale process. Because of the Amended and Restated Investors
Agreement, for the purposes of Section 13(d)(3) of the Securities Exchange Act
of 1934, as amended, Massachusetts Mutual Life Insurance Company and the Funds
are deemed to be members of a group with SRGL LDC and, therefore, the beneficial
owners of the securities of the Company beneficially owned by SRGL LDC. On June
5, 2007, SRGL LDC subscribed for and purchased limited partnership interests in
Benton Street Partners III, L.P., pursuant to a Subscription Agreement dated as
of June 5, 2007 by and between Benton Street Partners III, L.P. and SRGL LDC.
Benton Street Partners III, L.P. holds 134,667 Convertible Cumulative
Participating Preferred Shares.

    Pursuant to an Amended and Restated Limited Partnership Agreement dated as
of June 5, 2007 by and among Benton Street Advisors, Inc., MassMutual Capital
and SRGL LDC, SRGL LDC shares certain rights over the voting and disposition of
securities of the Company held by Benton Street Partners III, L.P. Because SRGL
LDC directly holds 500,000 Convertible Cumulative Participating Preferred Shares
and exercises certain rights over the voting and disposition of the 134,667
Convertible Cumulative Participating Preferred Shares held by Benton Street
Partners III, L.P., which Convertible Cumulative Participating Preferred Shares,
in the aggregate, may be converted into 95,200,050 ordinary shares, Cerberus is
deemed to beneficially own 95,200,050 ordinary shares, or 43.6% of the ordinary
shares deemed issued and outstanding as of June 30, 2007. In addition, because
of the Amended and Restated Investors Agreement, Cerberus is deemed to
beneficially own the 365,333 Convertible Cumulative Participating Preferred
Shares, which may be converted into 54,799,950 ordinary shares, beneficially
owned by Massachusetts Mutual Life Insurance Company.

    As of June 30, 2007, MassMutual Capital and Cerberus hold approximately
68.7% of our equity voting power, along with the right to designate two-thirds
of the members of the Board of Directors.

2.    Basis of presentation

    Accounting Principles -- The accompanying unaudited consolidated financial
statements have been prepared in accordance with U.S. generally accepted
accounting principles ("GAAP") and the instructions to Form 10-Q and


                                        9
<PAGE>

                            SCOTTISH RE GROUP LIMITED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  JUNE 30, 2007
                                   (UNAUDITED)


2.    Basis of presentation (continued)

Article 10 of Regulation S-X. Accordingly, they do not include all of the
information and footnotes required by GAAP for complete financial statements. In
the opinion of management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been included. The
results for the interim period are not necessarily indicative of the results to
be expected for the full year ending December 31, 2007. These unaudited
consolidated financial statements should be read in conjunction with the
consolidated financial statements and notes thereto included in our 2006 Annual
Report on Form 10-K for the year ended December 31, 2006 ("2006 Annual Report").

    Consolidation -- We consolidate the results of all of our subsidiaries and
all variable interest entities for which we are the primary beneficiary. All
significant intercompany transactions and balances have been eliminated on
consolidation.

    Estimates, Risks and Uncertainties -- The preparation of consolidated
financial statements in conformity with GAAP requires management to make
estimates and assumptions that affect the amounts reported on the consolidated
financial statements and accompanying notes. Actual results could differ
materially from those estimates and assumptions used by management. Our most
significant assumptions are for assumed reinsurance liabilities, premiums
receivable, deferred acquisition costs, realization of deferred tax assets and
valuation of investment impairments. We review and revise these estimates as
appropriate. Any adjustments made to these estimates are reflected in the period
the estimates are revised.

    Earnings Per Share -- portions of the accompanying unaudited
consolidated financial statements have been restated because after the issuance
of the Original Report, the Company determined it should restate basic earnings
per ordinary share and diluted earnings per ordinary share as reported in the
Original Report. The requirement to restate the Company's reported basic
earnings per ordinary share and diluted earnings per ordinary share arose from
the Company's failure to deduct $120.8 million attributable to the beneficial
conversion feature of the Convertible Cumulative Participating Preferred Shares
issued on May 7, 2007 in calculating net loss available to ordinary shareholders
for the purposes of earnings per share, in accordance with EITF Topic D-98. This
deduction is a one time non-cash deemed dividend as a result of the Company's
election to accrete the $120.8 million immediately and does not have an effect
on net income, comprehensive income or cash flows for the three months and six
months ended June 30, 2007, nor does it have an impact on total shareholders'
equity as of June 30, 2007.

    All tabular amounts are reported in thousands of United States dollars,
except share and per share data, or as otherwise noted.

    Certain prior period amounts have been reclassified to conform to the
current period presentation.

3.    New accounting pronouncements

FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes

    In July 2006, the Financial Accounting Standards Board ("FASB") issued FASB
Interpretation No. 48 ("FIN 48"), "Accounting for Uncertainty in Income Taxes".
FIN 48 prescribes detailed guidance for the financial statement recognition,
measurement and disclosure of uncertain tax positions recognized in an
enterprise's financial statements in accordance with FASB Statement No. 109,
"Accounting for Income Taxes". Tax positions must meet a "more likely than not"
recognition threshold at the effective date to be recognized upon the adoption
of FIN 48 and in subsequent periods. On January 1, 2007, we adopted FIN 48. See
Note 6.


                                       10
<PAGE>

                            SCOTTISH RE GROUP LIMITED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  JUNE 30, 2007
                                   (UNAUDITED)


3.    New accounting pronouncements (continued)


FASB Statement No. 157, Fair Value Measurements

    In September 2006, the FASB issued Statement No. 157 ("SFAS No. 157"), "Fair
Value Measurements", which defines fair value, establishes a framework for
measuring fair value under GAAP and expands disclosures about fair value
measurements. We are required to adopt SFAS No. 157 on January 1, 2008 and are
currently evaluating the implications of SFAS No. 157 on our results of
operations and financial position.

FASB Statement No. 159, Fair Value Option for Financial Assets and Financial
Liabilities

    In February 2007, the FASB issued Statement No. 159 ("SFAS No. 159"), "Fair
Value Option for Financial Assets and Financial Liabilities", which permits
entities to choose to measure many financial instruments and certain other items
at fair value. A company must report unrealized gains and losses on items for
which the fair value option has been elected in earnings at each subsequent
reporting date. The fair value option may be applied on an instrument by
instrument basis, with a few exceptions. The fair value option is irrevocable
(unless a new election date occurs) and the fair value option may be applied
only to entire instruments and not to portions of instruments. SFAS 159 will be
effective for interim and annual financial statements issued after January 1,
2008. We are currently evaluating the implications of SFAS No. 159 on our
results of operations and financial position.

4.    Business segments

    We measure segment performance primarily based on income or loss before
income taxes and minority interest. Our reportable segments are strategic
business units that are primarily segregated by geographic region. We report
segments in accordance with SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information". Our segments are Life Reinsurance North
America, Life Reinsurance International and Corporate and Other. The segment
reporting is as follows:


<TABLE>
<CAPTION>
                                                                             Three months ended June 30, 2007
                                                           ------------------------------------------------------------------
                                                                    Life Reinsurance
                                                           ---------------------------------

                                                                                                 Corporate
                                                            North America     International       & Other            Total
                                                            -------------     -------------     ------------      -----------
<S>                                                          <C>               <C>              <C>               <C>
Premiums earned, net.................................        $   430,282       $    16,014      $         -       $   446,296
Investment income, net...............................            153,449             3,037            4,393           160,879
Fee and other income.................................              2,711               753              770             4,234
Net realized gains (losses)..........................             (2,593)              (10)             548            (2,055)
Change in value of embedded derivatives net..........              3,299                 -                -             3,299
                                                             ------------      ------------     ------------      ------------
  Total revenues.....................................            587,148            19,794            5,711           612,653
                                                             ------------      ------------     ------------      ------------

Claims and other policy benefits.....................            375,634            12,614                -           388,248
Interest credited to interest sensitive contract
  liabilities........................................             36,420                 -                -            36,420
Acquisition costs and other insurance expenses, net..             89,657             5,237            1,607            96,501
Operating expenses...................................             13,161            11,455           35,186            59,802
Collateral finance facilities expense................             69,085                 -            6,200            75,285
Interest expense.....................................              3,233                 -            4,801             8,034
                                                             ------------      ------------     ------------      ------------
  Total benefits and expenses........................            587,190            29,306           47,794           664,290
                                                             ------------      ------------     ------------      ------------
Loss before income taxes and minority interest.......        $       (42)      $    (9,512)     $   (42,083)      $   (51,637)
                                                             ============      ============     ============      ============
</TABLE>

                                       11
<PAGE>

                            SCOTTISH RE GROUP LIMITED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  JUNE 30, 2007
                                   (UNAUDITED)


4.    Business segments (continued)

<TABLE>
<CAPTION>
                                                                             Three months ended June 30, 2006
                                                           ------------------------------------------------------------------
                                                                    Life Reinsurance
                                                           ---------------------------------

                                                                                                 Corporate
                                                            North America     International       & Other            Total
                                                            -------------     -------------     ------------      -----------
<S>                                                          <C>               <C>              <C>               <C>
Premiums earned, net.................................        $   407,549       $    37,393      $         -       $   444,942
Investment income, net...............................            136,763             8,971            2,243           147,977
Fee and other income.................................              3,879                 -              760             4,639
Net realized gains (losses)..........................             (5,479)           (6,908)           1,089           (11,298)
Change in value of embedded derivatives net..........              7,366                 -                -             7,366
                                                             ------------      ------------     ------------      ------------
  Total revenues.....................................            550,078            39,456            4,092           593,626
                                                             ------------      ------------     ------------      ------------

Claims and other policy benefits.....................            338,626            33,475                -           372,101
Interest credited to interest sensitive contract
  liabilities........................................             55,399                 -                -            55,399
Acquisition costs and other insurance expenses, net..             97,280             6,185            1,407           104,872
Operating expenses...................................             14,538             7,874           16,953            39,365
Collateral finance facilities expense................             45,891                 -            1,345            47,236
Interest expense.....................................              3,038                 -            4,028             7,066
                                                             ------------      ------------     ------------      ------------
  Total benefits and expenses........................            554,772            47,534           23,733           626,039
                                                             ------------      ------------     ------------      ------------
Loss before income taxes and minority interest.......        $    (4,694)      $    (8,078)     $   (19,641)      $   (32,413)
                                                             ============      ============     ============      ============


<CAPTION>
                                                                              Six months ended June 30, 2007
                                                           ------------------------------------------------------------------
                                                                    Life Reinsurance
                                                           ---------------------------------

                                                                                                 Corporate
                                                            North America     International       & Other            Total
                                                            -------------     -------------     ------------      -----------
<S>                                                          <C>               <C>              <C>               <C>
Premiums earned, net.................................        $   853,653       $    50,857      $         -       $   904,510
Investment income, net...............................            291,368             6,080            5,028           302,476
Fee and other income.................................              6,627               753            1,484             8,864
Net realized losses..................................             (4,998)             (635)            (711)           (6,344)
Change in value of embedded derivatives net..........              8,891                 -                -             8,891
                                                             ------------      ------------     ------------      ------------
  Total revenues.....................................          1,155,541            57,055            5,801         1,218,397
                                                             ------------      ------------     ------------      ------------

Claims and other policy benefits.....................            733,568            38,263                -           771,831
Interest credited to interest sensitive contract
  liabilities........................................             71,722                 -                -            71,722
Acquisition costs and other insurance expenses, net..            176,880            11,158            3,570           191,608
Operating expenses...................................             25,419            21,267           47,696            94,382
Collateral finance facilities expense................            137,941                 -           11,039           148,980
Interest expense.....................................              6,288                 -            5,322            11,610
                                                             ------------      ------------     ------------      ------------
  Total benefits and expenses........................          1,151,818            70,688           67,627         1,290,133
                                                             ------------      ------------     ------------      ------------
Income (loss) before income taxes and minority
  interest...........................................        $     3,723       $   (13,633)     $   (61,826)      $   (71,736)
                                                             ============      ============     ============      ============
</TABLE>


                                       12
<PAGE>

                            SCOTTISH RE GROUP LIMITED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  JUNE 30, 2007
                                   (UNAUDITED)


4.   Business segments (continued)

<TABLE>
<CAPTION>
                                                                              Six months ended June 30, 2006
                                                           ------------------------------------------------------------------
                                                                    Life Reinsurance
                                                           ---------------------------------

                                                                                                 Corporate
                                                            North America     International       & Other            Total
                                                            -------------     -------------     ------------      -----------
<S>                                                        <C>                <C>                <C>                 <C>
Premiums earned, net.................................      $      836,467     $       57,496     $            -      $      893,963
Investment income, net...............................             260,704             11,960              4,335             276,999
Fee and other income.................................               6,896                  -              1,476               8,372
Net realized gains (losses)..........................             (19,398)            (8,046)             2,545             (24,899)
Change in value of embedded derivatives net..........              17,512                  -                  -              17,512
                                                           ---------------    ---------------    ---------------     ---------------
  Total revenues.....................................           1,102,181             61,410              8,356           1,171,947
                                                           ---------------    ---------------    ---------------     ---------------
Claims and other policy benefits.....................             685,906             60,658                  -             746,564
Interest credited to interest sensitive contract
  liabilities........................................              98,100                  -                  -              98,100
Acquisition costs and other insurance expenses, net..             181,688              9,002              1,713             192,403
Operating expenses...................................              29,130             13,651             27,676              70,457
Collateral finance facilities expense................              76,434                  -              1,889              78,323
Interest expense.....................................               5,600                  -              6,359              11,959
                                                           ---------------    ---------------    ---------------     ---------------
  Total benefits and expenses........................           1,076,858             83,311             37,637           1,197,806
                                                           ---------------    ---------------    ---------------     ---------------
Income (loss) before income taxes and minority
  interest...........................................      $       25,323     $      (21,901)    $      (29,281)     $      (25,859)
                                                           ===============    ===============    ===============     ===============

                                                                                                     June 30,         December 31,
                                                                                                       2007               2006
                                                                                                    ----------       -------------
Assets
Life Reinsurance
  North America.............................................................................     $   12,115,062      $   12,194,291
  International.............................................................................            452,060             431,222
                                                                                                 --------------      --------------
Total Life Reinsurance......................................................................         12,567,122          12,625,513
Corporate & Other...........................................................................          1,055,425             810,559
                                                                                                 --------------      --------------
Total.......................................................................................     $   13,622,547      $   13,436,072
                                                                                                 ==============      ==============
</TABLE>


                                       13
<PAGE>

                            SCOTTISH RE GROUP LIMITED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  JUNE 30, 2007
                                   (UNAUDITED)


5.    Earnings per ordinary share (restated)

    The following table sets forth the computation of basic and diluted earnings
per ordinary share under the two-class method and the if converted method,
respectively, as required under SFAS Statement No. 128 ("SFAS No. 128"),
"Earnings Per Share" and EITF No. 03-06, "Participating Securities and the
Two-Class Method under FASB Statement No. 128." Subsequent to the issue of the
form 10-Q for the period ended June 30, 2007 the Company determined that in
accordance with EITF 98-5, the non-cash beneficial conversion feature recorded
on issue of the Convertible Cumulative Participating Preferred Shares amounting
to $120.8 million is to be treated as a deemed dividend and deducted from income
available to ordinary shareholders' for the purposes of calculating earnings per
share. Accordingly, we have included this deemed dividend in our calculation of
income available to ordinary shareholders and restated our calculations of
earnings per share in the table below. The non-cash deemed dividend did not have
an effect on net earnings or cash flows for the six months ended June 30, 2007
nor did it have an impact on total shareholders equity as of that date.

    Basic earnings per share is computed based on the weighted average number of
ordinary shares outstanding and assumes an allocation of net income to
Convertible Cumulative Participating Preferred Shares for the period or portion
of the period that this security is outstanding.

    Losses are not allocated to Convertible Cumulative Participating Preferred
Shares. Under the provisions of SFAS No. 128, basic earnings per share are
computed by dividing the net income available to ordinary shareholders by the
weighted average number of shares of our ordinary shares outstanding for the
period. Diluted earnings per share is calculated based on the weighted average
number of shares of ordinary shares outstanding plus the diluted effect of
potential ordinary shares in accordance with the if converted method. In
accordance with SFAS No. 128, the exercise of options and warrants or conversion
of convertible securities is not assumed unless it would reduce earnings per
share or increase loss per share.

<TABLE>
<CAPTION>
                                                                     Three months ended                Six months ended
                                                                 -------------------------       -------------------------
                                                                   June 30,      June 30,          June 30,     June 30,
                                                                     2007          2006              2007         2006
                                                                 ------------  -----------       ------------  -----------

<S>                                                        <C>              <C>              <C>               <C>
Numerator:
Net income (loss)....................................      $    102,690     $   (121,590)    $     69,478      $   (107,741)
Dividend declared on non-cumulative perpetual
  preferred shares...................................            (2,265)          (2,265)          (4,531)           (4,531)
Dividend deemed or beneficial conversion feature.....          (120,750)               -         (120,750)                -
Imputed dividend on prepaid variable share forward
  contract ..........................................                 -              (72)               -               (72)
                                                           -------------    -------------    -------------     -------------
Net loss attributable to ordinary shareholders
  (restated).........................................      $    (20,325)    $   (123,927)    $    (55,803)     $   (112,344)
                                                           =============    =============    =============     =============

Denominator:
Denominator for basic and diluted loss per ordinary
  share - weighted average number of
  ordinary shares....................................        68,195,614       53,720,242       66,204,855        53,578,152
Basic loss per ordinary share (restated).............      $      (0.30)    $      (2.31)    $      (0.84)     $      (2.10)
                                                           =============    =============    =============     =============
Diluted loss per ordinary share (restated)...........      $      (0.30)    $      (2.31)    $      (0.84)     $      (2.10)
                                                           =============    =============    =============     =============

</TABLE>

6.    Income taxes

   Income tax benefit for the three months ended June 30, 2007 was $154.3
million compared to income tax expense of $89.0 million in the same period in
2006. Income tax benefit for the six months ended June 30, 2007 was $140.9
million compared to income tax expense of $81.6 million in the same period in
2006.


                                       14
<PAGE>

                            SCOTTISH RE GROUP LIMITED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  JUNE 30, 2007
                                   (UNAUDITED)


6.    Income taxes (continued)

The change in our effective tax rate in the second quarter ended June 30, 2007
compared to the same period in 2006 is primarily related to a net release of our
valuation allowance which was established in previous periods on deferred tax
assets.

    As discussed in Note 12 to the consolidated financial statements in the 2006
Annual Report, at December 31, 2006 we had a valuation allowance of $304.9
million established against our deferred tax assets. We currently provide a
valuation allowance against deferred tax assets when it is more likely than not
that some portion, or all, of our deferred tax assets, will not be realized. Our
valuation allowance decreased by approximately $27.3 million during the three
months ended March 31, 2007 to $277.6 million, including the impact of first
quarter activity, the impact from applying FIN 48 and other adjustments.

    In the second quarter, our valuation allowance decreased by approximately
$203.6 million to $74.0 million. A majority of the valuation release is
attributable to the expected utilization of net operating loss carryforwards at
the U.S. consolidated tax life group to offset significant current year taxable
income generated from the redomestication of Orkney Re, Inc. from South Carolina
to Delaware, which occurred in May 2007. We redomesticated Orkney Re, Inc. to
Delaware to, among other considerations, take advantage of the synergies created
by having both Orkney Re, Inc. and our principle U.S. operating subsidiary,
Scottish Re (U.S.), Inc., subject to a single regulator with a more
comprehensive understanding of the overall combined business and statutory
considerations. The net operating loss carryforwards which were previously
written off via a valuation allowance, could now be used as an offsetting
valuation allowance release. Other significant activity which offsets the
valuation allowance release includes; the write down of a portion of the U.S.
non-life tax group's deferred tax asset in conjunction with the provision of
Section 382, as discussed below; and a valuation allowance recorded on the U.K.
and Singapore deferred taxes. As of the end of the second quarter of 2007, the
majority of our deferred tax assets of the U.S. consolidated tax life group are
no longer net operating losses, which in previous periods were subject to a
restricted carryforward period. The remaining gross deferred tax asset is
supported principally by the reversal of deferred tax liabilities, and, to a
much lesser extent, tax planning strategies for which management believes that
it is more likely than not that the deferred tax assets will be utilized in
subsequent periods, although there is a risk that we will need to establish
additional valuation allowances in future quarters. Due to the negative evidence
that still exists at June 30, 2007 and our inability to rely on future taxable
income tax projections we have maintained a full valuation allowance against our
remaining net deferred tax asset in the U.S., U.K., Ireland and Singapore.


    Section 382 event

    The investments made by MassMutual Capital and Cerberus on May 7, 2007
qualify as a change in ownership under Section 382 of the Internal Revenue Code.
Section 382 operates to limit the future deduction of net operating losses that
were in existence as of the change in ownership. As a result of this limitation,
the Company has written off $130.9 million of net operating losses that it will
be unable to utilize prior to expiration with respect to its U.S. entities.
Because the Company had previously established a valuation allowance against
these net operating losses, there is not a significant tax expense associated
with Section 382 limitations.

    FIN 48 adoption

    On January 1, 2007, we adopted FIN 48. As a result of the implementation of
FIN 48, we recorded a net decrease to our beginning retained earnings of $32.6
million representing a total FIN 48 liability of $78.0 million (excluding
previously recognized liabilities of $6.5 million and including interest and
penalties of $11.1 million) reduced by a $45.4 million reduction of our existing
valuation allowance. We had total unrecognized tax benefits


                                       15
<PAGE>

                            SCOTTISH RE GROUP LIMITED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  JUNE 30, 2007
                                   (UNAUDITED)


6.    Income taxes (continued)

(excluding interest and penalties) of $73.4 million at January 1, 2007, the
recognition of which would result in a $28.0 million benefit to the effective
tax rate.

    At June 30, 2007 we had total unrecognized tax benefits (excluding interest
and penalties) of $167.2 million, the recognition of which would result in a
$60.3 million benefit to the effective tax rate.

    Our policy for recording interest and penalties associated with uncertain
tax positions is to record such items as a component of income tax expense (on a
going forward basis excluding the initial amount noted above). We do not
reasonably estimate that the unrecognized tax benefit will change significantly
within the next twelve months.

