Consolidated Statements of Changes in Shareholders' Equity
The National Catholic Risk Retention Group, Inc. and Subsidiary
    Cmn. Stock Class A Cmn.
Stock
Class B
Add'l
Paid-in Capital Orig. Reqmts.
Add'l
Paid-in Capital Plcyhldr Dividends
Other
Compr. Income
Retained Earnings Total Sharehldrs Equity Book Value
Per
Share
  BALANCE JAN 1, 2004 $1,260 $298,564 $447,761 $8,879,437 $2,968,835 $21,763,322 $34,359,179 $4,603
  Issuance of 2 shares
Class A and 5.4 shares
Class B stock
40 218 24,819 - - - 25,077  
  Purchase of 1 share of
Class A
(20) - (583) (16,797) - - (17,400)  
  Other comprehensive
income
- - - - 1,522,548 - 1,522,548  
  Net Income - - - - - 1,225,827 1,225,827  
  BALANCE DEC 31, 2004 1,280 298,782 471,997 8,862,640 4,491,383 22,989,149 37,115,231 $4,969

  Issuance of 1 share of
Class A stock and
0.56 shares of
Class B stock
20 22 2,738 - - - 2,780  
  Other comprehensive
income
- - - - 789,809 - 789,809  
  Net loss - - - - - (4,133,703) (4,133,703)  
  BALANCE DEC 31, 2005 $1,300 $298,804 $474,735 $8,862,640 $5,281,192 $18,855,446 $33,774,117 $4,521

Note: Johnson Lambert & Co., Certified Public Accountants has audited the financial statements of The National Catholic Risk Retention Group, Inc. for the years ended December 31, 2005 and 2004 prepared in conformity with generally accepted accounting principles in the United States, and issued an unqualified opinion on such financial statements in their report dated February 8, 2006. The auditor's report applies to the complete financial statements which are not presented.

These consolidated balance sheets, consolidated statements of operations and comprehensive income, consolidated statements of changes in shareholders’ equity and consolidated statements of cash flows of The National Catholic Risk Retention Group, Inc. for the years ended December 31, 2005 and 2004 were derived from the audited financial statements. The complete audited financial statements may be obtained from The National Catholic Risk Retention Group, Inc. at 801 Warrenville Road, Suite 175, Lisle, IL 60532-4334.