Consolidated Statements of Changes in Shareholders' Equity
The National Catholic Risk Retention Group, Inc. and Subsidiaries
For the years ended December 31, 2006 and 2005
    Cap. Stock Class A Cap.
Stock
Class B
Add'l
Paid-in Capital Orig. Reqmts.
Add'l
Paid-in Capital Plcyhldr Dividends
Accum.
Other
Compr. Income
Retained Earnings Total Sharehldrs' Equity Book Value
Per
Share
  BALANCE JAN 1, 2005 $1,280 $298,782 $471,997 $8,862,640 $4,491,383 $22,989,149 $37,115,231 $4,969
  Issuance of 1 share
Class A and .55
shares 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

  Issuance of 2 shares of
Class A stock and
2.15 shares of
Class B stock
40 86 9,593 - - - 9,719  
  Redemption of Class B
stock
- (590) - - - - (590)  
  Adjustment of Class B
stock
- 322 (327) - - - (5)  
  Other comprehensive
income
- - - - 3,675,389 - 3,675,389  
  Net income - - - - - 993,486 993,486  
  BALANCE DEC 31, 2006 $1,340 $298,622 $484,001 $8,862,640 $8,956,581 $19,848,932 $38,452,116 $5,150

Note: Johnson Lambert & Co., Certified Public Accountants has audited the financial statements of The National Catholic Risk Retention Group, Inc. and Subsidiaries for the years ended December 31, 2006 and 2005 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 April 5, 2007. 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. and Subsidiaries for the years ended December 31, 2006 and 2005 were derived from the audited financial statements. The complete audited financial statements may be obtained from The National Catholic Risk Retention Group, Inc. and Subsidiaries at 801 Warrenville Road, Suite 175, Lisle, IL 60532-4334.