    We file our tax returns as prescribed by the tax laws of the jurisdictions
in which we operate. As of June 30, 2007, we remained subject to examination in
the following major tax jurisdictions for the years indicated below:


        Major Tax Jurisdictions                        Open Years
        -----------------------                        ----------
        U.S.
          Life Group...............................    2001 through 2006
          Non-Life Group...........................    2005 through 2006
        Ireland....................................    2002 through 2006
        U.K........................................    2001 through 2006


7.    Mezzanine equity

      Convertible cumulative participating preferred shares

    On May 7, 2007, in connection with the Transaction with MassMutual Capital
and Cerberus, we issued in a private offering 1,000,000 Convertible Cumulative
Participating Preferred Shares. The gross proceeds were $600.0 million less
$44.0 million in closing costs, which resulted in aggregate net proceeds of
$556.0 million. Each Convertible Cumulative Participating Preferred Share has a
par value of $0.01 per share with a liquidation preference of $600 per share, as
adjusted for dividends or distributions as described further below.

    The Convertible Cumulative Participating Preferred Shares are convertible at
the option of the holder, at any time, into an aggregate of 150,000,000 ordinary
shares of the Company. On the ninth anniversary of issue, the Convertible
Cumulative Participating Preferred Shares will automatically convert into an
aggregate of 150,000,000 ordinary shares if not previously converted. We are not
required at any time to redeem the Convertible Cumulative Participating
Preferred Shares for cash, except in the event of a liquidation or a
change-in-control event.

    We have accounted for the Convertible Cumulative Participating Preferred
Shares in accordance with EITF D-98: Classification and Measurement of
Redeemable Securities. Dividends on the Convertible Cumulative Participating
Preferred Shares are cumulative and accrete daily on a non-compounding basis at
a rate of 7.25% per annum on the stated value of $600.0 million, and shall be
accrued but not paid at such time. Dividends will only be paid in a liquidation
preference scenario upon liquidation or change-in-control of the Company prior
to the ninth anniversary. There have been no dividends accrued in the period as
this scenario is not deemed probable at this time. As of June 30, 2007, the
amount of dividends not accrued pursuant to the terms of the Convertible
Cumulative Participating Preferred Shares is $6.5 million. To the extent that
the Convertible Cumulative Participating Preferred Shares participate on an
as-converted basis in dividends paid on ordinary shares, a corresponding
reduction will be made to the liquidation preference for the Convertible
Cumulative Participating Preferred Shares. The Convertible Cumulative
Participating Preferred Shares have a liquidation preference equal to their
stated value, as adjusted for (x) the accretion of dividends and (y) any cash
payment or payment in property of dividends or distributions. The holders of
Convertible Cumulative Participating Preferred Shares may, among other things,
require us to redeem the Convertible Cumulative Participating Preferred Shares
upon a change-in-control.


                                       16
<PAGE>

                            SCOTTISH RE GROUP LIMITED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  JUNE 30, 2007
                                   (UNAUDITED)


7.     Mezzanine equity (continued)


    Upon a change-in-control, the redemption price is an amount equal to the
greater of (i) the stated value of the outstanding Convertible Cumulative
Participating Preferred Shares, plus an amount equal to the sum of all accrued
dividends through the earlier of (A) the date of payment of the consideration
payable upon a change-in-control, or (B) the fifth anniversary of the issue date
of the Convertible Cumulative Participating Preferred Shares, or (ii) the amount
that the holder of the Convertible Cumulative Participating Preferred Shares
would have been entitled to receive with respect to such change-in-control if it
had exercised its right to convert all or such portion of its Convertible
Cumulative Participating Preferred Shares for ordinary shares immediately prior
to the date of such change-in-control.

    The liquidation preference of the Convertible Cumulative Participating
Preferred Shares is not applicable once the Convertible Cumulative Participating
Preferred Shares have been converted into ordinary shares, as described above.

    The Convertible Cumulative Participating Preferred Shares conversion price
($4.00 per ordinary share) was lower than the trading value of $4.66 of our
ordinary shares on the date of issue. This discount has been accounted for as an
embedded beneficial conversion feature in accordance with EITF 98-5, Accounting
for Convertible Securities with Beneficial Conversion Features or Contingently
Adjustable Conversion Ratios, and EITF 00-27, Application of Issue No. 98-5 to
Certain Convertible Instruments. Accordingly the Company recognized a $120.8
million embedded beneficial conversion feature, which reduced the Convertible
Cumulative Participating Preferred Share issue amount shown in Mezzanine Equity
and increased the amount of additional paid in capital. Under the accounting
guidance above, the Company had the choice to accrete the full intrinsic value
of the embedded beneficial conversion feature out of retained earnings over the
nine year term of the shares or immediately due to the ability of the holders to
convert at their option at any time. Given the ability of the holders to convert
at any time, the Company has elected to accrete the full intrinsic value of the
embedded beneficial conversion feature on the date of issue. As the Company did
not have any retained earnings on the date of issue, this has resulted in the
$120.8 million beneficial conversion feature being accreted out of additional
paid in capital into Mezzanine Equity.


       Hybrid capital units

    On December 17, 2003 and December 22, 2003, we issued in a public offering a
total of 5,750,000 Hybrid Capital Units ("HyCUs"). The aggregate net proceeds
were $141.9 million. Each HyCU consisted of (i) a purchase contract ("purchase
contract") to which the holder was obligated to purchase from us, on February
15, 2007, an agreed upon number of ordinary shares for a price of $25.00 and (b)
a convertible preferred share with a liquidation preference of $25.00
("Convertible Preferred Share").

    Holders of the HyCUs had the option to allow the Convertible Preferred
Shares to be included in the remarketing process and use the proceeds of the
remarketing to settle the purchase contract or elect not to participate in the
remarketing by either delivering the requisite amount of cash to settle the
purchase contract or surrendering the Convertible Preferred Shares.

    On January 25, 2007, we gave notice to holders of the HyCUs that we were
unable to satisfy certain conditions precedent to the remarketing that were
contained in the Remarketing Agreement and, therefore, the remarketing of the
Convertible Preferred Shares had failed. Accordingly, holders of the HyCUs only
had the option to settle the purchase contracts in cash or surrender the
Convertible Preferred Shares. On February 15, 2007, we received cash proceeds of
$7.3 million to settle purchase contracts, in exchange for 293,500 of our
ordinary shares. We also released to the settling holder 293,500 Convertible
Preferred Shares which were previously held as collateral against the holder's
obligation under the purchase contracts. Also on February 15, 2007, we issued
7,146,978 of our ordinary shares to the holders of our HyCUs who did not settle
in cash, and who had elected to surrender their Convertible Preferred Shares. On
February 22, 2007, we exercised our right to foreclose on the 5,456,500
Convertible Preferred Shares held as collateral for the 5,456,500 purchase
contracts that were not settled in cash.


                                       17
<PAGE>

                            SCOTTISH RE GROUP LIMITED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  JUNE 30, 2007
                                   (UNAUDITED)


7.     Mezzanine equity (continued)

    In aggregate, we issued 7,440,478 of our ordinary shares on February 15,
2007. We redeemed the 293,500 Convertible Preferred Shares for an aggregate of
$7.3 million plus accrued dividends on May 21, 2007. Following their redemption
on May 21, 2007, there were no Convertible Preferred Shares outstanding.



8.     Contingencies

       Mediation

    On June 16, 2005, we requested mediation from Employers Reinsurance
Corporation ("ERC") pursuant to the stock purchase agreement transferring a 95%
interest in Scottish Re Life Corporation (formerly ERC Life Corporation) to
Scottish Holdings, Inc. We assert that ERC breached certain representations and
warranties under the agreement. Any negative outcome from this mediation will
not have a material adverse impact on our financial position because the
asserted breaches have already been fully reflected in our financial position at
June 30, 2007. The parties have held two mediation sessions, but have been
unable to resolve the dispute. No date has been scheduled for a future mediation
session.

       Class action lawsuit

    On August 2, 2006, a putative class action lawsuit was filed against us and
certain of our current and former officers and directors in the U.S. District
Court for the Southern District of New York on behalf of a putative class
consisting of investors who purchased our publicly traded securities between
December 16, 2005 and July 28, 2006. Between August 7, 2006 and October 3, 2006,
seven additional related class action lawsuits were filed against us, certain of
our current and former officers and directors, and certain third parties. Two of
the complaints were filed on August 7, 2006, and the remaining five complaints
were filed on August 14, 2006, August 22, 2006, August 23, 2006, September 15,
2006, and October 3, 2006, respectively. Each of the class actions filed seeks
an unspecified amount of damages, as well as other forms of relief. On October
12, 2006, all of the class actions were consolidated. On December 4, 2006, a
consolidated class action complaint was filed. The complaint names us; Dean E.
Miller, our former Chief Financial Officer; Scott E. Willkomm, our former Chief
Executive Officer; Elizabeth Murphy, our former Chief Financial Officer; our
former Board members Michael Austin, Bill Caulfeild-Browne, Robert Chmely,
Michael French, Lord Norman Lamont, Hazel O'Leary, and Glenn Schafer; and
certain third parties, including Goldman Sachs and Bear Stearns in their
capacities as underwriters in various securities offerings by us and Ernst &
Young LLP in their capacity as independent registered public accounting firm.
The complaint is brought on behalf of a putative class consisting of investors
who purchased our securities between February 17, 2005 and July 31, 2006. The
complaint alleges violations of Sections 10(b) and 20(a) of the Exchange Act,
Rule 10b-5, and Sections 11, 12(a)(2), and 15 of the Securities Act. The
complaint seeks an unspecified amount of damages, as well as other forms of
relief. On March 7, 2007 we filed a motion to dismiss the putative class action
lawsuit. This motion has been fully briefed and is pending before the Court.

       Shareholder derivative lawsuit

    In addition, on October 20, 2006, a shareholder derivative lawsuit was filed
against certain of our current and former directors in the U.S. District Court
for the Southern District of New York. The derivative lawsuit alleges, among
other things, that defendants improperly permitted us to make false and
misleading statements to investors concerning our business and operations,
thereby exposing us to liability from class action suits alleging violations of
the U.S. securities laws. The derivative lawsuit asserts claims against
defendants for breach of fiduciary duty, abuse of control, gross mismanagement,
constructive fraud, and unjust enrichment.


                                       18
<PAGE>

                            SCOTTISH RE GROUP LIMITED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  JUNE 30, 2007
                                   (UNAUDITED)


8.     Contingencies (continued)

    On January 8, 2007 we filed a motion to dismiss the derivative lawsuit. On
May 7, 2007, our motion was granted and the lawsuit was dismissed without
prejudice. The plaintiff declined to submit an amended complaint and, on May 30,
2007, the court dismissed the case with prejudice.

9.     Stock based compensation

       Stock options

    Upon closing of the Transaction on May 7, 2007, all unvested options issued
under our five stock option plans (the "1998 Plan", the "1999 Plan", the
"Harbourton Plan", the "2001 Plan" and the "2004 Plan", collectively the "Option
Plans") vested immediately. Under the terms of the Option Plans, the Transaction
qualified as a change-in-control (as defined therein), and, accordingly, all
previously unrecognized compensation expense, totaling $2.0 million, was
recognized immediately. Compensation expense for stock options for the three and
six months ended June 30, 2007 was $2.0 million and $2.5 million, respectively.
The exercisable options will expire at the end of their respective original
terms of either seven or ten years, with such term length based on the date of
grant.

    Option activity under the Option Plans for the three and six months ended
June 30, 2007 is as follows:

                                            Three months ended  Six months ended
                                              June  30, 2007      June 30, 2007
                                            ------------------  ----------------
    Outstanding, beginning of period......      1,637,919           1,717,519
    Cancelled.............................       (146,100)           (225,700)
                                              ------------        ------------
    Outstanding, end of period............      1,491,819           1,491,819
                                              ============        ============
    Options exercisable, end of period....      1,491,819           1,491,819
                                              ============        ============

       Restricted share awards

    The Company has three restricted share award tranches based on the year of
grant and service and performance period related to them: "2004-2006 Grants",
"2005-2007 Grants" and "2006-2008 Grants", with each such grant made pursuant to
the Company's 2004 Equity Incentive Compensation Plan (as referenced above, the
"2004 Plan") and related Award Grant Guidelines. "2005-2007 Grants" and
"2006-2008 Grants" are comprised of two components - restricted stock units and
performance shares. The "2004-2006 Grants" tranche is comprised of performance
shares only. During the quarter ended September 30, 2006, we concluded that the
performance targets for the performance shares in all the tranches were no
longer likely of being achieved and, as a result, we reversed $4.1 million of
compensation expense relating to these performance shares. The "2004-2006
Grants" vested on December 31, 2006 and, as the performance targets for such
awards were not met, these restricted share awards were cancelled.

    Upon the closing of the Transaction on May 7, 2007, all restricted stock
units and 50% of the performance shares of the "2005-2007 Grants" and "2006-2008
Grants" vested immediately. Under the terms of the 2004 Plan, the Transaction
qualified as a change-in-control (as defined therein) and, accordingly,
previously unrecognized compensation expense relating to all the restricted
stock units totaling $1.6 million and 50% of the performance shares totaling
$5.7 million were recognized immediately. Compensation expense for restricted
stock units and 50% of the performance shares for the three and six months ended
June 30, 2007 was $7.3 million and $7.6 million, respectively.


                                       19
<PAGE>

                            SCOTTISH RE GROUP LIMITED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  JUNE 30, 2007
                                   (UNAUDITED)


9.     Stock based compensation (continued)

    Holders of restricted share awards received ordinary shares of the Company
equivalent to the amount of restricted stock units and performance shares they
were entitled to less any shares withheld to satisfy tax withholding liabilities
and including any dividends earned on the restricted share awards during the
period from grant date to the date of the Transaction. On May 14, 2007, we
issued 388,313 ordinary shares to the holders of the restricted share awards.

    Restricted share award activity under the 2004 ECP Plan for the three and
six months ended June 30, 2007 is as follows:

                                            Three months ended  Six months ended
                                              June  30, 2007      June 30, 2007
                                            ------------------  ----------------
    Outstanding, beginning of period......          626,726           634,002
    Granted for dividends earned..........            4,425             4,425
    Exercised.............................                -              (775)
    Cancelled.............................         (242,838)         (249,339)
                                                ------------      ------------
    Outstanding, May 7, 2007..............          388,313           388,313
    Ordinary shares issued, May 14, 2007..          388,313           388,313
                                                ============      ============
    Outstanding, end of period............                -                 -
                                                ============      ============

10.    Subsequent event

       2007 Stock Option Plan

       On July 18, 2007, the shareholders of the Company approved and adopted
the Scottish Re Group Limited 2007 Stock Option Plan ("2007 Plan"). The 2007
Plan provides for the granting of stock options to eligible employees, directors
and consultants of the Company. The total number of our shares reserved and
available for issuance under the 2007 Plan is 18,000,000. The exercise price of
stock options granted under the 2007 Plan shall be the fair market value of our
ordinary shares on the date of grant and such options expire ten years after the
date of grant, or such shorter period as determined by the Compensation
Committee (unless earlier exercised or terminated pursuant to its terms). On
July 18, 2007, we issued 2,250,000 options to directors and 8,380,000 options to
eligible employees.

    Options issued under the 2007 Plan vest as follows:

    o  50% of an option grant to an employee or consultant vests based on the
       recipient's continued employment with the Company ("Time-Based Options").
       20% of the Time-Based Options vest on the grant date and an additional
       20% vest in four equal installments on each of the first, second, third
       and fourth anniversary of the grant date, based on continued employment.
       The Time-Based Options are exercisable upon vesting.


                                       20
<PAGE>

                            SCOTTISH RE GROUP LIMITED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  JUNE 30, 2007
                                   (UNAUDITED)


10.    Subsequent event (continued)

    o  50% of an option grant to an employee or consultant vests based on the
       achievement of certain performance targets as established by the Board
       with respect to each relevant fiscal year ("Performance-Based Options").
       10% of the Performance-Based Options vest following the close of each of
       the five fiscal years following the grant date, subject to the Company's
       attainment of the performance targets established by the board with
       respect to the relevant fiscal year. 10% of the Performance-Based Options
       vest following the close of each of the five fiscal years following the
       grant date, subject to the recipient's respective division's or segment's
       attainment of the performance targets established by the Board with
       respect to the relevant fiscal year. Although the Performance-Based
       Options may vest, they shall not become exercisable until the end of the
       fifth fiscal year following May 7, 2007; provided, however, that if the
       Company achieves an A- rating or better from Standard & Poor's or AM Best
       within eighteen (18) months following the closing of the Transaction, all
       Performance-Based Options with regard to fiscal years 2007 and 2008 will
       fully vest and become exercisable.

    o  100% of options granted to directors vest on the grant date and are
       exercisable.

    Upon a change of control (as defined in the 2007 Plan), to the extent not
previously cancelled or forfeited, all Time-Based Options and Performance-Based
Options shall become 100% vested and exercisable.


                                       21
<PAGE>

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

General

Forward-Looking Statements

    Some of the statements contained in this report are not historical facts and
are forward-looking statements within the meaning of the Private Securities
Litigation Reform Act. Forward-looking statements involve known and unknown
risks, uncertainties and other factors, which may cause the actual results to
differ materially from the forward-looking statements. Words such as
"anticipates", "expects", "intends", "plans", "believes", "seeks", "estimates",
"may", "will", "continue", "project", and similar expressions, as well as
statements in the future tense, identify forward-looking statements.

    These forward-looking statements are not guarantees of our future
performance and are subject to risks and uncertainties that could cause actual
results to differ materially from the results contemplated by the
forward-looking statements. These risks and uncertainties include:

       o  uncertainties relating to the ratings accorded to us and our insurance
          subsidiaries;

       o  uncertainties in our ability to raise equity capital or other sources
          of funding to support ongoing capital and liquidity needs;

       o  uncertainties relating to future actions that may be taken by
          creditors, regulators and ceding insurers relating to our ratings and
          financial condition;

       o  the risk that our risk analysis and underwriting may be inadequate;

       o  changes in expectations regarding future realization of gross deferred
          tax assets;

       o  exposure to mortality experience which differs from our assumptions;

       o  risks related to recent negative developments in the residential
          mortgage market, especially in the subprime sector, and our exposure
          to such market;

       o  risks arising from our investment strategy, including risks related to
          the market value of our investments, fluctuations in interest rates
          and our need for liquidity;

       o  uncertainties arising from control of our invested assets by third
          parties;

       o  developments in global financial markets that could affect our
          investment portfolio and fee and other income;

       o  changes in the rate of policyholder withdrawals or recapture of
          reinsurance treaties, whether caused by ratings pressures or general
          market conditions;

       o  the impact of adjustments to previous financial estimates arising from
          our process improvement program under which, we among other things,
          enhance the automation of our reporting, valuation and administrative
          tools (cedant and retrocession accounting);

       o  the risk that our retrocessionaires may not honor their obligations to
          us;

       o  terrorist attacks on the United States and the impact of such attacks
          on the economy in general and on our business in particular;

       o  political and economic risks in developing countries;

       o  the impact of acquisitions, including our ability to successfully
          integrate acquired businesses, the competing demands for our capital
          and the risk of undisclosed liabilities;

       o  the risk that an ownership change will result in a limitation on our
          ability to fully utilize tax net operating losses;


                                       22
<PAGE>

       o  loss of the services of any of our key employees;

       o  losses due to foreign currency exchange rate fluctuations;

       o  uncertainties relating to government and regulatory policies (such as
          subjecting us to insurance regulation or taxation in additional
          jurisdictions);

       o  risks relating to recent class action litigations;

       o  the competitive environment in which we operate and associated pricing
          pressures; and

       o  changes in accounting principles.

    The effects of these factors are difficult to predict. New factors emerge
from time to time and we cannot assess the financial impact of any such factor
on our business or the extent to which any factor, or combination of factors,
may cause results to differ materially from those contained in any
forward-looking statement. Any forward-looking statement speaks only as of the
date of this report and we do not undertake any obligation, other than as may be
required under the Federal securities laws, to update any forward looking
statements to reflect events or circumstances after the date of such statement
or to reflect the occurrence of unanticipated events.

    This discussion and analysis should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the audited Consolidated Financial Statements and Notes thereto,
presented under Item 7 and Item 8, respectively, of our 2006 Annual Report.

Overview

    See the introduction to "Management's Discussion & Analysis of Financial
Condition and Results of Operations" contained in our 2006 Annual Report.

Status of Financial Strength and Credit Ratings

    As of August 13, 2007, our insurer financial strength and credit ratings are
as follows:

<TABLE>
<CAPTION>
                                                                   Moody's
                                      A.M. Best      Fitch        Investors       Standard
                                     Company (1)   Ratings (1)    Service (2)   & Poor's (3)
                                     -----------   -----------    -----------   ------------
<S>                                     <C>           <C>           <C>            <C>
Insurer Financial Strength Ratings:
----------------------------------
Scottish Annuity & Life Insurance
  Company (Cayman) Ltd............       B+           BBB-           Baa3          BB+
Scottish Re (U.S.), Inc...........       B+           BBB-           Baa3          BB+
Scottish Re Limited...............       B+           BBB-              -          BB+
Scottish Re Life Corporation......       B+              -              -          BB+

Scottish Re Group Limited
-------------------------
  Credit Ratings:
  --------------
Senior unsecured..................      bb-            BB-            Ba3           B+
Preferred stock...................       B               B             B2          CCC+
</TABLE>

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

1 Stable outlook
2 Ratings under review, direction uncertain
3 Developing outlook


   The ability to write reinsurance partially depends on an insurer's financial
condition and its financial strength ratings. These ratings are based on an
insurance company's ability to pay policyholder obligations and are not directed
toward the protection of investors. Our ability to raise capital for our
business and the cost of this capital is influenced by our credit ratings. A
security rating is not a recommendation to buy, sell or hold securities. It is
subject to revision or withdrawal at any time by the assigning rating
organization, and each rating should be evaluated independently of any other
rating.


                                       23
<PAGE>

Critical Accounting Policies

    See the discussion of our Critical Accounting Policies in Item 7 of our 2006
Annual Report.

Results of Operations

    All amounts are reported in thousands of United States dollars, except share
amounts.

