Consolidated Statements
of Operations and Comprehensive Income

The National Catholic Risk Retention Group, Inc. and Subsidiaries

REVENUES Year Ended December 31, 2008 Year Ended December 31, 2007
Premiums earned $ 8,948,212 $ 8,855,248
Net investment income 2,069,262 2,541,844
Net realized gains on sales of investments 6,977,240 20,297
VIRTUS® income earned 105,036 109,268
Ceding commission income, net of commission expense of $304,091 and $431,211, respectively 370,091 279,276
Impairment losses on investments (278,209)
TOTAL REVENUES 18,191,632 11,805,933
EXPENSES    
Losses and loss adjustment expenses 11,120,263 24,883,428
Policy acquisition costs 692,187 478,164
Premium deficiency charge 391,143
Management and professional fees 526,423 603,684
VIRTUS® expenses 4,172 31,888
General and administrative expenses 2,008,087 1,801,162
TOTAL EXPENSES 14,742,275 27,798,326
NET INCOME (LOSS) BEFORE    
OPERATING PROFIT DISTRIBUTION 3,449,357 (15,992,393)
Operating profit distribution 493,485
NET INCOME (LOSS) 3,449,357 (16,485,878)
OTHER COMPREHENSIVE (LOSS) INCOME    
Net unrealized holding (losses) gains arising during the period (10,541,648) 1,501,713
Less: reclassification adjustment for realized gains included in net income (loss) (6,699,031) (20,297)
OTHER COMPREHENSIVE (LOSS) INCOME (17,240,679) 1,481,416
COMPREHENSIVE LOSS $ (13,791,322) $ (15,004,462)


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, 2008 and 2007 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 23, 2009. 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, 2008 and 2007 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.