Consolidated results of operations

<TABLE>
<CAPTION>
                                                                  Three months ended                 Six months ended
                                                               -------------------------        ---------------------------
                                                                 June 30,       June 30,          June 30,        June 30,
                                                                   2007           2006              2007            2006
                                                               ------------   -----------       ------------    -----------
<S>                                                        <C>              <C>              <C>               <C>
Premiums earned, net.................................      $    446,296     $    444,942     $    904,510      $    893,963
Investment income, net...............................           160,879          147,977          302,476           276,999
Fee and other income.................................             4,234            4,639            8,864             8,372
Net realized losses..................................            (2,055)         (11,298)          (6,344)          (24,899)
Change in value of embedded derivatives, net.........             3,299            7,366            8,891            17,512
                                                           -------------    -------------    -------------     -------------
  Total revenues.....................................           612,653          593,626        1,218,397         1,171,947
                                                           -------------    -------------    -------------     -------------

Claims and other policy benefits.....................           388,248          372,101          771,831           746,564
Interest credited to interest sensitive contract
  liabilities........................................            36,420           55,399           71,722            98,100
Acquisition costs and other insurance expenses, net..            96,501          104,872          191,608           192,403
Operating expenses...................................            59,802           39,365           94,382            70,457
Collateral finance facilities expense................            75,285           47,236          148,980            78,323
Interest expense.....................................             8,034            7,066           11,610            11,959
                                                           -------------    -------------    -------------     -------------
  Total benefits and expenses........................           664,290          626,039        1,290,133         1,197,806
                                                           -------------    -------------    -------------     -------------
Loss before income taxes and minority interest.......           (51,637)         (32,413)         (71,736)          (25,859)
Income tax benefit (expense).........................           154,321          (89,043)         140,940           (81,586)
                                                           -------------    -------------    -------------     -------------
Income (loss) before minority interest...............           102,684         (121,456)          69,204          (107,445)
Minority interest....................................                 6             (134)             274              (296)
                                                           -------------    -------------    -------------     -------------
Net income (loss) ...................................           102,690         (121,590)          69,478          (107,741)
Dividend declared on non-cumulative perpetual
  preferred shares...................................            (2,265)          (2,265)          (4,531)           (4,531)
 Deemed dividend on beneficial conversion feature....          (120,750)               -         (120,750)                -
Imputed dividend on prepaid variable share forward
  contract...........................................                 -              (72)               -               (72)
                                                           -------------    -------------    -------------     -------------
Net loss attributable to ordinary shareholders
  (as restated)......................................      $    (20,325)    $   (123,927)    $    (55,803)     $   (112,344)
                                                           =============    =============    =============     =============
</TABLE>


Revenues

    Premiums earned increased by less than 1% to $446.3 million in the three
months ended June 30, 2007 compared to $444.9 million in the same period in
2006. This increase is a result of a $22.7 million increase in earned premium in
the Life Reinsurance North America Segment offset by a $21.4 million decrease in
the Life Reinsurance International Segment. In the Life Reinsurance North
America Segment, the increase is due to an increase in new business volume on
existing treaties offset by lower negative revisions reported by cedants than
the prior year quarter. In the Life Reinsurance International Segment, the
decrease was primarily driven by one-off transactions related to the
retrocession of our Middle Eastern business (see Life Reinsurance International
for details) and adjustments to premium accruals on treaties in runoff.

    Investment income increased by 9% to $160.9 million in the three months
ended June 30, 2007 compared to $148.0 million in the same period in 2006. The
increase is principally due to higher interest rates and the level of our
average invested assets, including the equity investment net proceeds of $556.0
million received in connection with the closing of the Transaction. with
MassMutual Capital Partners LLC ("MassMutual Capital"), a member of the
MassMutual Financial Group, and affiliates of Cerberus Capital Management, L.P.
("Cerberus"), (the "Transaction"). In the prior year, our invested assets
increased due to the closing of the Ballantyne Re securitization in May 2006
which contributed $1.7 billion in invested assets and the closing of a $560.0
million annuity contract, which was subsequently recaptured in the third quarter
of 2006.


                                       24
<PAGE>


    Premiums earned increased by 1% to $904.5 million in the six months ended
June 30, 2007 compared to $894.0 million in the same period in 2006. The
increase is a result of a $17.2 million increase in earned premium in the Life
Reinsurance North America Segment offset by a $6.6 million decrease in the Life
Reinsurance International segment. In the Life Reinsurance North America
Segment, the increase is due to new business volume on existing treaties and
revisions reported by our clients together with lower cedants reported revisions
against the prior year period. Higher execess retrocession premiums offset some
of this growth. In the Life Reinsurance International Segment, the decrease was
primarily driven by one-time transactions related to the retrocession of our
Middle Eastern business and adjustments to premium accruals on treaties in
runoff.

    Investment income increased by 9% to $302.5 million in the six months ended
June 30, 2007 compared to $277.0 million in the same period in 2006. The
increase is principally due to the level of our average invested assets,
including the receipt of the net proceeds in May 2007 on the issuance of the
Convertible Cumulative Participating Preferred Shares, and as a result of higher
interest rates in comparison to the prior year period. In the prior year, our
invested assets increased due to the closing of the Ballantyne Re securitization
in May 2006, which contributed $1.7 billion in invested assets. In addition, we
closed a $560.0 million annuity contract, which was subsequently recaptured in
the third quarter of 2006. These positive variances are partially offset by the
effect of the termination of four funding agreements and by a continued decline
in account values on some Life Reinsurance North America Segment annuity
treaties due to higher lapse rates.


Expenses

    Claims and other policy benefits increased by 4% to $388.2 million in the
three months ended June 30, 2007 from $372.1 million in the same period in 2006.
The increase is primarily attributable to a $37.0 million increase in the Life
Reinsurance North America Segment, which is consistent with expectations for a
growing block of early duration mortality risk business for which the increase
in year over year mortality rates exceeds the underlying rate of lapsation. This
was partially offset by a $20.9 million decrease in the Life Reinsurance
International Segment due primarily to our Middle Eastern business retrocession
transaction along with the absence of annuity claims as a result of the
recapture of an annuity contract as described above, which occurred in the third
quarter of 2006.

    Interest credited to interest sensitive contract liabilities decreased by
34% to $36.4 million in the three months ended June 30, 2007 compared to $55.4
million in the same period in 2006. This decrease is due to the termination of
four funding agreements in the third quarter of 2006 along with a continued
decline in account values on some Life Reinsurance North America Segment annuity
treaties due to higher surrender levels that began in mid-2006.

    Acquisition costs and other insurance expenses decreased by 8% to $96.5
million in the three months ended June 30, 2007 from $104.9 million in the same
period in 2006. In the prior year quarter in the Life Reinsurance North America
Segment, we recognized a $12.8 million unfavorable fluctuation from a DAC
unlocking offset by a $6.2 million refund of letter of credit fees.

    Operating expenses increased by 52% to $59.8 million in the three months
ended June 30, 2007 from $39.4 million in the same period in 2006. This increase
is primarily due to payments triggered by the change-in-control in May 2007
including employee bonuses relating to the completion of the Transaction,
change-in-control costs related to employees, severance payments and the
recognition of all previously unrecognized compensation expense for the stock
options and restricted share awards.

    Collateral finance facilities expense increased by 59% to $75.3 million in
the three months ended June 30, 2007 from $47.2 million in the same period in
2006. This increase is due to the Ballantyne Re securitization that was closed
late in the prior year quarter, higher guarantor fees related to our ratings
downgrades, full utilization of the Stingray financing facility during most of
the current quarter and an additional forbearance fee relating to the HSBC
facilities that was incurred on the change-in-control in May 2007.

    Interest expense increased by 14% to $8.0 million in the three months ended
June 30, 2007 from $7.1 million in the same period in 2006. The increase is
primarily due to $4.7 million of expenses incurred relating to an interim term
loan facility put in place by MassMutual Capital and an affiliate of Cerberus
between shareholder approval of the Transaction and the closing of the
Transaction. Of the incremental expenses, $2.6 million of these expenses
incurred were paid to an affiliate of Cerberus in connection with the interim
term loan facility. Such loan facility was terminated in connection with closing
the Transaction. This is offset by a reduction in costs related to facilities no
longer in use in the current quarter, including the unsecured credit facility,
interest on the 4.5% Convertible Note, the reverse repurchase security
agreement, and the dividend payable on the Convertible Preferred Shares.


                                       25
<PAGE>


    Claims and other policy benefits increased by 3% to $771.8 million in the
six months ended June 30, 2007 from $746.6 million in the same period in 2006.
The increase is primarily attributable to a $47.7 million increase in the Life
Reinsurance North America Segment which is consistent with expectations for a
growing block of early duration mortality risk business for which the increase
in year over year mortality rates exceeds the underlying rate of lapsation. This
was partially offset by a $22.4 million decrease in the Life Reinsurance
International Segment due primarily to our Middle Eastern business retrocession
transaction along with the absence of the annuity claims due to recapture of an
annuity contract, which occurred in the third quarter of 2006.

    Interest credited to interest sensitive contract liabilities decreased by
27% to $71.7 million in the six months ended June 30, 2007 from $98.1 million in
the same period in 2006. This decrease is due to the termination of four funding
agreements in the third quarter of 2006 along with a continued decline in
account values on some Life Reinsurance North America Segment annuity treaties
due to higher surrender levels that began in mid-2006.

    Acquisition costs and other insurance expenses decreased by less than 1% to
$191.6 million in the six months ended June 30, 2007 from $192.4 million in the
same period in 2006. In the Life Reinsurance International Segment acquisition
costs and other insurance expenses have increased by $2.2 million due to a shift
in business mix towards long term protection business which carries a higher
average commission rate than the remainder of the business. In the Life
Reinsurance North America Segment, we recognized a $12.8 million unfavorable
fluctuation from a DAC unlocking offset by a $6.2 million refund of letter of
credit fees in the prior year.

    Operating expenses increased by 34% to $94.4 million in the six months ended
June 30, 2007 from $70.5 million in the same period in 2006. This increase is
due to payments triggered by the change-in-control in May 2007, including
employee bonuses relating to the completion of the Transaction,
change-in-control costs related to employees, severance payments and the
recognition of all previously unrecognized compensation expense for the stock
options and restricted share awards.

    Collateral finance facilities expense increased by 90% to $149.0 million for
the six months ended June 30, 2007 from $78.3 million in the same period in
2006. This increase is due to the Ballantyne Re securitization that was closed
late in the prior year, higher guarantor fees related to our ratings downgrades,
full utilization of the Stingray financing facility during most of the current
year period and an additional forbearance fee relating to the HSBC facilities
incurred on the change-in-control in May 2007.

    Interest expense decreased by 3% to $11.6 million for the six months ended
June 30, 2007 from $12.0 million in the same period in 2006. The decrease is
effectively the difference between the current year expense relating to an
interim term loan facility compared to the costs associated with prior year
facilities no longer available or in use in the current year period.


                                       26
<PAGE>

Segment Operating Results

Life Reinsurance North America

<TABLE>
<CAPTION>
                                                                  Three months ended                 Six months ended
                                                               -------------------------        ---------------------------
                                                                 June 30,       June 30,          June 30,        June 30,
                                                                   2007           2006              2007            2006
                                                               ------------   -----------       ------------    -----------
<S>                                                        <C>              <C>              <C>               <C>
Premiums earned, net.................................      $    430,282     $    407,549     $    853,653      $    836,467
Investment income, net...............................           153,449          136,763          291,368           260,704
Fee and other income.................................             2,711            3,879            6,627             6,896
Net realized losses..................................            (2,593)          (5,479)          (4,998)          (19,398)
Change in value of embedded derivatives, net.........             3,299            7,366            8,891            17,512
                                                           -------------    -------------    -------------     -------------
  Total revenues.....................................           587,148          550,078        1,155,541         1,102,181
                                                           -------------    -------------    -------------     -------------

Claims and other policy benefits.....................           375,634          338,626          733,568           685,906
Interest credited to interest sensitive contract
  liabilities........................................            36,420           55,399           71,722            98,100
Acquisition costs and other insurance expenses, net..            89,657           97,280          176,880           181,688
Operating expenses...................................            13,161           14,538           25,419            29,130
Collateral finance facilities expense................            69,085           45,891          137,941            76,434
Interest expense.....................................             3,233            3,038            6,288             5,600
                                                           -------------    -------------    -------------     -------------
  Total benefits and expenses........................           587,190          554,772        1,151,818         1,076,858
                                                           -------------    -------------    -------------     -------------
Income (loss) before income taxes and
  minority interest..................................      $        (42)    $     (4,694)    $      3,723      $     25,323
                                                           =============    =============    =============     =============
</TABLE>


Revenues

    Total revenues increased by 7% to $587.1 million in the three months ended
June 30, 2007 from $550.1 million in the same period in 2006. Net premiums
earned increased by 6% in the three months ended June 30, 2007 to $430.3 million
from $407.5 million in the same period in 2006. Contributing to the increased
premium level were revised estimates of $8.0 million in the second quarter of
2006 related to prior period premium accruals that resulted in lower premiums
for that period. Additionally, new business volume on existing treaties amounted
to $5.1 million in first year premiums in the current quarter. These factors
combined with strong business persistency were the primary contributors to the
increase in premiums compared to the prior year's quarter. Higher excess
retrocession premiums in the current year offset the impact of a $13.0 million
unfavorable retrocession adjustment in the second quarter of 2006.

    Net investment income increased by 12% to $153.4 million in the three months
ended June 30, 2007 from $136.8 million in the same period in 2006. The increase
is principally due to the growth in average invested assets, but also results
from higher interest rates. Our total invested assets have increased
significantly due to the proceeds of our Regulation XXX transaction that closed
in May 2006. The Ballantyne Re securitization, contributed approximately $1.7
billion of additional invested assets. As a result, investment income from the
non-annuity-related portfolios was $22.8 million higher than the prior year
quarter. Also contributing to the favorable variance is $9.5 million higher
investment income on a significant equity-indexed annuity treaty. This treaty's
large variance in investment income is substantially offset by fluctuations in
reserves, interest credited and net acquisition costs. Partially offsetting
these favorable variances are a $9.6 million reduction due to the third quarter
2006 termination of four funding agreements, and a $5.5 million reduction driven
primarily by declining account values for certain significant annuity treaties
due to higher surrender levels beginning in mid-2006. Yields on the portfolio
managed by our external investment managers relating to fixed rate assets were
5.37% and 5.33% at June 30, 2007 and 2006, respectively. Yields on floating rate
assets are indexed to LIBOR and increased to 5.80% at June 30, 2007 from 5.78%
at June 30, 2006.

    Fee and other income decreased by 30% to $2.7 million in the three months
ended June 30, 2007 from $3.9 million in the same period in 2006. The primary
driver of this decrease was the reversal of $0.8 million of income from a new
reinsurance treaty recognized in the second quarter of 2006 which was recaptured
in the third quarter of 2006 because of the Company's ratings downgrades.

    The net realized loss decreased by 53% to $2.6 million in the three months
ended June 30, 2007 from a $5.5 million loss in the same period in 2006.


                                       27
<PAGE>

    The change in value of the embedded derivatives arises from the application
of Derivatives Implementation Group Issue No. B36 "Embedded Derivatives:
Bifurcation of a Debt Instrument that Incorporates Both Interest Rate and Credit
Rate Risk Exposures that are Unrelated or Only Partially Related to the
Creditworthiness of the Issuer of that Instrument" ("DIG B36") which addresses
whether SFAS No. 133 "Accounting for Derivative Instruments and Hedging
Activities" requires bifurcation of a debt instrument into a debt host contract
and an embedded derivative if the debt instrument incorporates both interest
rate risk and credit risk exposures that are unrelated or only partially related
to the creditworthiness of the issuer of that instrument. Under DIG B36,
modified coinsurance and coinsurance funds withheld reinsurance agreements where
interest is determined by reference to a pool of fixed maturity assets are
arrangements containing embedded derivatives requiring bifurcation. In addition,
reinsurance contracts with experience refunds are also considered to be
arrangements containing embedded derivatives requiring bifurcation. The change
in the value of embedded derivatives increased revenues by $3.3 million in the
three months ended June 30, 2007 compared to a $7.4 million increase in the same
period in 2006. The primary reason for the larger increase in the prior year is
the increase in the swap curve used to value the change in the derivative.

    Total revenues increased by 5% to $1,155.5 million in the six months ended
June 30, 2007 from $1,102.2 million in the same period in 2006. Net premiums
earned increased by 2% to $853.7 million in the six months ended June 30, 2007
from $836.5 million in the same period in 2006. Contributing to the increased
premium level were revised estimates of $8.0 million in the second quarter of
2006 related to prior period premium accruals that resulted in lower premiums
for the second quarter of 2006. Additionally, new business volume on previously
existing treaties amounted to $14.3 million in first year premiums in the
current year. Also contributing to the favorable variance were revisions
reported to us by our clients during the first quarter of 2007, combined with
normal premium accrual fluctuations resulting in a favorable impact of $8.8
million during that period. $5.2 million favorable experience refunds compared
to the prior year were more than offset by growth in excess retrocession
premiums of approximately $17.5 million. This growth in excess premiums compared
to the prior year resulted from both the 2006 implementation of our retrocession
administration system that drove higher subsequent excess retro premiums, and a
shift in underlying business mix that also resulted in a higher premium trend.

    Net investment income increased by 12% to $291.4 million in the six months
ended June 30, 2007 from $260.7 million in the same period in 2006. The increase
is principally due to the growth in our average invested assets. Our total
invested assets have increased significantly due to the proceeds of the
Ballantyne Re securitization that closed in May 2006, which contributed
approximately $1.7 billion of additional invested assets. This securitization
was the primary driver of $60.8 million higher investment income in the six
months ended June 30, 2007 as compared to the same period in 2006. Partially
offsetting the favorable variance was a $17.1 million reduction due to the
termination of four funding agreements in the third quarter of 2006 as a result
of ratings downgrades and $10.6 million of reduced investment income on annuity
business due to declining account values resulting from higher lapses.

    Fee and other income 2007 decreased by 4% to $6.6 million for the six months
ended June 30, from $6.9 million in the same period in 2006. A significant
driver of the decrease was the reversal of $0.8 million of income from a new
reinsurance treaty recognized in the second quarter of 2006 which was recaptured
in the third quarter of 2006 because of the Company's ratings downgrades. Higher
fee and other income from surplus relief treaties partially offset this
variance. The net realized loss decreased by 74% to $5.0 million in the six
months ended June 30, 2007 from a $19.4 million loss in the same period in 2006.
The net realized loss for the prior year includes losses related to selling
investments in the first quarter of 2006 in preparation of funding the
Ballantyne Re securitization.

    The change in the value of embedded derivatives increased revenues by $8.9
million in the six months ended June 30, 2007 from a $17.5 million increase in
the same period in 2006. The primary reason for the larger increase in the prior
year was the realization of losses on certain securities held under a modified
coinsurance arrangement that were sold in the first quarter of 2006 in order to
provide funding for the Ballantyne Re securitization. These prior year gains
largely offset the aforementioned prior year realized securities losses.

Expenses

    Claims and other policy benefits increased by 11% to $375.6 million for the
three months ended June 30, 2007 from $338.6 million in the same period in 2006.
This increase is consistent with expectations for a growing block of early
duration mortality risk business for which the increase in year over year
mortality rates exceeds the underlying rate of lapsation. For the quarter, total
net mortality was $4.5 million favorable to expectations (99%) which was offset
by reserve fluctuations attributable to the aforementioned equity-indexed
annuity treaty and to a change in emerging lapse patterns for the ING business.


                                       28
<PAGE>

    Interest credited to interest sensitive contract liabilities decreased by
34% to $36.4 million in the three months ended June 30, 2007 from $55.4 million
in the same period in 2006. The decrease is principally due to the impact of the
aforementioned termination of four funding agreements in the third quarter of
2006 that results in a $8.8 million favorable variance. Also contributing to the
favorable variance is $7.7 million lower interest credited due to the
significant annuity treaties' decline in account values beginning in mid-2006.
Interest sensitive contract liabilities amounted to $2.9 billion at June 30,
2007 and $4.1 billion at June 30, 2006.

    Acquisition costs and other insurance expenses decreased by 8% to $89.7
million in the three months ended June 30, 2007 from $97.3 million in the same
quarter in 2006. The primary contributor to this decrease is the second quarter
2006 recognition of $12.8 million unfavorable fluctuation in DAC unlocking that
resulted primarily from actual and projected increased surrenders for the
annuity treaties. Partially offsetting this favorable variance was the $6.2
million second quarter 2006 refund of LOC fees received from ING as a result of
the Ballantyne Re securitization. As a percentage of net premiums earned,
acquisition and other insurance expenses were 20.8% and 23.9% for the three
months ended June 30, 2007 and 2006, respectively.

    Operating expenses decreased by 9% to $13.2 million for the three months
ended June 30, 2007 from $14.5 million in the same period in 2006. Operating
expenses as a percentage of operating revenues (total revenues excluding
realized gains and losses and changes in the value of embedded derivatives) were
2.2% and 2.7% for the 2007 and 2006 periods, respectively. The overall decrease
in operating expenses relates primarily to $1.1 million in executive severance
paid out in the second quarter of 2006.

    Collateral finance facilities expense increased by 51% to $69.1 million in
the three months ended June 30, 2007 from $45.9 million in the same period of
2006. The increase is due to the impacts of both a full quarter of fees in 2007
for the May 2006 Ballantyne Re securitization combined with 2006 ratings
downgrades that resulted in higher guarantor fees.

    Claims and other policy benefits increased by 7% to $733.6 million in the
six months ended June 30, 2007 from $685.9 million in the same period in 2006.
The increase is primarily driven by an increase in claims consistent with
expectations for a growing block of early duration mortality risk business for
which the increase in year over year mortality rates exceeds the underlying rate
of lapsation. Total net mortality for the six months ended June 30, 2007 is 97%
of expectations representing a favorable variance of $18.0 million.

    Interest credited to interest sensitive contract liabilities decreased by
27% to $71.7 million in the six months ended June 30, 2007 from $98.1 million in
the same period in 2006. A principal driver of this variance is the impact of
the termination of four funding agreements in the third quarter of 2006 for
which the first quarter of 2006 contained $14.9 million of interest credited.
Also impacting the decline was lower annuity business due to higher lapses in
the second half of 2006 which drove a reduction of $11.7 million for the six
months ended June 30, 2007.

    Acquisition costs and other insurance expenses decreased by 3% to $176.9
million in the six months ended June 30, 2007 from $181.7 million in the same
period in 2006. As a percentage of net premiums earned, acquisition and other
insurance expenses were 20.7% and 21.7% for the six months ended June 30, 2007
and 2006, respectively. The primary contributor to this decrease is the second
quarter 2006 recognition of $12.8 million unfavorable fluctuation in DAC
unlocking that resulted primarily from actual and projected increased surrenders
for the annuity treaties. Partially offsetting this favorable variance was the
$6.2 million second quarter 2006 refund of LOC fees received from ING as a
result of the Ballantyne Re securitization.

    Operating expenses decreased by 13% to $25.4 million in the six months ended
June 30, 2007 from $29.1 million in the same period in 2006. Operating expenses
as a percentage of operating revenues (total revenues excluding realized gains
and losses and changes in the value of embedded derivatives) were 2.2% and 2.6%
for the 2007 and 2006 periods, respectively. The overall decrease in operating
expenses relates primarily to the first quarter 2007 receipt of a $2.6 million
indemnification settlement related to the acquisition of the ERC business. This
settlement was based on a provision in the purchase agreement regarding the
level of statutory unauthorized reinsurance liabilities required for certain
reinsurers. This indemnification settlement is not related to the ERC mediation
described in Note 8 to the Consolidated Financial Statements. Also contributing
to the expense reduction is $1.1 million executive severance paid out in the
second quarter of 2006.

    Collateral finance facilities expense increased by 80% to $137.9 million in
the six months ended June 30, 2007 from $76.4 million in the same period of
2006. The increase is due to the impact of the Ballantyne Re securitization
which closed in May 2006 along with higher financial guarantor costs resulting
from our credit rating downgrades.


                                       29
<PAGE>

Life Reinsurance International

<TABLE>
<CAPTION>
                                                                  Three months ended               Six months ended
                                                              -------------------------      ---------------------------
                                                                June 30,       June 30,        June 30,        June 30,
                                                                  2007           2006            2007            2006
                                                              ------------   -----------     ------------    -----------
<S>                                                        <C>             <C>             <C>              <C>
Premiums earned, net.................................      $    16,014     $    37,393     $    50,857      $    57,496
Investment income, net...............................            3,037           8,971           6,080           11,960
Fee and other income.................................              753               -             753                -
Net realized losses..................................              (10)         (6,908)           (635)          (8,046)
                                                           ------------    ------------    ------------     ------------
  Total revenues.....................................           19,794          39,456          57,055           61,410
                                                           ------------    ------------    ------------     ------------
Claims and other policy benefits.....................           12,614          33,475          38,263           60,658
Acquisition costs and other insurance  expenses, net.            5,237           6,185          11,158            9,002
Operating expenses...................................           11,455           7,874          21,267           13,651
                                                           ------------    ------------    ------------     ------------
  Total benefits and expenses........................           29,306          47,534          70,688           83,311
                                                           ------------    ------------    ------------     ------------
Loss before income taxes and minority interest.......      $    (9,512)    $    (8,078)    $   (13,633)     $   (21,901)
                                                           ============    ============    ============     ============
</TABLE>

Revenues

    Total revenues decreased by 50% to $19.8 million in the three months ended
June 30, 2007 from $39.5 million in the same period in 2006. Net premiums earned
decreased 57% to $16.0 million in the three months ended June 30, 2007 from
$37.4 million in the same period in 2006. Excluding the impact of one time items
described below in both 2007 and 2006, underlying premiums remained stable.
However, there was also a change in the mix of business: U.K. protection
treaties won in 2005 and 2006 contributed $9.5 million of growth, which was
offset by reduced premium of $10.0 million on other cancelled business mainly
related to Latin America, U.S. lives business and other run-off treaties.

    One time impacts in the second quarter of 2007 contributed to a reduction of
$15.8 million in net premium earned. A significant one-off item was the impact
of retroceded premiums of $11.9 million of our Middle Eastern business to Arab
Insurance Group ("ARIG") offset by the compensation received of $1.6 million for
the half year's underwriting profit. Further review of premium accruals as part
of the Company's runoff management initiative resulted in a premium reduction of
$6.3 million.

    In addition, net earned premium for the three months ended June 30, 2006 was
increased by $5.1 million as a result of the catch up of claim entries due to
late client reporting and the impact of a recapture of business transaction.

    During the quarter, the Life Reinsurance International Segment retroceded a
block of treaties within our Middle Eastern business to ARIG. The retrocession
became effective January 1, 2007 and a transfer of reserves as of that date took
place. The Life Reinsurance International Segment now only has residual
exposures to Middle Eastern risks and the remaining treaties are in runoff. In
addition, ARIG has the right to approach our clients with a view to assigning/
novating the treaties subject to the retrocession. As part of the transaction,
ARIG paid a consideration of $4.9 million for the future profits on this
business. After closing costs of $1.9 million, the net gain resulting is $3.0
million which has been deferred and will be amortized over the remaining
settlement periods. Finally, certain employees were also transferred as part of
the transaction.

    Investment income decreased by 66% to $3.0 million in the three months ended
June 30, 2007 from $9.0 million in the same period in 2006. The reduction was
due to the loss of income of $6.2 million from an annuity contract in place in
the quarter ended June 30, 2006, which was subsequently recaptured in the third
quarter of 2006.

    Fee and other income during the quarter ended June 30, 2007 was $0.8 million
due to settled litigation.

    Net realized losses decreased by 100% to $0.01 million in the three months
ended June 30, 2007 from $6.9 million in the same period of 2006. Losses in 2006
were $7.2 million in relation to an annuity contract, which was subsequently
recaptured in the third quarter of 2006.

    Total revenues decreased by 7% to $57.1 million in the six months ended June
30, 2007 from $61.4 million in the same period in 2006. Net premiums earned
decreased by 12% to $50.9 million in the six months ended June 30, 2007 from
$57.5 million in the same period in 2006. Underlying premiums earned for the six
months ended June 30, 2007 increased by $3.1 million. The increase was due
primarily to the impact of new business on U.K. protection treaties won in 2005
and 2006 of


                                       30
<PAGE>

$19.6 million. However, this was offset by reduced premium on cancelled business
of $16.5 million related to Latin America, U.S. lives business and other run off
business.

    The one time impacts in 2007 resulted in a reduction of $14.2 million in net
earned premium during the six months ended June 30, 2007. A significant one time
item in the second quarter of 2007 was the impact of retroceded premiums of
$11.9 million of Middle Eastern business to ARIG, offset by the compensation
received of $1.6 million for the half years' underwriting profit. Further review
of premium accruals as part of the Company's run off management initiative
resulted in a premium reduction of $6.3 million. This offset the impact of
increased premium of $2.4 million, principally from late reported client
information in the first quarter of 2007. In addition, the following items
totaling $4.5 million in the prior year period in 2006 caused a reduction in
earned premiums: the clean up activities in the loss of license/Personal
Accident Block and data true-ups, offset by premium backlog reporting by a
number of cedants, and a recapture of business transaction.

    Investment income decreased by 49% to $6.1 million in the six months ended
June 30, 2007 from $12.0 million in the same period in 2006. The decrease is
mainly due to an annuity contract which provided $6.2 million of investment in
2006, which was subsequently recaptured in the third quarter of 2006.

    Net realized losses decreased by 92% to $0.6 million in the six months ended
June 30, 2007 from $8.0 million in the same period of 2006. The net realized
loss in the prior year period included a $7.2 million loss related to the
rebalancing of the annuity contract assets into higher yielding investments.

Expenses

    Claims and other policy benefits decreased by 62% to $12.6 million in the
three months ended June 30, 2007 from $33.5 million in the same period in 2006.
Claims cost for the second quarter of 2007 was significantly impacted due to the
transaction with ARIG. The underlying claims cost for the quarter ended June 30,
2006 was $22.9 million after removal of annuity contract claims of $5.5 million
and $5.1 million of further one time items, including catch up of claims entries
due to late client reporting and the recapture of certain business. As described
above, the retrospective retrocession of ARIG business further reduced claims by
$10.7 million against the prior period, inclusive of the reversal of first
quarter 2007 claims previously reported.

    In addition, there were additional one time impacts in 2007 on other parts
of the business. These principally related to poor claims experience on the
segment's loss of license business of $2.5 million, inclusive of $1.0 million on
a non-proportioned contract which will not be renewed and a $6.6 million impact
arising from a review which has been completed of redundancy assumptions within
the segment's loss of license reserves. This business is reserved in full for
claims reported and then an allowance is made of claims not likely to be paid
due to claimants returning to work. The remainder of the movement related to
reduced claims of $2.8 million due to claims reserve releases on our U.S. lives
business, and claims reversals on the premium accruals adjustment of $5.6
million.

    Acquisition costs and other insurance expenses decreased by 15% to $5.2
million in the three months ended June 30, 2007 from $6.2 million in the same
period in 2006. The business as a whole has moved more towards direct rather
than intermediary relationships with cedants since 2006. In addition, the impact
of lower premiums, particularly in loss of license business, has also served to
reduce commissions further, totaling $3.3 million. This has, however, been
offset in 2007 by increased commission expense on new business through new
protection treaties entered into in 2005 and 2006, which increased $2.3 million
for the period. Such treaties carry higher commission levels than those
experienced in the existing book.

    Operating expenses increased by 45% to $11.5 million in the three months
ended June 30, 2007 from $7.9 million in the same period in 2006. The main
driver of the expense increase was $2.0 million of additional provision for
future rental shortfall on the Life Reinsurance International Segment's Windsor
property, with no sub tenant having been found. In addition, there have been
additional expenditures in respect of Transaction costs of $0.4 million, stock
option costs of $1.2 million and other costs of $0.4 million.

    Claims and other policy benefits decreased by 37% to $38.3 million in the
six months ended June 30, 2007 from $60.7 million in the same period in 2006.
The underlying claims cost for the six months ended June 30, 2006 were $45.0
million, after removal of annuity contract claims of $5.5 million and other
adjustments, namely adverse mortality and updated cedant reporting of $6.4
million and reduction of estimated retrocession recoveries of $3.8 million.


                                       31
<PAGE>

    There was a significant number of one time impacts in the claims cost for
the six months ended June 30, 2007. The retrospective retrocession of ARIG
business reduced 2007 claims by $10.4 million from 2006 levels. In addition
there was poor claims experience on our loss of license business of $2.5 million
and a $6.6 million impact arising from a review which was completed of
redundancy assumptions on the loss of license business, which was partly offset
by claims reserve releases of $2.8 million on the U.S. lives business and claims
reversals on the premium accruals adjustment of $5.6 million. The residual
growth in claims cost of $3.0 million relates principally to the underlying
premium growth described above.

    Acquisition costs and other insurance expenses increased by 24% to $11.2
million in the six months ended June 30, 2007 from $9.0 million in the same
period in 2006. Acquisition costs and other insurance expenses have increased
due to a shift in business mix towards long term protection business which
carries a higher average commission rate than the remainder of the business.

    Operating expenses increased by 56% to $21.3 million in the six months ended
June 30, 2007 from $13.7 million in the same period in 2006. An increase in
personnel costs in response to the anticipated growth in the Life Reinsurance
International Segment, in addition to severance costs, were offset by reductions
primarily in various professional services costs and adjustments related to
non-commission deferred acquisition costs. The main drivers of the increase are
the provision for the Windsor leasehold property of $2.0 million, an increased
irrecoverable VAT charge of $1.2 million, $1.5 million in employee bonuses
relating to the completion of the Transaction and stock option costs through
June 30, 2007 of $1.3 million. The remainder of the increase was made up of
additional costs of London rent of $0.4 million, additional depreciation on
fixed assets of $0.6 million and other costs of $0.3 million.


Corporate & Other

<TABLE>
<CAPTION>
                                                                  Three months ended               Six months ended
                                                              -------------------------      ---------------------------
                                                                June 30,       June 30,        June 30,        June 30,
                                                                  2007           2006            2007            2006
                                                              ------------   -----------     ------------    -----------
<S>                                                        <C>             <C>             <C>              <C>
Investment income, net...............................      $     4,393     $     2,243     $     5,028      $     4,335
Fee and other income.................................              770             760           1,484            1,476
Net realized gains (losses) .........................              548           1,089            (711)           2,545
                                                           ------------    ------------    ------------     ------------
  Total revenues.....................................            5,711           4,092           5,801            8,356
                                                           ------------    ------------    ------------     ------------

Acquisition costs and other insurance  expenses, net.            1,607           1,407           3,570            1,713
Operating expenses...................................           35,186          16,953          47,696           27,676
Collateral finance facilities expense................            6,200           1,345          11,039            1,889
Interest expense.....................................            4,801           4,028           5,322            6,359
                                                           ------------    ------------    ------------     ------------
  Total benefits and expenses........................           47,794          23,733          67,627           37,637
                                                           ------------    ------------    ------------     ------------
Loss before income taxes.............................      $   (42,083)    $   (19,641)    $   (61,826)     $   (29,281)
                                                           ============    ============    ============     ============
</TABLE>

Revenues

    Investment income increased by 96% to $4.4 million in the three months ended
June 30, 2007 from $2.2 million in the same period in 2006. Investment income
arises in the Corporate & Other Segment due to capital not specifically
allocated to the Life Reinsurance North America or Life Reinsurance
International Segments. Investment income will increase or decrease as capital
is raised and deployed to the operating segments. This increase in investment
income is specifically due to the net proceeds of $556.0 million received in
connection with the closing of the Transaction on May 7, 2007.

    Net realized gains decreased by 50% to $0.5 million in the three months
ended June 30, 2007 from $1.1 million in the same period in 2006. The current
quarter gain is primarily a result of a $1.0 million foreign exchange gain
offset by a $0.5 million realized loss relating to other than temporary
impairments on the Company's investment portfolio. The prior year quarter gain
is primarily comprised of a $1.0 million gain on a duration hedge.

    Investment income increased by 16% to $5.0 million in the six months ended
June 30, 2007 from $4.3 million in the same period in 2006. This increase is
primarily due to the net proceeds of $556.0 million received in connection with
the closing of the Transaction on May 7, 2007. The prior year period investment
income was primarily driven by a draw down on a line of credit facility, the
Non-Cumulative Perpetual Preferred Share offering and an increased level of cash
received from the repayment of intercompany advances.


                                       32
<PAGE>

    Net realized losses decreased by 128% to $0.7 million in the six months
ended June 30, 2007 from a net realized gain of $2.5 million in the same period
in 2006. The 2007 balance is primarily comprised of foreign exchange and
investment gains of $0.3 million offset by other than temporary investment
losses of $0.7 million and losses relating to the sale of company jet leases of
$0.3 million. The 2006 balance was primarily comprised of a $2.4 million
realized gain on an interest rate swap.

Expenses

    Acquisition costs and other insurance expenses increased by 14% to $1.6
million in the three months ended June 30, 2007 from $1.4 million in the same
period in 2006. The increase during the quarter is primarily due to the costs
incurred on the Tartan Capital Limited ("Tartan") catastrophe bond which was
issued in May 2006. This increase is partially offset by lower letter of credit
fees resulting from their cancellation and lower non-commission DAC expense due
to write-offs taken in the fourth quarter of 2006 related to our Wealth
Management business.

    Operating expenses increased by 108% to $35.2 million in the three months
ended June 30, 2007 compared to $17.0 million in the same period in 2006. The
majority of this increase relates to expenses triggered by the change-in-control
in May 2007 including a $3.7 million increase to restricted stock and stock
option expense, $8.5 million increase in severance, $7.5 million in
change-in-control costs related to employees and $0.9 million in employee
bonuses relating to the completion of the Transaction. $1.6 million of the
severance and change-in-control costs related to employees were paid as of June
30, 2007. The remainder is expected to be paid during the third and fourth
quarters of 2007. These increases are partially offset by lower general and
administrative expenses for the quarter.

    Collateral finance facilities expense increased by 361% to $6.2 million in
the three months ended June 30, 2007 from $1.3 million in the same period in
2006. The increase is primarily due to the borrowing cost on the Stingray
financing facility, which was fully drawn down during the third quarter of 2006
and was not repaid until June 2007. In addition, a one-time $2.0 million HSBC
forbearance fee was incurred as part of the change-in-control in May 2007.

    Interest expense increased by 19% to $4.8 million in the three months ended
June 30, 2007 from $4.0 million in the same period in 2007. The increase is
primarily due to a $4.7 million of expenses incurred relating to an interim term
loan facility put in place by MassMutual Capital and an affiliate of Cerberus
between shareholder approval of the Transaction and closing of the Transaction.
Of the incremental expenses, $2.6 million of these expenses incurred were paid
to an affiliate of Cerberus in connection with the interim term loan facility.
Such loan facility was terminated in connection with closing the Transaction.
The prior year quarter interest relates to facilities no longer in use in the
current year, including the unsecured credit facility, the 4.5% Senior
Convertible Note, a reverse repurchase security agreement, and the 1% dividend
payable on the Convertible Preferred Shares.

    Acquisition costs and other insurance expenses increased by 108% to $3.6
million in the six months ended June 30, 2007 from $1.7 million in the same
period in 2006. The increase is primarily due to the Tartan catastrophe bond,
which was issued in May 2006.

    Operating expenses increased by 72% to $47.7 million in the six months ended
June 30, 2007 from $27.7 million in the same period in 2006. The majority of
this increase relates to expenses that were triggered by the change-in-control
which include a $2.9 million increase to restricted stock and stock option
expense, $8.6 million in severance payments, $8.1 million in change-in-control
costs related to employees and $0.9 million in employee bonuses relating to the
completion of the Transaction. $1.6 million of the severance and
change-in-control costs related to employees were paid as of June 30, 2007. The
remainder is expected to be paid during the third and fourth quarters of 2007.
In addition, there was an increase in professional fees, non-recoverable input
VAT related to the treatment of inter-group cost charges, offset by lower
general and administrative expenses.

    Collateral finance facilities expense increased by 484% to $11.0 million in
the six months ended June 30, 2007 from $1.9 million in the same period in 2006.
The collateral finance facilities expense consists of the interest charges and
put premium on the Stingray financing facility along with other collateral
facility costs not associated with the operating segments. Costs increased $7.1
million during the current period due to the draw down of the full Stingray
financing facility in the third quarter of 2006, which remained outstanding
until June 2007, along with a one-time $2.0 million HSBC forbearance fee
incurred as part of the change-in-control.

    Interest expense decreased by 16% to $5.3 million in the six months ended
June 30, 2007 from $6.4 million in the same period in 2007. This decrease is
primarily due to $4.7 million of expenses incurred relating to an interim term
loan facility put in place MassMutual Capital and an affiliate of Cerberus
between shareholder approval of the Transaction and closing of the


                                       33
<PAGE>

Transaction. Of the incremental expenses, $2.6 million of these expenses
incurred were paid to an affiliate of Cerberus in connection with the interim
term loan facility. Such loan facility was terminated in connection with closing
the Transaction. The remaining balance of the 2007 expense is due to final
settlement amounts incurred on the HyCUs, which total $0.6 million. The prior
year balance is comprised of expenses related to facilities no longer in use in
the current year, including the unsecured credit facility, a reverse repurchase
security agreement, the 4.5% Senior Convertible Notes and the 1.0% dividend
payable on the Convertible Preferred Shares.

Realized gains (losses)

    During the three months ended June 30, 2007, consolidated net realized
losses amounted to $2.1 million in comparison with $11.3 million in the same
period in 2006. During the three months ended June 30, 2007 and 2006, there were
losses of $3.6 million and $0.7 million, respectively, in respect of other than
temporary impairments and adjustments required under Statement No. 115 ("SFAS
No. 115"), "Accounting for Certain Investments in Debt and Equity Securities".

    During the six months ended June 30, 2007, consolidated net realized losses
amounted to $6.3 million in comparison with $24.9 million in the same period in
2006. During the six months ended June 30, 2007 and 2006, there were losses of
$7.9 million and $0.7 million, respectively, in respect of other than temporary
impairments and SFAS No. 115 adjustments.

Income Taxes

    Income taxes are recorded in accordance with SFAS No. 109, "Accounting for
Income Taxes" ("SFAS No. 109"). In accordance with SFAS No. 109, for all years
presented we use the asset and liability method to record deferred income taxes.
Accordingly, deferred income tax assets and liabilities recognized reflect the
net tax effect of the temporary differences between the carrying amounts of
assets and liabilities for financial reporting purposes and the amounts used for
income tax purposes, using enacted tax rates. Such temporary differences are
primarily due to tax basis of reserves for future policy benefits, deferred
acquisition costs, and net operating loss carry forwards. A valuation allowance
is applied to deferred tax assets if it is more likely than not that all, or
some portion, of the benefits related to the deferred tax assets will not be
realized.

    Our effective tax rate in each reporting period is determined by dividing
the net tax benefit (expense) by our pre-tax income or loss. The change in our
effective tax rate is due primarily to the amount in any reporting period of
pre-tax earnings attributable to different subsidiaries (which changes from time
to time), each of which is subject to different statutory tax rates, as well as
any adjustment to the deferred tax asset valuation allowance. Pre-tax earnings
of certain subsidiaries in any period may be impacted by the amount of various
inter-company charges, including but not limited to net worth maintenance fees
and other management fees paid to Scottish Annuity & Life Insurance Company
(Cayman) Ltd. and to the parent holding company. These fees are charged in
accordance with our inter-company charging policy and may be adjusted
periodically within limits prescribed by applicable transfer pricing
regulations.

    We generate deferred tax assets principally due to net operating losses,
reserves and unrealized losses on investment securities. In accordance with
GAAP, we must conclude whether the future realization of our deferred tax asset
is "more likely than not" to occur. The evaluation regarding realizability of
deferred tax assets is made on a gross as opposed to a net basis. Sources of
support for the gross deferred tax asset are the reversal of deferred tax
liabilities within the carry forward period (which in the United States is 15
years), projected future taxable income and tax planning strategies. Pursuant to
the guidance under SFAS No. 109, we are currently unable to rely on projections
of future taxable income.

    Future quarterly tax amounts will continue to be dependent upon the
relationship between pre-tax GAAP profits and statutory profits and will also be
impacted by the size and timing of certain statutory related deferred tax
liabilities. Moreover, management will continue to assess and determine the need
for the amount of the valuation allowance in subsequent periods in accordance
with the requirements of SFAS No. 109 or in accordance with FIN 48.

    Income tax benefit in the three months ended June 30, 2007 was $154.3
million compared to income tax expense of $89.0 million in the same period in
2006. The change in our effective tax rate in the three months ended June 30,
2007 compared to the same period in 2006 is primarily related to the release of
a $203.6 million net valuation allowance in the second quarter of 2007 on
deferred tax assets. The release of valuation allowance principally relates to
significant current year taxable income generated from the redomestication of
Orkney Re, Inc. from South Carolina to Delaware, which occurred in May 2007.

    Income tax benefit in the six months ended June 30, 2007 was $140.9 million
compared to income tax expense of $81.6 million in the same period in 2006. The
change in our effective tax rate in the six months ended June 30, 2007 compared
to the same period in 2006 is primarily related to the release of a $230.8
million valuation allowance primarily related to the valuation allowance
movement during the second quarter of 2007 and the impact on the valuation
allowance during the first quarter related to the implementation of FIN 48.


                                       34
<PAGE>

Financial Condition

Investments

    At June 30, 2007, the portfolio controlled by us consisted of fixed income
securities, preferred stock and cash amounting to $9.0 billion. The portfolio
controlled by us excludes the assets held by ceding insurers under modified
coinsurance and funds withheld coinsurance arrangements. The majority of these
assets are publicly traded securities; however, at June 30, 2007, $492.9 million
of this amount represents investments in private securities. Of the total
portfolio controlled by us, $8.1 billion represented the fixed income and
preferred stock portfolios managed by external investment managers and $0.9
billion represented other cash balances. At December 31, 2006, the portfolio
controlled by us consisted of fixed income securities, preferred stock and cash
was $8.7 million. The majority of these assets were publicly traded; however, at
December 31, 2006, $532.9 million represented investments in private securities.
Of the total portfolio controlled by us, $8.2 billion represented the fixed
income and preferred stock portfolios managed by external investment managers
and $0.5 billion represented other cash balances.

    At June 30, 2007, the average Standard & Poor's rating of our portfolio was
"AA", the average effective duration was 2.8 years and the average book yield
was 5.5%, as compared with an average rating of "AA", an average effective
duration of 2.9 years and an average book yield of 5.5% at December 31, 2006. At
June 30, 2007, the unrealized depreciation on investments, net of tax and
deferred acquisition costs, was $142.8 million as compared with unrealized
depreciation on investments, net of tax and deferred acquisition costs, of $41.0
million at December 31, 2006. The unrealized depreciation on investments is
included in our consolidated balance sheet as part of shareholders' equity.

    The table below sets forth the total returns earned by our portfolio for the
quarter ended June 30, 2007, compared to the returns earned by three indices:
the Lehman Brothers Global Bond Index, the S&P 500, and a customized index that
we developed to take into account our investment guidelines and the risk
characteristics of the underlying liabilities. We believe that this customized
index is the most relevant benchmark for our portfolio's performance.

<TABLE>
<CAPTION>
                                                 Quarter ended
                                                 June 30, 2007
                                                 -------------
       <S>                                          <C>
       Portfolio performance..............          0.40%
       Customized index...................          0.27%
       Lehman Brothers Global Bond Index..         -0.89%
       S&P 500............................          6.28%

</TABLE>

    The following table presents the fixed income investment portfolio credit
exposure by Standard & Poor's ratings, where available, and otherwise by ratings
provided by other agencies.

<TABLE>
<CAPTION>
                                         June 30, 2007               December 31, 2006
                                         -------------             ---------------------
       Ratings                           $ in millions     %       $ in millions      %
       -------                           -------------   ------    -------------   ------
       <S>                               <C>             <C>       <C>             <C>
       AAA..........................     $  3,726.7       41.2%    $  3,350.5       38.5%
       AA...........................        2,441.4       27.0        2,353.1       27.0
       A                                    2,019.8       22.3        2,050.9       23.6
       BBB..........................          830.8        9.2          918.5       10.6
       BB or below..................           22.6        0.3           24.9        0.3
                                         ----------      ------    ----------      ------
       Total........................     $  9,041.3      100.0%    $  8,697.9      100.0%
                                         ==========      ======    ==========      ======

</TABLE>


                                       35
<PAGE>

    The following table illustrates the fixed income investment portfolio sector
exposure.

<TABLE>
<CAPTION>
                                         June 30, 2007               December 31, 2006
                                         -------------             ---------------------
       Sector                            $ in millions     %       $ in millions      %
       -------                           -------------   ------    -------------   ------
       <S>                               <C>             <C>       <C>             <C>
       U.S. Treasury securities and
         U.S. government agency
         obligations................     $     63.1        0.7%    $     68.0        0.8%
       Corporate securities.........        2,683.8       29.7        2,700.5       31.1
       Municipal bonds..............           51.1        0.6           52.2        0.6
       Mortgage and asset backed
         securities.................        5,179.6       57.3        5,244.8       60.3
       Preferred stock..............          104.8        1.1          116.9        1.3
                                         ----------      ------    ----------      ------
                                            8,082.4       89.4        8,182.4       94.1
       Cash.........................          958.9       10.6          515.5        5.9
                                         ----------      ------    ----------      ------
       Total........................     $  9,041.3      100.0%    $  8,697.9      100.0%
                                         ==========      ======    ==========      ======

</TABLE>

    Management reviews securities with material unrealized losses and tests for
other than temporary impairments on a quarterly basis. Factors involved in the
determination of potential impairment include fair value as compared to cost,
length of time the value has been below cost, credit worthiness of the issuer,
forecasted financial performance of the issuer, position of the security in the
issuer's capital structure, the presence and estimated value of collateral or
other credit enhancement, length of time to maturity, interest rates and our
intent and ability to hold the security until the market value recovers. When a
decline is considered to be other than temporary, the cost basis of the impaired
asset is adjusted to its fair value and a corresponding realized investment loss
is recognized in the consolidated statements of income (loss). The actual value
at which such financial instruments could actually be sold or settled with a
willing buyer may differ from such estimated fair values.

   The following tables present the estimated fair values and gross unrealized
losses for the fixed maturity investments and preferred stock that have
estimated fair values below amortized cost or cost as of June 30, 2007 and
December 31, 2006. These investments are presented by class and grade of
security, as well as the length of time the related market value has remained
below amortized cost or cost.

<TABLE>
<CAPTION>
                                                                          June 30, 2007
                                                                        ($ in thousands)
                                       --------------------------------------------------------------------------------------
                                                                       Equal to or greater
                                          Less than 12 months             than 12 months                     Total
                                       -------------------------     ------------------------   -----------------------------
                                       Estimated     Unrealized      Estimated     Unrealized    Estimated       Unrealized
                                       fair value       loss         fair value       loss       fair value         loss
                                       ----------   ------------     ----------    -----------   -----------     ----------
Investment grade securities:
---------------------------
<S>                                    <C>          <C>              <C>            <C>          <C>              <C>
CMO ............................       $  514,010   $    (5,924)     $  288,345     $ (10,207)   $   802,355       $ (16,131)
Corporates .....................        1,048,005       (38,146)        946,976       (47,116)     1,994,981         (85,262)
Governments ....................           32,959        (1,474)         27,640        (1,636)        60,599          (3,110)
MBS ............................           36,262          (993)        131,506        (6,143)       167,768          (7,136)
Municipals .....................           14,444          (345)         27,242        (1,083)        41,686          (1,428)
Other structured
 securities ....................        1,713,677       (19,759)        650,033       (16,898)     2,363,710         (36,657)
Preferred stocks ...............           20,343          (768)         86,927        (3,806)       107,270          (4,574)
                                       ----------   ------------     ----------    -----------   -----------       ----------
Total Investment grade
 securities ....................        3,379,700       (67,409)      2,158,669       (86,889)     5,538,369        (154,298)
                                       ----------   ------------     ----------    -----------   -----------       ----------
Below investment grade securities:
---------------------------------
Corporates .....................              515            (5)         13,565          (548)        14,080            (553)
Other structured
 securities ....................            1,059          (834)            166          (114)         1,225            (948)
Preferred stock ................              324            (1)            952           (69)         1,276             (70)
                                       ----------   ------------     ----------    -----------   -----------       ----------
Total below investment
 grade securities ..............            1,898          (840)         14,683          (731)        16,581          (1,571)
                                       ----------   ------------     ----------    -----------   -----------       ----------
Total ..........................       $3,381,598   $   (68,249)     $2,173,352    $  (87,620)   $ 5,554,950       $(155,869)
                                       ==========   ============     ==========    ===========   ===========       ==========
</TABLE>


                                       36
<PAGE>

<TABLE>
<CAPTION>
                                                                        December 31,2006
                                                                        ($ in thousands)
                                       --------------------------------------------------------------------------------------
                                                                       Equal to or greater
                                          Less than 12 months             than 12 months                     Total
                                       -------------------------     ------------------------   -----------------------------
                                       Estimated     Unrealized      Estimated     Unrealized    Estimated       Unrealized
                                       fair value       loss         fair value       loss       fair value         loss
                                       ----------   ------------     ----------    -----------   -----------     ----------
Investment grade securities:
---------------------------
<S>                                    <C>          <C>              <C>           <C>           <C>             <C>
CMO..............................      $  369,457   $     (2,365)    $  252,252    $   (6,327)   $   621,709     $    (8,692)
Corporates.......................         750,806        (15,690)       864,053       (29,078)     1,614,859         (44,768)
Governments......................          35,805           (615)        21,072          (752)        56,877          (1,367)
MBS..............................          12,116           (136)       138,992        (4,674)       151,108          (4,810)
Municipal........................          19,865           (187)        18,013          (640)        37,878            (827)
Other structured securities......         415,596         (2,511)       613,974       (11,735)     1,029,570         (14,246)
Preferred stock..................          12,246           (295)        95,646        (3,181)       107,892          (3,476)
                                       ----------   ------------     ----------    -----------   -----------       ----------
Total investment grade
  securities.....................      $1,615,891   $    (21,799)    $2,004,002    $  (56,387)   $ 3,619,893     $   (78,186)
                                       ----------   ------------     ----------    -----------   -----------       ----------
Below investment grade securities:
---------------------------------
Corporates.......................      $    3,416   $        (58)    $   14,975    $     (570)   $    18,391     $      (628)
Other structured securities......           1,405           (421)         1,256          (662)         2,661          (1,083)
Preferred stock..................               -              -            664           (33)           664             (33)
                                       ----------   ------------     ----------    -----------   -----------       ----------
Total below investment grade
  securities.....................           4,821           (479)        16,895        (1,265)        21,716          (1,744)
                                       ----------   ------------     ----------    -----------   -----------       ----------
Total............................      $1,620,712   $    (22,278)    $2,020,897    $  (57,652)   $ 3,641,609     $   (79,930)
                                       ==========   ============     ==========    ===========   ===========       ==========

</TABLE>

    At June 30, 2007, our fixed income portfolio had 2,985 securities and $155.9
million of gross unrealized losses. No single position had an unrealized loss
greater than $1.7 million. There were $13.1 million of unrealized gains on the
remainder of the portfolio. There were 139 private securities in an unrealized
loss position totaling $8.6 million. At December 31, 2006, our fixed income
portfolio had 2,967 securities and $79.9 million of gross unrealized losses. No
single position had an unrealized loss greater than $1.3 million. There were
$41.6 million of unrealized gains on the remainder of the portfolio. There were
128 private securities in an unrealized loss position totaling $5.1 million.

    Based on our analysis of each security whose price has been below market for
greater than twelve months, we believe that the financial strength, liquidity,
leverage, future outlook, and our ability and intent to hold the security until
recovery support the view that the security was not other than temporarily
impaired as of June 30, 2007. The unrealized losses on fixed maturity securities
are primarily a result of rising interest rates, changes in credit spreads and
the long-dated maturities of the securities. Additionally, as of June 30, 2007,
approximately 99% of the gross unrealized losses are associated with investment
grade securities.

    Unrealized losses on securities that have been in an unrealized loss
position for periods greater than two years amounted to $16.6 million at June
30, 2007 and $7.8 million at December 31, 2006. Unrealized losses on
non-investment grade securities amounted to $1.6 million and $1.7 million at
June 30, 2007 and December 31, 2006, respectively. Of these amounts,
non-investment grade securities with unrealized losses of $0.7 million at June
30, 2007 and $1.3 million at December 31, 2006 had been in an unrealized loss
position for a period greater than one year.


                                       37
<PAGE>

    The following tables illustrate analysis of the unrealized losses at June
30, 2007 and December 31, 2006 by industry:

<TABLE>
<CAPTION>
                                                                               June 30, 2007
                                                                             ($ in thousands)
                                      --------------------------------------------------------------------------------------
                                           Amortized                  Estimated Fair                Unrealized
                                             Cost           %             Value           %            Loss            %
                                           ---------     --------     --------------   --------     ----------     ---------
Industry
--------
<S>                                    <C>                <C>        <C>               <C>        <C>                 <C>
Mortgage and asset backed
  securities.....................      $    3,395,931      59.4%     $    3,335,059     60.0%     $     (60,872)      39.1%
Banking..........................             376,544       6.6             363,548      6.5            (12,996)       8.3
Communications...................             216,208       3.8             204,748      3.7            (11,460)       7.3
Consumer non-cyclical............             186,443       3.3             176,061      3.2            (10,382)       6.7
Brokerage........................             176,818       3.1             169,651      3.1             (7,167)       4.6
Insurance........................             167,447       2.9             161,692      2.9             (5,755)       3.7
Consumer cyclical................             164,301       2.9             157,189      2.8             (7,112)       4.6
Finance Companies................             164,384       2.9             157,035      2.8             (7,349)       4.7
Electric.........................             136,357       2.4             131,563      2.4             (4,794)       3.1
Other*...........................             726,386      12.7             698,404     12.6            (27,982)      17.9
                                       --------------     ------     --------------    ------     --------------     ------
Total............................      $    5,710,819     100.0%     $    5,554,950    100.0%     $    (155,869)     100.0%
                                       ==============     ======     ==============    ======     ==============     ======


                                                                            December 31, 2006
                                                                             ($ in thousands)
                                          ----------------------------------------------------------------------------------
                                           Amortized                  Estimated Fair                Unrealized
                                             Cost           %             Value           %            Loss           %
                                          -----------    --------    ---------------   --------     ----------     ---------
Industry
--------
Mortgage and asset backed
  securities.....................      $    1,833,878      49.3%     $    1,805,047     49.6%     $     (28,831)       36.1%
Banking..........................             302,782       8.1             296,225      8.1             (6,557)        8.2
Communications...................             204,320       5.5             196,181      5.4             (8,139)       10.2
Consumer non-cyclical............             153,941       4.1             148,277      4.1             (5,664)        7.1
Insurance........................             137,378       3.7             134,516      3.7             (2,862)        3.6
Financial companies..............             126,646       3.4             124,233      3.4             (2,413)        3.0
Consumer cyclical................             127,643       3.5             123,455      3.4             (4,188)        5.2
Other*...........................             834,951      22.4             813,675     22.3            (21,276)       26.6
                                       --------------     ------     --------------    ------     ---------------     ------
Total............................      $    3,721,539     100.0%     $    3,641,609    100.0%     $     (79,930)      100.0%
                                       ==============     ======     ==============    ======     ===============     ======
</TABLE>

* Other industries represent less than 3% of the estimated fair value.


                                       38
<PAGE>

    The expected maturity dates of our fixed maturity investments that have an
unrealized loss at June 30, 2007 and December 31, 2006 are presented in the
tables below.

<TABLE>
<CAPTION>
                                                                               June 30, 2007
                                                                             ($ in thousands)
                                      --------------------------------------------------------------------------------------
                                           Amortized                    Estimated                   Unrealized
                                             Cost           %           Fair Value        %             Loss          %
                                          -----------    --------    ---------------   --------     ----------     ---------
<S>                                    <C>                <C>        <C>               <C>        <C>               <C>
Maturity
--------
Due in one year or less..........      $      474,343       8.3%     $     467,557       8.4%     $     (6,786)       4.4%
Due in one through five years....           2,718,053      47.6          2,678,427      48.2           (39,626)      25.4
Due in five through ten years....           1,433,850      25.1          1,385,793      25.0           (48,057)      30.8
Due after ten years..............           1,084,573      19.0          1,023,173      18.4           (61,400)      39.4
                                       --------------     ------     -------------     ------     -------------     ------
Total............................      $    5,710,819     100.0%     $   5,554,950     100.0%     $   (155,869)     100.0%
                                       ==============     ======     =============     ======     =============     ======

                                                                            December 31, 2006
                                                                             ($ in thousands)
                                          ----------------------------------------------------------------------------------
                                           Amortized                    Estimated                   Unrealized
                                             Cost           %           Fair Value        %            Loss           %
                                          -----------    --------    ---------------   --------     ----------     ---------
Maturity
--------
Due in one year or less..........      $      337,455       9.1%     $      334,582       9.2%     $     (2,873)       3.6%
Due in one through five years....           1,401,180      37.6           1,377,519      37.8           (23,661)      29.6
Due in five through ten years....           1,206,367      32.4           1,179,292      32.4           (27,075)      33.9
Due after ten years..............             776,537      20.9             750,216      20.6           (26,321)      32.9
                                       --------------     ------     -------------     ------      -------------     ------
Total............................      $    3,721,539     100.0%     $    3,641,609     100.0%     $    (79,930)     100.0%
                                       ==============     ======      =============     ======     =============     ======
</TABLE>


    At June 30, 2007, there were 2,275 securities with unrealized loss
positions, with eight securities having an unrealized loss greater than $1.0
million. At December 31, 2006, there were 1,796 securities with unrealized loss,
with two securities having an unrealized loss greater than $1.0 million. The
increase in the number of securities with unrealized losses is primarily
attributable to increases in interest rates.

    At June 30, 2007, there were five securities with a fair value that traded
continuously at less than 80% of amortized cost for at least six months or 90%
of amortized cost for at least 12 months. The total unrealized loss on these
securities amounted to $1.1 million. At December 31, 2006, there were three
securities with a fair value that traded continuously at less than 80% of
amortized cost for at least six months or 90% of amortized cost for at least 12
months. The total unrealized loss on this security amounted to $0.8 million.

    The following tables provide details of the sales proceeds, realized loss,
length of time the security had been in an unrealized loss position and reason
for sale for securities sold with a realized loss during the periods June 30,
2007 and 2006.

<TABLE>
<CAPTION>
                                                              Three months ended June 30, 2007
                                                                      ($ in thousands)
                       -------------------------------------------------------------------------------------------------------------
                             Credit Concern              Relative Value                 Tactical                     Total
                       ------------------------   ------------------------   ------------------------   ----------------------------
                         Proceeds        Loss       Proceeds        Loss       Proceeds        Loss        Proceeds       Loss
                         --------        ----       --------        ----       --------        ----        --------       ----
Days
----
<S>                    <C>           <C>          <C>           <C>          <C>           <C>          <C>           <C>
0-90...............    $    2,447    $     (28)   $    1,209    $     (50)   $   93,829    $     (76)   $   97,485    $    (154)
91-180.............             -            -           939          (55)          147           (2)        1,086          (57)
181-270............         2,374          (33)            -            -           501           (2)        2,875          (35)
Greater than 270...         7,064         (163)            -            -         5,159         (223)       12,223         (386)
                       ----------    ----------   ----------    ----------   ----------    ----------   ----------    ----------
Total..............    $   11,885    $    (224)   $    2,148    $    (105)   $   99,636    $    (303)   $  113,669    $    (632)
                       ==========    ==========   ==========    ==========   ==========    ==========   ==========    ==========
</TABLE>


                                       39
<PAGE>

<TABLE>
<CAPTION>
                                                              Three months ended June 30, 2006
                                                                      ($ in thousands)
                       -------------------------------------------------------------------------------------------------------------
                             Credit Concern              Relative Value                 Tactical                     Total
                       ------------------------   ------------------------   ------------------------   ----------------------------
                         Proceeds        Loss      Proceeds        Loss        Proceeds        Loss        Proceeds       Loss
                         --------        ----      --------        ----        --------        ----        --------       ----
Days
----
<S>                    <C>           <C>          <C>           <C>          <C>           <C>          <C>           <C>
0-90...............    $    5,077    $    (803)   $  141,095    $  (3,886)   $   28,259    $    (207)   $  174,431    $  (4,896)
91-180.............         1,375          (22)        1,056          (50)       10,016         (244)       12,447         (316)
181-270............         1,948         (120)          844          (15)        3,899         (126)        6,691         (261)
Greater than 270...         1,239          (38)          960          (56)        3,834         (215)        6,033         (309)
                       ----------    ----------   ----------    ----------   ----------    ----------   ----------    ----------
Total..............    $    9,639    $    (983)   $  143,955    $  (4,007)   $   46,008    $    (792)   $  199,602    $  (5,782)
                       ==========    ==========   ==========    ==========   ==========    ==========   ==========    ==========

                                                               Six months ended June 30, 2007
                                                                      ($ in thousands)
                       -------------------------------------------------------------------------------------------------------------
                             Credit Concern              Relative Value                 Tactical                     Total
                       ------------------------   ------------------------   ------------------------   ----------------------------
                         Proceeds        Loss        Proceeds        Loss      Proceeds        Loss      Proceeds       Loss
                         --------        ----        --------        ----      --------        ----      --------       ----
Days
----
0-90...............    $    3,666    $     (64)   $    1,209    $     (50)   $  167,265    $    (147)   $  172,140    $    (261)
91-180.............             -            -         1,639          (72)        1,300          (20)        2,939          (92)
181-270............         2,374          (33)            -            -         1,314           (7)        3,688          (40)
Greater than 270...        10,121         (374)        3,278          (34)       10,362         (248)       23,761         (656)
                       ----------    ----------   ----------    ----------   ----------    ----------   ----------    ----------
Total..............    $   16,161    $    (471)   $    6,126    $    (156)   $  180,241    $    (422)   $  202,528    $  (1,049)
                       ==========    ==========   ==========    ==========   ==========    ==========   ==========    ==========


                                                               Six months ended June 30, 2006
                                                                      ($ in thousands)
                       -------------------------------------------------------------------------------------------------------------
                             Credit Concern              Relative Value                 Tactical                     Total
                       ------------------------   ------------------------   ------------------------   ----------------------------
                         Proceeds        Loss      Proceeds        Loss        Proceeds        Loss        Proceeds       Loss
                         --------        ----      --------        ----        --------        ----        --------       ----
Days
----
0-90...............    $    7,897    $    (822)   $  193,774    $  (3,907)   $   69,781    $    (378)   $  271,452    $  (5,107)
91-180.............         4,105          (81)       10,692         (316)       23,648         (619)       38,445       (1,016)
181-270............         8,072         (798)        2,099          (34)        4,755         (173)       14,926       (1,005)
Greater than 270...         3,539         (352)       15,012         (360)       13,586         (391)       32,137       (1,103)
                       ----------    ----------   ----------    ----------   ----------    ----------   ----------    ----------
Total..............    $   23,613    $  (2,053)   $  221,577    $  (4,617)   $  111,770    $  (1,561)   $  356,960    $  (8,231)
                       ==========    ==========   ==========    ==========   ==========    ==========   ==========    ==========
</TABLE>

Funds withheld at interest

    Funds withheld at interest arise on contracts written under modified
coinsurance agreements and funds withheld coinsurance agreements. In substance,
these agreements are identical to coinsurance treaties except that the ceding
company retains control of and title to the assets. The deposits paid to the
ceding company by the underlying policyholders are held in a segregated
portfolio and managed by the ceding company or by investment managers appointed
by the ceding company. These treaties transfer a quota share of the risks. The
funds withheld at interest represent our share of the ceding companies'
statutory reserves. The cash flows exchanged with each monthly settlement are
netted and include, among other items, our quota share of investment income on
our proportionate share of the portfolio, realized losses, realized gains
(amortized to reflect the statutory rules relating to interest maintenance
reserve), interest credited and expense allowances.

    At June 30, 2007, funds withheld at interest totaled $1.7 billion with an
average rating of "A", an average effective duration of 4.9 years and an average
book yield of 5.9%, as compared to $1.9 billion with an average rating of "A",
an average effective duration of 5.0 years and an average book yield of 5.9% at
December 31, 2006. These are fixed income investments and include marketable
securities, commercial mortgages, private placements and cash. The market value
of the funds withheld amounted to $1.7 billion at June 30, 2007 and $1.9 billion
at December 31, 2006.

    At June 30, 2007 and December 31, 2006, funds withheld at interest were in
respect of seven contracts with five ceding companies, respectively. At June 30,
2007, we had three contracts with Lincoln National Life Insurance Company that
accounted for $725.7 million or 42% of the funds withheld balances.
Additionally, we had one contract with Security Life of Denver International
Limited that accounted for $360.4 million or 21% of the funds withheld balances
and one contract with


                                       40
<PAGE>

Fidelity & Guaranty Life that accounted for $610.9 million or 35% of the funds
withheld balances. The remaining contracts were with Illinois Mutual Insurance
Company and American Founders Life Insurance Company. Lincoln National Life
Insurance Company has financial strength ratings of "A+" from AM. Best, "AA"
from Standard & Poor's, "Aa3" from Moody's and "AA" from Fitch. In the event of
insolvency of the ceding companies on these arrangements, we would need to exert
a claim on the assets supporting the contract liabilities. However, the risk of
loss is mitigated by our ability to offset amounts owed to the ceding company
with the amounts owed to us by the ceding company. Reserves for future policy
benefits and interest sensitive contract liabilities relating to these contracts
amounted to $1.7 billion and $1.9 billion at June 30, 2007 and December 31,
2006, respectively.

    The investment objectives for these arrangements are included in the
modified coinsurance and funds withheld coinsurance agreements. The primary
objective is to maximize current income, consistent with the long-term
preservation of capital. The overall investment strategy is executed within the
context of prudent asset/liability management. The investment guidelines permit
investments in fixed maturity securities, and include marketable securities,
commercial mortgages, private placements and cash. The maximum percentage of
below investment grade securities is 10%, and other guidelines limit risk,
ensure issuer and industry diversification, and maintain liquidity and overall
portfolio credit quality.

    According to data provided by our ceding companies, the following table
reflects the market value of assets including cash backing the funds withheld at
interest portfolio using the lowest rating assigned by the three major rating
agencies.

<TABLE>
<CAPTION>
                                           June 30, 2007           December 31, 2006
                                       ----------------------    ---------------------
     Ratings                           $ in millions     %       $ in millions      %
     -------                           -------------   ------    -------------   ------
     <S>                               <C>             <C>       <C>             <C>
     AAA ........................      $    412.2       24.2%    $    427.5       22.1%
     AA .........................           168.4        9.9          166.6        8.6
     A ..........................           463.8       27.3          561.1       29.0
     BBB ........................           509.1       29.9          605.6       31.3
     BB or below ................            57.8        3.4           75.1        3.9
                                       ----------      ------    ----------      ------
                                          1,611.3       94.7        1,835.9       94.9
     Commercial mortgage loans...            90.0        5.3           98.8        5.1
                                       ----------      ------    ----------      ------
     Total ......................      $  1,701.3      100.0%    $  1,934.7      100.0%
                                       ==========      ======    ==========      ======
</TABLE>

    According to data provided by our ceding companies, the following table
reflects the market value of assets backing the funds withheld at interest
portfolio by sector.


<TABLE>
<CAPTION>
                                       June 30, 2007               December 31, 2006
                                       -------------             ---------------------
     Sector                            $ in millions     %       $ in millions       %
     -------                           -------------   ------    -------------   ------
     <S>                               <C>             <C>       <C>             <C>
     U.S. Treasury securities and
       U.S. government agency
       obligations................     $      38.4      2.3%     $      58.8       3.0%
     Corporate securities.........         1,128.9     66.4          1,321.1      68.3
     Municipal bonds..............            29.1      1.7             29.9       1.6
     Mortgage and asset backed
       securities.................           441.2     25.9            463.4      24.0
     Commercial mortgage loans....            90.1      5.3             98.9       5.1
     Preferred stock..............             2.6      0.1              2.6       0.1
                                       -----------    ------     -----------     ------
                                           1,730.3    101.7          1,974.7     102.1
     Cash.........................           (29.0)    (1.7)           (40.0)     (2.1)
                                       ------------   ------     ------------    ------
     Total........................     $   1,701.3    100.0%     $   1,934.7     100.0%
                                       ============   ======     ============    ======

    </TABLE>

Exposure to Subprime ABS and Alt-A RMBS

    At June 30, 2007, our total investment portfolio including controlled assets
and funds withheld at interest, had an amortized cost of $11.0 billion, and an
estimated fair value of $10.8 billion. Of the amortized cost, $2.1 billion, or
19.1%, were asset-backed securities (ABS) backed by subprime residential
mortgage loans and $1.0 billion, or 9.3%, were residential mortgage-backed
securities (RMBS) backed by Alt-A mortgage loans. These include bonds held in
portfolios in our securitizations, in portfolios of our subsidiaries and by
ceding companies in Funds Withheld at Interest. Our exposure to collateralized
debt obligations backed by similar ABS and RMBS was approximately $31,250.

Subprime Exposure


                                       41
<PAGE>

    Of our $2.1 billion in subprime residential ABS holdings,

o   $456.2 million (22%) were rated AAA/Aaa;

o   $1.5 billion (74%) were rated AA-/Aa3 or above;

o   $2.0 billion (98%) were rated A-/A3 or above;

o   $56.5 million (2.7%) were in higher rated tranches of pools that have had
    at least one downgrade of lower rated tranches; and

o   $1.6 billion (79%) reside in our securitizations.

    As part of our second quarter impairment process, we marked down subprime
bonds with a book value of $13.5 million, realizing losses of $3.3 million. The
unrealized loss of our subprime holdings was $14.6 million, or 0.7% of the
amortized cost of our subprime holdings at June 30, 2007. As a result of market
value reductions from June 30, 2007 to July 31, 2007, we estimate that
unrealized losses increased to approximately $111.0 million, or 5.4% of book
value of our subprime holdings and is 1.0% of our investment portfolio. As
subprime loan performance has deteriorated, the market has become increasingly
illiquid and unbalanced, with an absence of buyers, causing prices to be well
below what we and our third party investment managers regard as the true
fundamental value.

    The following table shows the amortized costs of our sub-prime exposure by
rating and vintage:

<TABLE>
<CAPTION>
                                                       As at June 30, 2007
                                                         ($ in millions)
                   ------------------------------------------------------------------------------------------------
                                                             Vintage
                   ------------------------------------------------------------------------------------------------
                       Years
                       ended
                      December                       Six            Six           Six
                      31, 1997        Year          months         months        months
                         to           ended         ended          ended         ended                      % of
                      December      December        June          December       June                     Investment
Rating                31, 2004      31, 2005      30, 2006        31, 2006      30, 2007      Total       Portfolio
------             -------------    ---------     ----------      ---------    ----------    ---------    -----------
<S>                <C>              <C>           <C>             <C>          <C>           <C>               <C>
AAA.............   $       69.9     $   87.8      $   133.8       $  146.3     $    18.5     $  456.3           4.2%
AA..............          129.4        198.8          478.5          240.8          29.9      1,077.4           9.8%
A+..............            3.9        122.4           19.4           14.1          19.3        179.1           1.6%
A...............           37.2         15.0           75.3          123.5          13.4        264.4           2.4%
A-..............           25.3          6.0            5.6            7.0             -         43.9           0.4%
BBB+ and lower..           32.2          3.5            6.4              -             -         42.1           0.4%
                   -------------    ---------     ----------      ---------     ---------    ---------    -----------
Total...........   $      297.9     $  433.5       $  719.0       $  531.7      $   81.1      $2,063.2         18.8%
                   =============    =========     ==========      =========    ==========    =========    ===========
% of investment
   portfolio....            2.7%         4.0%           6.6%           4.8%          0.7%        18.8%
                   -------------    ---------     ----------      ---------      --------     --------
</TABLE>


Alt-A RMBS Exposure

Of our $1.0 billion of Alt-A RMBS holdings,

o   $233.0 million (23%) were rated AAA/Aaa;

o   $891.3 million (87%) were rated AA-/Aa3 or above;

o   $1.0 billion (98%) were rated A-/A3 or above;


                                       42
<PAGE>

o   $17.0 million (1.7%) were in higher rated tranches in pools that have had at
    least one downgrade of lower rated tranches; and

o   $750.3 million (74%) reside in our securitizations.

    As part of our second quarter impairment process, we marked down Alt-A bonds
with a book value of $1.4 million, realizing losses of $50,000. The unrealized
loss of our Alt-A holdings was $12.4 million, or 1.2% of book value of our Alt-A
holdings at June 30, 2007. As a result of market value reductions from June 30,
2007 to July 31, 2007, we estimate that unrealized losses increased to
approximately $12.6 million, or 1.2% of book value of our Alt-A holdings and
0.1% of our investment portfolio. The market for Alt-A bonds has become
increasingly illiquid and unbalanced, with an absence of buyers, causing prices
to be well below what we and our third party investment managers regard as the
true fundamental value.

    The following table shows the amortized costs of our Alt-A RMBS exposure by
rating and vintage:

<TABLE>
<CAPTION>
                                                         As at June 30, 2007
                                                           ($ in millions)
                   ------------------------------------------------------------------------------------------------
                                                               Vintage
                   ------------------------------------------------------------------------------------------------
                     Years
                     ended
                    December                        Six             Six           Six
                    31, 1997         Year          months          months        months
                       to            ended         ended           ended         ended                      % of
                    December        December       June           December       June                     Investment
Rating              31, 2004        31, 2005      30, 2006        31, 2006      30, 2007       Total      Portfolio
------             -------------    ---------     ---------      ---------     ---------     ---------    -----------
<S>                <C>              <C>           <C>             <C>          <C>           <C>          <C>
AAA..........      $       52.5     $   77.4      $    66.9       $   36.2     $       -     $  233.0           2.1%
AA...........              65.8         70.9          258.8          261.4           1.4        658.3           6.0%
A+...........               1.7          0.9            1.1           36.7             -         40.4           0.4%
A............              14.4          5.8           24.8           25.3             -         70.3           0.6%
A-...........                 -          2.2              -              -             -          2.2           0.0%
BBB+ and lower              5.3         11.8              -              -             -         17.1           0.2%
                   -------------    ---------     ---------       ---------    ----------    ---------    ----------
Total........      $      139.7     $  169.0      $   351.6       $  359.6     $     1.4     $1,021.3           9.3%
                   =============    =========     =========       =========    ==========    =========    ==========
% of investment
   portfolio.              1.3%         1.5%           3.2%           3.3%            0%         9.3%
                   -------------    ---------     ---------       ---------    ----------    ---------
</TABLE>


Liquidity and Capital Resources

Liquidity

Cash flow

    Net cash provided by operating activities amounted to $241.5 million in the
six months ended June 30, 2007 compared to net cash provided by operating
activities of $1,092.8 million in the same period in 2006. Operating cash flow
includes cash inflows from premiums, fees and investment income, and cash
outflows for benefits and expenses paid. In periods of growth of new business,
our operating cash flow may decrease due to first year commissions paid on new
business generated. For income recognition purposes these commissions are
deferred and amortized over the life of the business. The decrease in net cash
provided by operating activities principally relates to activity in the prior
year period where $442.3 million of funds withheld were released as a result of
the Ballantyne Re securitization. The remaining cash provided by operating
activities in the prior year was mainly due to the increase in reserves for
future policy benefits related to a new annuity contract written by the Life
Reinsurance International Segment, which was subsequently recaptured.

    We believe cash flows from operations will be positive over time. However,
they may be positive or negative in any one period depending on the amount of
new life reinsurance business written, the level of ceding commissions paid in
connection with writing that business, the level of renewal premiums earned in
the period and the timing of receipt of reinsurance receivables and settlement
of reinsurance payables.


                                       43
<PAGE>


    Net cash used in investing activities was $13.0 million in the six months
ended June 30, 2007 compared to net cash used in investing activities of
$3,006.2 million in the same period in 2006. The decrease in net cash used in
investing activities principally relates to the purchases of fixed maturity
securities in the first quarter of 2006.

    Net cash provided by financing activities was $259.3 million in the six
months ended June 30, 2007 compared to $2,056.5 million in the same period in
2006. The decrease in net cash provided by financing activities principally
relates to prior year financings of $1,739.5 million mainly raised in the
Ballantyne Re securitization, $278.3 million related to deposits on interest
sensitive contracts and $110.0 million from proceeds from a prepaid variable
share forward contract. The current year financings include $556.0 million in
net proceeds from the issuance of Convertible Cumulative Participating Preferred
Shares offset by $275.0 million repayment of funds drawn down on the Stingray
financing facility.

The Holding Company

    We are a holding company whose primary uses of liquidity include, but are
not limited to, operating expenses, the immediate capital and collateral needs
of our operating companies, dividends paid to our shareholders and interest
payments on our indebtedness. The primary sources of our liquidity include
proceeds from our capital raising efforts and interest income on corporate
investments. The holding company also receives funding from its subsidiaries
through transfer pricing reflecting services performed by the holding company on
behalf of its subsidiaries. We will continue to be dependent upon these sources
of liquidity.

    Our liquidity position was greatly improved by the closing of the
Transaction, which provided net proceeds of $556.0 million (see Note 7 to the
Consolidated Financial Statements). The capital provided in the Transaction
allowed us to repay the $275.0 million previously drawn on the Stingray
financing facility and pay the closing costs of the Transaction. The remaining
proceeds from the Transaction remain in our holding company and Scottish Annuity
& Life Insurance Company (Cayman) Ltd., which will be used to fund the uses of
liquidity as described above. The amounts that we repaid under the Stingray
financing facility remain available as an additional source of liquidity to us
should we determine that it is needed.

Capital and Long-Term Debt

    Total capitalization at June 30, 2007 and December 31, 2006 is as follows:

<TABLE>
<CAPTION>
                                                     June 30,        December 31,
                                                       2007             2006
                                                    ----------       ------------
<S>                                                 <C>              <C>
      Shareholders' equity.....................     $1,164,803       $1,057,192
      Mezzanine equity.........................        556,049          143,665
      Long-term debt...........................        129,500          129,500
                                                    ----------       ----------
      Total....................................     $1,850,352       $1,330,357
                                                    ==========       ==========
</TABLE>

    The increase in shareholders' equity at June 30, 2007 as compared to
December 31, 2006 was due to the net income available to ordinary shareholders
of $64.7 million for the six months ended June 30, 2007, the effect of the
adoption of FIN 48 which reduced beginning retained earnings by $32.6 million
(see Note 6 to the Consolidated Financial Statements) and the decrease in
accumulated other comprehensive loss of $78.3 million offset by the issuance to
holder of HyCUs on conversion of purchase contracts of $143.7 million.

Shareholder dividends

    On July 28, 2006, the Board of Directors suspended the dividend on our
ordinary shares. All future payments of dividends are at the discretion of our
Board of Directors and will depend on our income, capital requirements,
insurance regulatory conditions, operating conditions and such other factors as
the Board of Directors may deem relevant.

    In accordance with the forbearance agreement with HSBC (see Collateral
section below), we are prohibited from declaring any cash dividend, exclusive of
the Non-Cumulative Perpetual Preferred Shares, during the forbearance period
from November 26, 2006 until December 31, 2008, unless at the time of
declaration and payment of cash dividend, Scottish Annuity & Life Insurance
Company (Cayman) Ltd. has an insurer financial strength rating of at least A-
for Standard & Poor's and A3 for Moody's Investors Service.


                                       44
<PAGE>

Collateral

    We must have sufficient assets available for use as collateral to support
our borrowings, letters of credit and certain reinsurance transactions. With
reinsurance transactions, the need for collateral or letters of credit arises in
the following ways:

       o    When Scottish Annuity & Life Insurance Company (Cayman) Ltd.,
            Scottish Re (Dublin) Limited or Scottish Re Limited enter into a
            reinsurance treaty with a U.S. customer, they must contribute assets
            into a qualifying reserve credit trust and/or provide a letter of
            credit to enable the U.S. ceding company to obtain a reserve credit
            for the reinsurance transaction since these companies are not
            licensed or accredited U.S. reinsurers.

       o    When Scottish Re (U.S.), Inc. enters into a reinsurance transaction,
            it typically incurs a need for additional statutory capital to cover
            strain from acquisition costs and increases in required risk-based
            capital. To the degree its own surplus is not sufficient to meet
            this need, we can make an additional capital contribution into
            Scottish Re (U.S.), Inc. or Scottish Re (U.S.), Inc. can cede a
            portion of the transaction to another company within the group or to
            an unrelated reinsurance company. If that reinsurer is not a
            licensed or accredited U.S. reinsurer, it must contribute assets to
            a qualifying reserve credit trust and/or provide a letter of credit
            in order for Scottish Re (U.S.), Inc. to obtain reserve credit.
            Scottish Re (U.S.), Inc. has ceded significant amounts of business
            to Scottish Re (Dublin) Limited, relieving Scottish Annuity & Life
            Insurance Company (Cayman) Ltd. of the need to contribute
            substantial amounts of capital to Scottish Re (U.S.), Inc. in
            connection with such cessions by Scottish Re (U.S.), Inc. to
            Scottish Re (Dublin) Limited. Scottish Re (Dublin) Limited must
            contribute eligible assets to qualifying reserve credit trusts
            and/or provide letters of credit to provide Scottish Re (U.S.), Inc.
            with reserve credit.

       o    Scottish Re (U.S.), Inc. and Scottish Re Life Corporation are
            licensed, accredited, approved or authorized to write reinsurance in
            50 states and the District of Columbia. As a result, they generally
            are not required to provide collateral in order for their U.S.
            customers to receive reserve credit; however, Scottish Re (U.S.),
            Inc. may agree to provide a reserve credit trust, security trust, or
            letter of credit to mitigate the counter-party risk from the
            customer's perspective, thereby enabling transactions that otherwise
            would be unavailable or would be available only on significantly
            less attractive terms.

ING Collateral Arrangement

    Pursuant to the terms of our acquisition of the individual life reinsurance
business of ING, ING is obligated to maintain collateral for the Regulation XXX
and AXXX statutory reserve requirements of the acquired business for the
duration of such requirements. We pay ING a fee based on the face amount of the
collateral provided until satisfactory alternative collateral arrangements are
made. In 2005 and 2006, we completed three transactions that collectively
provided approximately $3.7 billion in collateral arrangements to fund peak
Regulation XXX statutory reserve requirements that were assumed in connection
with the acquisition of ING's individual life reinsurance business. As of June
30, 2007, ING is primarily providing collateral support for our AXXX business.

HSBC I

    In 2004, we entered into a collateral finance facility with HSBC ("HSBC I").
This facility originally provided up to $200.0 million and as of June 30, 2007,
provided up to $188.5 million of which the full amount was being utilized for
the purpose of collateralizing reinsurance obligations under inter-company
reinsurance agreements. Simultaneously, we entered into a total return swap with
HSBC under which we are entitled to the total return of the investment portfolio
of the trust established for this facility. In accordance with Financial
Accounting Standards Board ("FASB") Interpretation No. 46R "Consolidation of
Variable Interest Entities - An Interpretation of ARB No. 51 ("FIN 46R"), the
trust is considered to be a variable interest entity and we are deemed to hold
the primary beneficial interest in the trust. As a result, the trust has been
consolidated in our financial statements. The assets of the trust have been
recorded as fixed maturity investments. Our consolidated statements of income
(loss) show the investment return of the trust as investment income and the cost
of the facility is reflected in collateral finance facilities expense. The
creditors of the trust have no recourse against our general assets.


                                       45
<PAGE>

    Due to the rating agency downgrades after our announcement of earnings for
the second quarter of 2006, HSBC requested additional collateral under the total
return swap agreements related to both HSBC I. $65.0 million of additional
collateral was provided to HSBC in 2006. On November 26, 2006, we entered into
an amended and restated forbearance agreement with HSBC, pursuant to which HSBC
has agreed not to make demands for additional collateral under our collateral
finance facilities with HSBC so long as certain conditions are met during the
forbearance period which ends on December 31, 2008. Following the closing of the
Transaction on May 10, 2007, $40.0 million of the additional collateral noted
above was returned to us. The remaining amount will be returned upon the
attainment of an A- credit rating.

Orkney Re, Inc.

    On February 11, 2005, Orkney Holdings, LLC, a Delaware limited liability
company ("Orkney I"), issued and sold in a private offering an aggregate of
$850.0 million Series A Floating Rate Insured Notes due February 11, 2035 (the
"Orkney Notes"). Orkney I was organized for the limited purpose of holding the
stock of Orkney Re, Inc., a special purpose captive insurance company, and
issuing the Orkney Notes. During May 2007, we redomesticated Orkney Re, Inc. to
Delaware to, among other considerations, take advantage of the synergies created
by having both Orkney Re, Inc. and our principle U.S. operating subsidiary,
Scottish Re (U.S.), Inc., subject to a single regulator with a more
comprehensive understanding of the overall combined business and statutory
considerations. Scottish Re (U.S.), Inc. holds all of the limited liability
company interest in Orkney I, and has contributed capital to Orkney I in the
amount of $268.5 million. Proceeds from this offering were used to fund the
Regulation XXX reserve requirements for a defined block of level premium term
life insurance policies issued between January 1, 2000 and December 31, 2003
reinsured by Scottish Re (U.S.), Inc. to Orkney Re, Inc. Proceeds from the
Orkney Notes have been deposited into a series of trusts that collateralize the
notes.

    The holders of the Orkney Notes cannot require repayment from us or any of
our subsidiaries, other than Orkney I. The timely payment of interest and
ultimate payment of principal for the Orkney Notes are guaranteed by MBIA
Insurance Corporation.

    Interest on the principal amount of the Orkney Notes is payable quarterly at
a rate equivalent to three month LIBOR plus 0.53%. At June 30, 2007, the
interest rate was 5.88%. Any payment of principal, including by redemption, or
interest on the Orkney Notes is sourced from dividends from Orkney Re, Inc. and
the balances available in a series of trust accounts. Dividends may only be made
with the prior approval of the Director of Insurance in accordance with the
terms of its licensing orders and in accordance with applicable law. The Orkney
Notes also contain a customary limitation on lien provisions and customary
events of default provisions, which, if breached, could result in the
accelerated maturity of the Orkney Notes. Orkney I has the option to redeem all
or a portion of the Orkney Notes on or after February 11, 2010, subject to
certain call premiums.

    In accordance with FIN 46R, Orkney I is considered to be a variable interest
entity and we are considered to hold the primary beneficial interest. As a
result, Orkney I has been consolidated in our financial statements. The assets
of Orkney I have been recorded as fixed maturity investments and cash and cash
equivalents. Our consolidated statements of income (loss) show the investment
return of Orkney I as investment income and the cost of the facility is
reflected in collateral finance facilities expense.

Orkney Re II plc

    On December 21, 2005, Orkney Re II plc, an orphan special purpose vehicle
incorporated under the laws of Ireland ("Orkney II"), whose issued ordinary
shares are held by a share trustee and its nominees in trust for charitable
purposes, issued in a private offering $450.0 million of debt to external
investors. The debt consisted of $382.5 million Series A-1 Floating Rate
Guaranteed Notes (the "Series A-1 Notes"), $42.5 million in aggregate principal
amount of Series A-2 Floating Rate Notes (the "Series A-2 Notes"), and $25.0
million Series B Floating Rate Notes (the "Series B Notes"), all due December
31, 2035 (collectively, the "Orkney II Notes"). The Orkney II Notes are listed
on the Irish Stock Exchange. Proceeds from this offering were used to fund the
Regulation XXX reserve requirements for a defined block of level premium term
life insurance policies issued between January 1, 2004 and December 31, 2004
reinsured by Scottish Re (U.S.), Inc. to Orkney II. Proceeds from the Orkney II
Notes have been deposited into a series of trusts that collateralize the notes.

    The holders of the Orkney II Notes cannot require repayment from us or any
of our subsidiaries, other than Orkney II. Assured Guaranty (UK) Ltd. has
guaranteed the timely payment of the scheduled interest payments and the
principal on the maturity date, December 21, 2035, of the Series A-1 Notes.


                                       46
<PAGE>

    The debt issued to Scottish Annuity & Life Insurance Company (Cayman) Ltd.
consisted of $30.0 million of Series C Floating Rate Notes due December 21,
2036. These notes accrue interest only. Payment of interest does not occur until
the Orkney II Notes are fully repaid. The Company owns $0.5 million Series D
Convertible Notes due December 21, 2036 and 76,190,000 Preference Shares of
$1.00 each in capital.

    Interest on the principal amount of the Orkney II Notes is payable quarterly
at a rate equivalent to three-month LIBOR plus 0.425% for the Series A-1 Notes,
three-month LIBOR plus 0.73% for the Series A-2 Notes, and three-month LIBOR
plus 3.0% for the Series B Notes. At June 30, 2007, the interest rate on the
Series A-1 Notes was 5.78%, Series A-2 Notes was 6.09%, and Series B Notes was
8.35%. The Orkney II Notes also contain a customary limitation on lien
provisions and customary events of default provisions, which, if breached, could
result in the accelerated maturity of the Orkney II Notes. Orkney II has the
option to redeem all or a portion of the Orkney II Notes after February 11,
2007, subject to certain call premiums.

    In accordance with FIN 46R, Orkney II is considered to be a variable
interest entity and we are considered to hold the primary beneficial interest.
As a result, Orkney II has been consolidated in our financial statements. The
assets of Orkney II have been recorded as fixed maturity investments and cash
and cash equivalents. Our consolidated statements of income (loss) show the
investment return of Orkney II as investment income and the cost of the facility
is reflected in collateral finance facilities expense.

HSBC II

    On December 22, 2005, we entered into a second collateral finance facility
with HSBC ("HSBC II"). This facility is a 20 year collateral finance facility
that provides up to $1.0 billion of Regulation XXX collateral support for the
business acquired from ING and can be used to collateralize reinsurance
obligations under inter-company reinsurance agreements. Simultaneously, we
entered into a total return swap with HSBC under which we are entitled to the
total return of the investment portfolio of the trust established for this
facility. In accordance with FIN 46R, the trust is considered to be a variable
interest entity and we are deemed to hold the primary beneficial interest in the
trust. As a result, the trust has been consolidated in our financial statements.
The assets of the trust have been recorded as fixed maturity investments, cash
and cash equivalents. Our consolidated statements of income (loss) show the
investment return of the trust as investment income and the cost of the facility
is reflected in collateral finance facilities expense. The creditors of the
trust have no recourse against our general assets. As at June 30, 2007, $572.6
million of this facility was being utilized.

Reinsurance Facility

    On December 22, 2005, we entered into a long term reinsurance facility
("Reinsurance Facility"), with a third-party Bermuda-domiciled reinsurer that
provides up to $1.0 billion of Regulation XXX collateral support for the
business acquired from ING. The Bermuda reinsurer provides security in the form
of letters of credit in trust equal to the statutory reserves. All risks and
returns arising out of the underlying book of business are retained by us.

Ballantyne Re plc

    On May 2, 2006, Ballantyne Re plc, an orphan special purpose vehicle
incorporated under the laws of Ireland issued in a private offering $1.74
billion of debt to external investors and $178.0 million of debt to Scottish
Annuity & Life Insurance Company (Cayman) Ltd. The total debt issued to external
investors (collectively, the "Notes") consisted of:

       o    $250.0 million of Class A-1 Floating Rate Notes,

       o    $500.0 million of Class A-2 Floating Rate Guaranteed Notes Series A,

       o    $500.0 million of Class A-2 Floating Rate Guaranteed Notes Series B,

       o    $100.0 million of Class A-3 Floating Rate Guaranteed Notes Series A,

       o    $100.0 million of Class A-3 Floating Rate Guaranteed Notes Series B,

       o    $100.0 million of Class A-3 Floating Rate Guaranteed Notes Series C,


                                       47
<PAGE>

       o    $100.0 million of Class A-3 Floating Rate Guaranteed Notes Series D,

       o    $10.0 million of Class B-1 7.51244% Subordinated Notes,

       o    $40.0 million of Class B-2 Subordinated Floating Rate Notes, and

       o    $42.0 million of Class C-1 Subordinated Variable Interest Rate
            Notes.

    The debt issued to Scottish Annuity & Life Insurance Company (Cayman) Ltd.
consisted of $8.0 million of Class C-1 Subordinated Variable Interest Rate Notes
and $170.0 million Class C-2 Subordinated Variable Interest Rate Notes, which
Scottish Annuity & Life Insurance Company (Cayman) Ltd. intends to hold
(collectively, the "SALIC Notes", and together with the Notes, the "Ballantyne
Notes"). Concurrently with its offering of the Ballantyne Notes, Ballantyne Re
issued (i) $500,000 of Class D Convertible Notes, which were purchased by the
Company, (ii) 163.0 million Redeemable Preference Shares of U.S. $1.00 par value
per share which were purchased by Scottish Annuity & Life Insurance Company
(Cayman) Ltd., and (iii) 18.2 million Non-Redeemable Preference Shares of U.S.
$1.00 par value per share which were also purchased by Scottish Annuity & Life
Insurance Company (Cayman) Ltd.

    Interest on the principal amount of the Ballantyne Notes is payable in
intervals ranging from every 28 days to monthly to annually, depending on the
note, initially at a rate equivalent to one-month LIBOR plus 0.61% for the Class
A-1 Floating Rate Notes (and after May 2, 2022, one-month LIBOR plus 1.22%),
one-month LIBOR plus 0.31% for the Class A-2 Floating Rate Guaranteed Notes
Series A (and after May 2, 2027, one-month LIBOR plus 0.62%), one-month LIBOR
plus 0.36% for the Class A-2 Floating Rate Guaranteed Notes Series B (and after
May 2, 2027, one-month LIBOR plus 0.72%), 4.99%, 4.99%, 5.00% and 5.01% for
Series A, Series B, Series C, and Series D of the Class A-3 Notes, respectively
(with the rate on the Class A-3 Notes to reset every 28 days), 7.51% for the
Class B-1 Subordinated Notes, one-month LIBOR plus 2.00% for the Class B-2
Subordinated Floating Rate Notes, and a variable rate based on performance of
the underlying block of business for the Class C-1 Subordinated Variable
Interest Rate Notes and the Class C-2 Subordinated Variable Interest Rate Notes.

    Proceeds from this offering were used to fund the Regulation XXX reserve
requirements for the business acquired from ING. $1.65 billion of the proceeds
from the Ballantyne Notes have been deposited into a series of accounts that
collateralize the reserve obligations of Scottish Re (U.S.), Inc.

    The holders of the Ballantyne Notes cannot require repayment from us or any
of our subsidiaries other than Ballantyne Re. The timely payment of the
scheduled interest payments and the principal on the maturity date of Series A
of the Class A-2 Notes and Series A, Series B, Series C, Series D and, if
issued, Series E of the Class A-3 Notes has been guaranteed by Ambac Assurance
UK Limited. The timely payment of the scheduled interest payments and the
principal on the maturity date of Series B of the Class A-2 Notes and, if
issued, Series F of the Class A-3 Notes has been guaranteed by Assured Guaranty
(UK) Ltd.

    In accordance with FIN 46R, Ballantyne Re is considered to be a variable
interest entity and we are considered to hold the primary beneficial interest.
As a result, Ballantyne Re is consolidated in our financial statements beginning
in the second quarter of 2006. The assets of Ballantyne Re are recorded as fixed
maturity investments and cash and cash equivalents. Our consolidated statements
of income (loss) include the investment return of Ballantyne Re as investment
income and the cost of the facility is reflected in collateral finance
facilities expense.

Stingray

    On January 12, 2005, we entered into a put agreement with Stingray Investor
Trust ("Stingray") for an aggregate value of $325.0 million. Under the terms of
the put agreement, we acquired an irrevocable put option to issue funding
agreements to Stingray in return for the assets in a portfolio of 30 day
commercial paper. This put option may be exercised at any time. In addition, we
may be required to issue funding agreements to Stingray under certain
circumstances, including, but not limited to, the non-payment of the put option
premium and a non-payment of interest under any outstanding funding agreements
under the put agreement. The facility matures on January 12, 2015. This
transaction may also provide collateral for Scottish Re (U.S.), Inc. for
reinsurance obligations under inter-company reinsurance agreements. At June 30,
2007, $50.0 million was in use for this purpose. We drew down most of the funds
available under the facility, in the amount of $265.0 million, during 2006 and
$10.0 million in the first quarter of 2007 and repaid the funds drawn down of
$275.0 million on June 10, 2007. The put premium and interest costs incurred
during the three months ended June 30, 2007 and 2006 amounted to $4.1 million
and $1.2 million, respectively, and is included in collateral finance facilities
expense in the consolidated statements of income (loss). The put premium and
interest costs incurred during the six months ended June 30, 2007 and 2006
amounted to $8.8 million and $2.4 million, respectively. In accordance with FIN
46R, we are not considered to be the primary beneficiary of Stingray and, as a
result, we are not required to consolidate Stingray. We are not responsible for
any losses incurred by the Stingray Pass Through Trust.


                                       48
<PAGE>


Collateral Summary

    At June 30, 2007, we had $3.8 billion of collateral finance facility
obligations relating to the HSBC I, HSBC II, Orkney I, Orkney II and Ballantyne
Re transactions. In connection with these transactions, we have assets in trust
of approximately $5.8 billion that represent assets supporting the economic
reserves, excess reserves, additional funding amounts and surplus in the
transactions. The assets in trust are managed in accordance with predefined
investment guidelines as to permitted investments, portfolio quality,
diversification and duration.

    During the first quarter of 2007, we entered into a $100 million term loan
facility with MassMutual Capital and Cerberus to provide a source of liquidity
between the shareholder vote of the Transaction and the closing of the
Transaction, if needed. No amounts were drawn on this facility and it was
terminated upon the closing of the Transaction on May 7, 2007.

Regulatory & Other Capital Requirements

    Scottish Annuity & Life Insurance Company (Cayman) Ltd. has agreed with
Scottish Re (U.S.), Inc. that it will (1) cause Scottish Re (U.S.), Inc. to
maintain capital and surplus equal to the greater of $20.0 million or such
amount necessary to prevent the occurrence of a Company Action Level Event under
the risk-based capital laws of the State of Delaware and (2) provide Scottish Re
(U.S.), Inc. with enough liquidity to meet its obligations in a timely manner.

    Scottish Annuity & Life Insurance Company (Cayman) Ltd. has agreed with
Scottish Re Life Corporation that it will (1) cause Scottish Re Life Corporation
to maintain capital and surplus equal to at least 175% of Company Action Level
RBC, as defined under the laws of the State of Delaware and (2) provide Scottish
Re Life Corporation with enough liquidity to meet its obligations in a timely
manner.

    Scottish Annuity & Life Insurance Company (Cayman) Ltd. and Scottish Re
Group Limited have agreed with Scottish Re Limited that in the event Scottish Re
Limited is unable to meet its obligations under its insurance or reinsurance
agreements, Scottish Annuity & Life Insurance Company (Cayman) Ltd. or if
Scottish Annuity & Life Insurance Company (Cayman) Ltd. cannot fulfill such
obligations, then Scottish Re Group Limited will assume all of Scottish Re
Limited's obligations under such agreements.

    Scottish Re Group Limited and Scottish Annuity & Life Insurance Company
(Cayman) Ltd. have executed similar agreements for Scottish Re (Dublin) Limited
and Scottish Re Life (Bermuda) Limited and may, from time to time, execute
additional agreements guaranteeing the performance and/or obligations of their
subsidiaries.

    All of our regulated insurance entities are in excess of their minimum
regulatory capital requirements as of June 30, 2007 and we expect them to remain
as such.

Off Balance Sheet Arrangements

    We have no obligations, assets or liabilities other than those disclosed in
the financial statements; no trading activities involving non-exchange traded
contracts accounted for at fair value; and no relationships and transactions
with persons or entities that derive benefits from their non-independent
relationship with us or our related parties.

New Accounting Standards

FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes

    In July 2006, the FASB issued FASB Interpretation No. 48 ("FIN 48"),
"Accounting for Uncertainty in Income Taxes". FIN 48 prescribes detailed
guidance for the financial statement recognition, measurement and disclosure of
uncertain tax positions recognized in an enterprise's financial statements in
accordance with SFAS No. 109. Tax positions must meet a "more likely than not"
recognition threshold at the effective date to be recognized upon the adoption
of FIN 48 and in subsequent periods. (See Note 6 to the Consolidated Financial
Statements.)

FASB Statement No. 157, Fair Value Measurements

    In September 2006, the FASB issued Statement No. 157 ("SFAS No. 157"), "Fair
Value Measurements", which defines fair value, establishes a framework for
measuring fair value under GAAP and expands disclosures about fair value
measurements. We are required to adopt SFAS No. 157 on January 1, 2008 and are
evaluating the implications of SFAS No. 157 on our results of operations and
financial position.


                                       49
<PAGE>

FASB Statement No. 159, Fair Value Option for Financial Assets and Financial
Liabilities

    In February 2007, the FASB issued Statement No. 159 ("SFAS No. 159"), "Fair
Value Option for Financial Assets and Financial Liabilities", which permits
entities to choose to measure many financial instruments and certain other items
at fair value. A company must report unrealized gains and losses on items for
which the fair value option has been elected in earnings at each subsequent
reporting date. The fair value option may be applied on an instrument by
instrument basis, with a few exceptions. The fair value option is irrevocable
(unless a new election date occurs) and the fair value option may be applied
only to entire instruments and not to portions of instruments. SFAS 159 will be
effective for interim and annual financial statements issued after January 1,
2008. We are evaluating the implications of SFAS No. 159 on our results of
operations and financial position.

Item 3.   Quantitative and Qualitative Disclosures about Market Risk

    Please refer to Part II "Item 1A: Risk Factors" and "Item 7A: Quantitative
and Qualitative Disclosures about Market Risk" in our 2006 Annual Report.

Item 4.   Controls and Procedures

Evaluation of Disclosure Controls and Procedures

    In connection with the original filing of our Quarterly Report on Form 10-Q
for the quarterly period ended June 30, 2007, our management, with the
participation of our Chief Executive Officer and Chief Accounting Officer,
evaluated the effectiveness of our disclosure controls and procedures as of June
30, 2007. The term "disclosure controls and procedures," as defined in Rules
13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended,
or the Exchange Act, means controls and other procedures of a company that are
designed to ensure that information required to be disclosed by a company in the
reports that it files or submits under the Exchange Act is recorded, processed,
summarized and reported, within the time periods specified in the Securities and
Exchange Commission's rules and forms. Disclosure controls and procedures
include, without limitation, controls and procedures designed to ensure that
information required to be disclosed by a company in the reports that it files
or submits under the Exchange Act is accumulated and communicated to the
company's management, including its principal executive and principal financial
officers, as appropriate to allow timely decisions regarding required
disclosure. Based on that evaluation, our Chief Executive Officer and Chief
Accounting Officer concluded that our disclosure controls and procedures were
effective.

    As a result of the error and the related earnings per share restatement
discussed in Note 5 to our consolidated financial statements included elsewhere
in this Form 10-Q/A, our Chief Executive Officer and Chief Accounting Officer,
reevaluated the effectiveness of our disclosure controls and procedures in
connection with the filing of this Form 10-Q/A. As a result of the material
weakness discussed below, our management has concluded, based on their
reevaluation, that as of the end of the period covered by this report, our
disclosure controls and procedures were not effective.

    However, notwithstanding the material weakness discussed below, our Chief
Executive Officer and Chief Accounting Officer have concluded that the
consolidated financial statements included in this Form 10-Q/A present fairly,
in all material respects, our financial position, results of operations and cash
flows for the periods presented in conformity with generally accepted accounting
principles.

Material Weaknesses

    In connection with the restatement described above, our Chief Executive
Officer and Chief Accounting Officer, in conjunction with our management, have
determined that, as of June 30, 2007, we had a material weakness in our internal
control over financial reporting, as defined in the standards established by the
Public Company Accounting Oversight Board. Specifically, as of June 30, 2007, we
had a material weakness relating to our controls over the calculation of
earnings per share in that our procedures did not operate effectively to detect
errors in the calculation of net loss available to ordinary shareholders'.


                                       50
<PAGE>

Remediation Status

    To remedy the material weakness, we enhanced our procedures to provide
additional management oversight of our accounting activities and at the date of
this report, we consider our material weakness to be remediated.


Changes in internal controls

    Other than the remediation activity referred to above, there have not been
any changes in our internal control over financial reporting (as defined in
Rules 13a-15(f) and 15d-15(f) promulgated by the SEC under the Securities
Exchange Act of 1934) during our most recently completed fiscal quarter that
have materially affected, or are reasonably likely to materially affect, our
internal control over financial reporting.


                                       51
<PAGE>

PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings

    On August 2, 2006, a putative class action lawsuit was filed against us and
certain of our current and former officers and directors in the U.S. District
Court for the Southern District of New York on behalf of a putative class
consisting of investors who purchased our publicly traded securities between
December 16, 2005 and July 28, 2006. Between August 7, 2006 and October 3, 2006,
seven additional related class action lawsuits were filed against us, certain of
our current and former officers and directors, and certain third parties. Two of
the complaints were filed on August 7, 2006, and the remaining five complaints
were filed on August 14, 2006, August 22, 2006, August 23, 2006, September 15,
2006, and October 3, 2006, respectively. Each of the class actions filed seeks
an unspecified amount of damages, as well as other forms of relief. On October
12, 2006, all of the class actions were consolidated. On December 4, 2006, a
consolidated class action complaint was filed. The complaint names us; Dean E.
Miller, our former Chief Financial Officer; Scott E. Willkomm, our former Chief
Executive Officer; Elizabeth Murphy, our former Chief Financial Officer; our
former Board members Michael Austin, Bill Caulfeild-Browne, Robert Chmely,
Michael French, Lord Norman Lamont, Hazel O'Leary, and Glenn Schafer; and
certain third parties, including Goldman Sachs and Bear Stearns in their
capacities as underwriters in various securities offerings by us and Ernst &
Young LLP in their capacity as independent registered public accounting firm.
The complaint is brought on behalf of a putative class consisting of investors
who purchased our securities between February 17, 2005 and July 31, 2006. The
complaint alleges violations of Sections 10(b) and 20(a) of the Exchange Act,
Rule 10b-5, and Sections 11, 12(a)(2), and 15 of the Securities Act. The
complaint seeks an unspecified amount of damages, as well as other forms of
relief. On March 7, 2007 we filed a motion to dismiss the putative class action
lawsuit. This motion has been fully briefed and is still pending before the
Court.

    In addition, on or about October 20, 2006, a shareholder derivative lawsuit
was filed against certain of our current and former directors in the U.S.
District Court for the Southern District of New York. The derivative lawsuit
alleges, among other things, that defendants improperly permitted us to make
false and misleading statements to investors concerning our business and
operations, thereby exposing us to liability from class action suits alleging
violations of the U.S. securities laws. The derivative lawsuit asserts claims
against defendants for breach of fiduciary duty, abuse of control, gross
mismanagement, constructive fraud, and unjust enrichment. On January 8, 2007 we
filed a motion to dismiss the derivative lawsuit. On May 7, 2007, our motion was
granted and the lawsuit was dismissed without prejudice. The Plaintiff declined
to submit an amended complaint and, on May 30, 2007, the court dismissed the
case with prejudice.

Item 1A.  Risk Factors

    As a result of the closing of the Transaction, certain risks set forth in
our 2006 Annual Report relating to whether the Transaction would be completed
are no longer applicable. However, the other risks identified in our 2006 Annual
Report and set forth below could materially affect our business, results of
operations or financial condition.

Recent developments in the residential mortgage market, especially in the
nonprime sector, may adversely affect our financial condition.

    Recently, the residential mortgage market in the United States has
experienced a variety of difficulties and changed economic conditions. We have
exposure to the subprime market as a result of securities held in our investment
portfolio, as described in more detail under "Management's Discussion and
Analysis of Financial Condition and Results of Operations - Financial Condition
- Exposure to Subprime ABS and Alt-A RMBS." Due to these recent developments,
especially in the nonprime sector, we believe the value of these securities has
declined, although valuations in the market have not been available at this
time. Declines in the value of these investments may adversely affect our
financial condition.

Process Improvement Risk

    We are implementing a process improvement program under which, among other
things, we intend to enhance the automation of our reporting, valuation and
administrative tools. The results of such program may require adjustments to our
previous financial estimates, which could adversely affect our results of
operations.

Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds

    Not applicable.


                                       52
<PAGE>

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

    Not applicable.

Item 6.   Exhibits

Except as otherwise indicated, the following Exhibits are filed herewith and
made a part hereof:

3.1     Memorandum of Association of Scottish Re Group Limited.

3.2     Articles of Association of Scottish Re Group Limited.

4.1     Specimen Ordinary Share Certificate (incorporated herein by reference to
        Exhibit 4.1 to Scottish Re Group Limited's Registration Statement on
        Form S-1). (1)

4.2     Form of Amended and Restated Class A Warrant (incorporated herein by
        reference to Exhibit 4.2 to Scottish Re Group Limited's Registration
        Statement on Form S-1). (1)

4.3     Form of Securities Purchase Agreement for the Class A Warrants
        (incorporated herein by reference to Exhibit 4.4 to Scottish Re Group
        Limited's Registration Statement on Form S-1). (1)

4.4     Form of Securities Purchase Agreement between Scottish Re Group Limited
        and the Shareholder Investors (incorporated herein by reference to
        Exhibit 4.10 to Scottish Re Group Limited's Registration Statement on
        Form S-1). (1)

4.5     Form of Securities Purchase Agreement between Scottish Re Group Limited
        and the Non-Shareholder Investors (incorporated herein by reference to
        Exhibit 4.12 to Scottish Re Group Limited's Registration Statement on
        Form S-1). (1)

4.6     Certificate of Designations of Convertible Preferred Shares of Scottish
        Re Group Limited (incorporated herein by reference to Scottish Re Group
        Limited's Current Report on Form 8-K). (10)

4.7     Certificate of Designations of Scottish Re Group Limited's
        Non-Cumulative Perpetual Preferred Shares, dated June 28, 2005
        (incorporated herein by reference to Scottish Re Group Limited's Current
        Report on Form 8-K). (16)

4.8     Specimen Stock Certificate for the Company's Non-Cumulative Perpetual
        Preferred Shares (incorporated herein by reference to Scottish Re Group
        Limited's Current Report on Form 8-K). (16)

10.1    Second Amended and Restated 1998 Stock Option Plan effective October 22,
        1998 (incorporated herein by reference to Exhibit 10.3 to Scottish Re
        Group Limited's Registration Statement on Form S-1). (1)(24)

10.2    Form of Stock Option Agreement in connection with 1998 Stock Option Plan
        (incorporated herein by reference to Exhibit 10.4 to Scottish Re Group
        Limited's Registration Statement on Form S-1). (1)(24)

10.3    Investment Management Agreement dated October 22, 1998 between Scottish
        Re Group Limited and General Re-New England Asset Management, Inc.
        (incorporated herein by reference to Exhibit 10.14 to Scottish Re Group
        Limited's Registration Statement on Form S-1). (1)


                                       53
<PAGE>

10.4    Form of Omnibus Registration Rights Agreement (incorporated herein by
        reference to Exhibit 10.17 to Scottish Re Group Limited's Registration
        Statement on Form S-1). (1)

10.5    1999 Stock Option Plan (incorporated herein by reference to Exhibit
        10.14 to Scottish Re Group Limited's 1999 Annual Report on Form 10-K).
        (2)(24)

10.6    Form of Stock Options Agreement in connection with 1999 Stock Option
        Plan (incorporated herein by reference to Exhibit 10.15 to Scottish Re
        Group Limited's 1999 Annual Report on Form 10-K). (2)(24)

10.7    2001 Stock Option Plan (incorporated herein by reference to Exhibit
        10.17 to Scottish Re Group Limited's 2001 Annual Report on Form 10-K).
        (4)(24)

10.8    Form of Nonqualified Stock Option Agreement in connection with 2001
        Stock Option Plan (incorporated herein by reference to Exhibit 10.17 to
        Scottish Re Group Limited's 2001 Annual Report on Form 10-K). (4)(24)

10.9    Form of Indemnification Agreement between Scottish Re Group Limited and
        each of its directors and officers (incorporated by reference to
        Scottish Re Group Limited's Amended Quarterly Report on Form 10-Q/A for
        the period ended September 30, 2002). (8)(24)

10.10   Employment Agreement dated July 1, 2002 between Scottish Annuity & Life
        Insurance Company (Cayman) Ltd. and Thomas A. McAvity, Jr. (incorporated
        by reference to Scottish Re Group Limited's Amended Quarterly Report on
        Form 10-Q/A for the period ended September 30, 2002). (8)(24)

10.11   Employment Agreement dated June 1, 2002 between Scottish Re Group
        Limited and Paul Goldean (incorporated herein by reference to Scottish
        Re Group Limited's Quarterly Report on Form 10-Q for the period ended
        March 31, 2004). (14)(24)

10.12   Employment Agreement dated June 1, 2002 between Scottish Re Group
        Limited and Clifford J. Wagner (incorporated by reference to Scottish Re
        Group Limited's Amended Quarterly Report on Form 10-Q/A for the period
        ended September 30, 2002). (8)(24)

10.13   Amended Employment Agreement dated February 10, 2003 between Scottish Re
        Group Limited and Thomas A. McAvity (incorporated herein by reference to
        Scottish Re Group Limited's 2002 Annual Report on Form 10-K). (12)(24)

10.14   Indenture, dated November 22, 2002, between Scottish Re Group Limited
        and The Bank of New York (incorporated herein by reference to Scottish
        Re Group Limited's Registration Statement on Form S-3). (9)

10.15   Registration Rights Agreement, dated November 22, 2002, by and among
        Scottish Re Group Limited and Bear Stearns & Co. and Putnam Lovell
        Securities Inc. (incorporated herein by reference to Scottish Re Group
        Limited's Registration Statement on Form S-3). (9)

10.16   Stock Purchase Agreement, dated as of October 24, 2003, by and among
        Scottish Re Group Limited, Scottish Holdings, Inc. and Employers
        Reinsurance Corporation (incorporated herein by reference to Scottish Re
        Group Limited's Current Report on Form 8-K). (11)

10.17   Tax Matters Agreement, dated as of January 22, 2003, by and among
        Scottish Re Group Limited, Scottish Holdings, Inc. and Employers
        Reinsurance Corporation (incorporated herein by reference to Scottish Re
        Group Limited's Current Report on Form 8-K). (11)

10.18   Transition Services Agreement, dated as of January 22, 2003, by and
        among Scottish Holdings, Inc. and Employers Reinsurance Corporation
        (incorporated herein by reference to Scottish Re Group Limited's Current
        Report on Form 8-K). (11)

10.19   Asset Purchase Agreement, dated as of October 17, 2004, by and among
        Security Life of Denver Insurance Company, Security Life of Denver
        International Limited, ING America Insurance Holdings, Inc. (for
        purposes of Section 11.11), Scottish Re Group Limited, Scottish Re
        (U.S.), Inc., Scottish Annuity & Life Insurance Company


                                       54
<PAGE>

        (Cayman) Ltd. (for purposes of Section 5.26) and Scottish Re Life
        Corporation (for purposes of Section 5.24) (incorporated herein by
        reference to Scottish Re Group Limited's Current Report on Form 8-K).
        (15)

10.20   Securities Purchase Agreement, dated as of October 17, 2004, by and
        among Scottish Re Group Limited and Cypress Merchant B Partners II
        (Cayman) L.P., Cypress Merchant Banking II-A C.V., 55th Street Partners
        II (Cayman) L.P. and Cypress Side-by-Side (Cayman) L.P. (including form
        of Subordinated Note, Class C Warrant, Shareholders' Agreement and
        Amendments to Articles of Association) (incorporated herein by reference
        to Scottish Re Group Limited's Current Report on Form 8-K). (15)

10.21   Form of Voting Agreement, by and among Cypress Merchant B Partners II
        (Cayman) L.P., Cypress Merchant Banking II-A C.V., 55th Street Partners
        II (Cayman) L.P. and Cypress Side-by-Side (Cayman) L.P., Scottish Re
        Group Limited and, respectively, each director and each officer of
        Scottish Re Group Limited (incorporated herein by reference to Scottish
        Re Group Limited's Current Report on Form 8-K). (15)

10.22   Voting Agreement, dated as of October 15, 2004, by and among Scottish Re
        Group Limited, Cypress Merchant B Partners II (Cayman) L.P., Cypress
        Merchant Banking II-A C.V., 55th Street Partners II (Cayman) L.P. and
        Cypress Side-by-Side (Cayman) L.P. and Pacific Life Insurance Company
        (incorporated herein by reference to Scottish Re Group Limited's Current
        Report on Form 8-K). (15)

10.23   Letter Agreement, dated as of October 17, 2004, by and among Scottish Re
        Group Limited and Cypress Merchant B Partners II (Cayman) L.P., Cypress
        Merchant Banking II-A C.V., 55th Street Partners II (Cayman) L.P. and
        Cypress Side-by-Side (Cayman) L.P. (incorporated herein by reference to
        Scottish Re Group Limited's Current Report on Form 8-K). (15)

10.24   First Supplemental Indenture, dated as of October 26, 2004, between
        Scottish Re Group Limited and The Bank of New York (incorporated herein
        by reference to Scottish Re Group Limited's Current Report on Form 8-K,
        filed with the SEC on October 29, 2004).

10.25   Administrative Services Agreement, dated as of December 31, 2004,
        between Security Life of Denver Insurance Company and Security Life of
        Denver International Limited and Scottish Re (U.S.), Inc. (incorporated
        herein by reference to Scottish Re Group Limited's 2004 Annual Report on
        Form 10-K). (20)

10.26   Coinsurance Agreement dated December 31, 2004 between Security Life of
        Denver Insurance Company and Scottish Re (U.S.), Inc. (incorporated
        herein by reference to Scottish Re Group Limited's 2004 Annual Report on
        Form 10-K). (20)

10.27   Coinsurance/Modified Coinsurance Agreement, dated December 31, 2004,
        between Security Life of Denver Insurance Company and Scottish Re
        (U.S.), Inc. (incorporated herein by reference to Scottish Re Group
        Limited's 2004 Annual Report on Form 10-K). (20)

10.28   Retrocession Agreement, dated December 31, 2004, between Scottish Re
        (U.S.), Inc. and Security Life of Denver Insurance Company (incorporated
        herein by reference to Scottish Re Group Limited's 2004 Annual Report on
        Form 10-K). (20)

10.29   Retrocession Agreement, dated December 31, 2004, between Scottish Re
        Life (Bermuda) Limited and Security Life of Denver Insurance Company
        (incorporated herein by reference to Scottish Re Group Limited's 2004
        Annual Report on Form 10-K). (20)

10.30   Reserve Trust Agreement, dated as of December 31, 2004, between Scottish
        Re (U.S.) Inc., as Grantor, and Security Life of Denver Insurance
        Company, as Beneficiary, and The Bank of New York, as Trustee, and The
        Bank of New York, as Securities Intermediary (incorporated herein by
        reference to Scottish Re Group Limited's 2004 Annual Report on Form
        10-K). (20)

10.31   Security Trust Agreement, dated as of December 31, 2004, by and among
        Scottish Re (U.S.), Inc., as Grantor, Security Life of Denver Insurance
        Company, as Beneficiary, The Bank of New York, as Trustee, and The Bank
        of New York, as Securities Intermediary (incorporated herein by
        reference to Scottish Re Group Limited's 2004 Annual Report on Form
        10-K). (20)


                                       55
<PAGE>


10.32   Coinsurance Agreement, dated December 31, 2004, between Security Life of
        Denver International Limited and Scottish Re Life (Bermuda) Limited
        (incorporated herein by reference to Scottish Re Group Limited's 2004
        Annual Report on Form 10-K). (20)

10.33   Coinsurance/Modified Coinsurance Agreement, dated December 31, 2004,
        between Security Life of Denver International Limited and Scottish Re
        Life (Bermuda) Limited (incorporated herein by reference to Scottish Re
        Group Limited's 2004 Annual Report on Form 10-K). (20)

10.34   Coinsurance Funds Withheld Agreement, dated December 31, 2004, between
        Security Life of Denver International Limited and Scottish Re Life
        (Bermuda) Limited (incorporated herein by reference to Scottish Re Group
        Limited's 2004 Annual Report on Form 10-K). (20)

10.35   Reserve Trust Agreement, dated December 31, 2004, between Scottish Re
        Life (Bermuda) Limited, as Grantor, and Security Life of Denver
        International Limited, as Beneficiary. The Bank of New York, as Trustee,
        and The Bank of New York, as Securities Intermediary (incorporated
        herein by reference to Scottish Re Group Limited's 2004 Annual Report on
        Form 10-K). (20)

10.36   Security Trust Agreement, dated as of December 31, 2004, by and among
        Scottish Re Life (Bermuda) Limited, as Grantor, Security Life of Denver
        International Limited, as Beneficiary, The Bank of New York, as Trustee,
        and the Bank of New York, as Securities Intermediary (incorporated
        herein by reference to Scottish Re Group Limited's 2004 Annual Report on
        Form 10-K). (20)

10.37   Technology Transfer and License Agreement, dated as of December 31,
        2004, between Security Life of Denver Insurance Company, ING North
        America Insurance Corporation and Scottish Re (U.S.), Inc. (incorporated
        herein by reference to Scottish Re Group Limited's 2004 Annual Report on
        Form 10-K). (20)

10.38   Transition and Integration Services Agreement, dated December 31, 2004,
        between Security Life of Denver Insurance Company and Scottish Re
        (U.S.), Inc. (incorporated herein by reference to Scottish Re Group
        Limited's Current Report on Form 8-K). (19)

10.39   Form of Remarketing Agreement, between the Company and Lehman Brothers,
        Inc., as Remarketing Agent (incorporated herein by reference to Scottish
        Re Group Limited's Current Report on Form 8-K). (16)

10.40   Scottish Re Group Limited 2004 Equity Incentive Compensation Plan
        (incorporated herein by reference to Scottish Re Group Limited's Proxy
        Statement filed with the SEC on April 1, 2004).

10.41   Amendment No. 1 to Scottish Re Group Limited 2004 Equity Incentive
        Compensation Plan (incorporated herein by reference to Scottish Re Group
        Limited's Current Report on Form 8-K). (18) (22)

10.42   Amendment No. 2 to Scottish Re Group Limited 2004 Equity Incentive
        Compensation Plan (incorporated herein by reference to Scottish Re Group
        Limited's Current Report on Form 8-K). (18) (22)

10.43   Form of Management Stock Option Agreement under the Scottish Re Group
        Limited 2004 Equity Incentive Compensation Plan (incorporated herein by
        reference to Scottish Re Group Limited's Current Report on Form 8-K).
        (18) (24)

10.44   Form of Management Performance Share Unit Agreement under the Scottish
        Re Group Limited 2004 Equity Incentive Compensation Plan (incorporated
        herein by reference to Scottish Re Group Limited's Current Report on
        Form 8-K). (18) (24)

10.45   Form of Management Restricted Share Unit Agreement under the Scottish Re
        Group Limited 2004 Equity Incentive Compensation Plan (incorporated
        herein by reference to Scottish Re Group Limited's Current Report on
        Form 8-K). (18) (24)

10.46   Letter of Credit Agreement, dated as of August 18, 2005, among Scottish
        Re (Dublin) Limited, as Borrower, Scottish Annuity & Life Insurance
        Company (Cayman) Ltd., as Guarantor, Bank of America, N.A., as
        Administrative Agent and L/C Issuer, and the Other Lenders Party Hereto,
        and Bank of America Securities LLC, as Sole Lead Arranger


                                       56
<PAGE>

        and Sole Book Manager (incorporated herein by reference to Scottish Re
        Group Limited's Current Report on Form 8-K). (21)

10.47   Amendment to Employment Agreement, dated as of October 29, 2006, between
        Scottish Re Group Limited and Paul Goldean (incorporated herein by
        reference to Scottish Re Group Limited's Current Report on Form 8-K
        which was filed with the SEC on November 2, 2006). (24)

10.48   Securities Purchase Agreement, dated as of November 26, 2006, by and
        among Scottish Re Group Limited, MassMutual Capital Partners LLC and
        SRGL Acquisition, LLC (incorporated herein by reference to Scottish Re
        Group Limited's Current Report on Form 8-K). (22)

10.49   Form of Registration Rights and Shareholders Agreement (incorporated
        herein by reference to Scottish Re Group Limited's Current Report on
        Form 8-K). (22)

10.50   Voting Agreement, dated as of November 26, 2006, by and among Scottish
        Re Group Limited, MassMutual Capital Partners LLC, SRGL Acquisition,
        LLC, Cypress Merchant B Partners II (Cayman) L.P., Cypress Merchant B
        II-A C.V., Cypress Side-By-Side (Cayman) L.P. and 55th Street Partners
        II (Cayman) L.P. (incorporated herein by reference to Scottish Re Group
        Limited's Current Report on Form 8-K). (22)

10.51   First Amendment to Asset Purchase Agreement, dated as of November 26,
        2006, by and among Scottish Re (U.S.), Inc., Scottish Re Life (Bermuda)
        Limited, Security Life of Denver Insurance Company and Security Life of
        Denver International Limited (incorporated herein by reference to
        Scottish Re Group Limited's Current Report on Form 8-K). (22)

10.52   Letter Agreement, dated as of November 30, 2006, by and among Scottish
        Annuity & Life Insurance Company (Cayman) Ltd., Scottish Re Limited and
        Comerica Bank (incorporated herein by reference to Scottish Re Group
        Limited's Current Report on Form 8-K). (23)

10.53   Standby Letter of Credit Application and Agreement, dated as of November
        30, 2006, by and between Scottish Annuity & Life Insurance Company
        (Cayman) Ltd. and Comerica Bank (incorporated herein by reference to
        Scottish Re Group Limited's Current Report on Form 8-K). (23)

10.54   Standby Letter of Credit Application and Agreement, dated as of November
        30, 2006, by and between Scottish Re Limited and Comerica Bank
        (incorporated herein by reference to Scottish Re Group Limited's Current
        Report on Form 8-K). (23)

10.55   Amendment No. 2 to Securities Purchase Agreement, dated as of February
        20, 2007, by and among Scottish Re Group Limited, MassMutual Capital
        Partners LLC and SRGL Acquisition, LDC (incorporated herein by reference
        to Scottish Re Group Limited's Current Report on Form 8-K which was
        filed with the SEC on February 21, 2007).

10.56   Amendment Three to the 2004 Equity Incentive Compensation Plan. (24)

10.57   Scottish Re Group Limited 2007 Stock Option Plan (incorporated herein by
        reference to Scottish Re Group Limited's Proxy Statement filed with the
        SEC on June 22, 2007). (24)

10.58   Employment Agreement dated May 30, 2006 between Scottish Re Holdings
        Limited and Duncan Hayward. (24)

10.59   Employment Agreement dated June 28, 2007 between Scottish Holdings, Inc.
        and Jeffrey M. Delle Fave. (24)

10.60   Employment Agreement dated July 18, 2007 between Scottish Re Group
        Limited and George R. Zippel. (24)

10.61   Employment Agreement dated July 25, 2007 between Scottish Holdings, Inc.
        and Michael Baumstein. (24)

10.62   Employment Agreement dated July 26, 2007 between Scottish Re (U.S.),
        Inc. and Meredith Ratajczak. (24)

31.1    Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.


                                       57
<PAGE>

31.2    Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1    Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to
        Section 906 of the Sarbanes-Oxley Act of 2002.

32.2    Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to
        Section 906 of the Sarbanes-Oxley Act of 2002.

        (1)   Scottish Re Group Limited's Registration Statement on Form S-1 was
              filed with the SEC on June 19, 1998, as amended.

        (2)   Scottish Re Group Limited's 1999 Annual Report on Form 10-K was
              filed with the SEC on April 3, 2000.

        (3)   Scottish Re Group Limited's 2000 Annual Report on Form 10-K was
              filed with the SEC on March 30, 2001.

        (4)   Scottish Re Group Limited's 2001 Annual Report on Form 10-K was
              filed with the SEC on March 5, 2002.

        (5)   Scottish Re Group Limited's Current Report on Form 8-K was filed
              with the SEC on December 31, 2001.

        (6)   Scottish Re Group Limited's Current Report on Form 8-K was filed
              with the SEC on June 2, 2005.

        (7)   Scottish Re Group Limited's Current Report on Form 8-K was filed
              with the SEC on August 9, 2001.

        (8)   Scottish Re Group Limited's Amended Quarterly Report on Form
              10-Q/A was filed with the SEC on August 8, 2002.

        (9)   Scottish Re Group Limited's Registration Statement on Form S-3 was
              filed with the SEC on January 31, 2003, as amended.

        (10)  Scottish Re Group Limited's Current Report on Form 8-K was filed
              with the SEC on December 17, 2003.

        (11)  Scottish Re Group Limited's Current Report on Form 8-K was filed
              with the SEC on January 6, 2004.

        (12)  Scottish Re Group Limited's 2002 Annual Report on Form 10-K was
              filed with the SEC on March 31, 2003.

        (13)  Scottish Re Group Limited's Quarterly Report on Form 10-Q was
              filed with the SEC on August 12, 2003.

        (14)  Scottish Re Group Limited's Quarterly Report on Form 10-Q was
              filed with the SEC on May 10, 2004.

        (15)  Scottish Re Group Limited's Current Report on Form 8-K was filed
              with the SEC on October 21, 2004.

        (16)  Scottish Re Group Limited's Current Report on Form 8-K was filed
              with the SEC on July 1, 2005.

        (17)  Scottish Re Group Limited's Current Report on Form 8-K was filed
              with the SEC on July 18, 2005.

        (18)  Scottish Re Group Limited's Current Report on Form 8-K was filed
              with the SEC on August 8, 2005.

        (19)  Scottish Re Group Limited's Current Report on Form 8-K was filed
              with the SEC on August 4, 2005.

        (20)  Scottish Re Group Limited's 2004 Annual Report on Form 10-K was
              filed with the SEC on March 18, 2005.

        (21)  Scottish Re Group Limited's Current Report on Form 8-K was filed
              with the SEC on August 22, 2005.

        (22)  Scottish Re Group Limited's Current Report on Form 8-K as filed
              with the SEC on November 29, 2006.

        (23)  Scottish Re Group Limited's Current Report on Form 8-K was filed
              with the SEC on December 1, 2006.

        (24)  This exhibit is a management contract or compensatory plan or
              arrangement.


                                       58
<PAGE>

                                   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.


                                           SCOTTISH RE GROUP LIMITED

Date: November 8, 2007                     By: /s/ George Zippel
                                           -------------------------------------
                                           George Zippel
                                           President and Chief Executive Officer


Date: November 8, 2007                     By: /s/ Duncan Hayward
                                           -------------------------------------
                                           Duncan Hayward
                                           Chief  Accounting Officer


                                       59