EQUIVANTAGE ACCEPTANCE CORP
8-K, 1997-03-26
ASSET-BACKED SECURITIES
Previous: SIRROM CAPITAL CORP, 10-K, 1997-03-26
Next: EQUICON MORTGAGE LOAN TRUST 1994-2, 10-K, 1997-03-26



<PAGE>

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

                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, DC 20549

                                 FORM 8-K

                              CURRENT REPORT
                  PURSUANT TO SECTION 13 OR 15(d) OF THE
                   SECURITIES AND EXCHANGE ACT OF 1934



             Date of Report (Date of earliest event reported):
                              March 14, 1997



                EquiVantage Acceptance Corp. on behalf of
                -----------------------------------------
                EquiVantage Home Equity Loan Trust 1997-1
                -----------------------------------------
          (Exact Name of Registrant as Specified in its Charter)
         



         Delaware                333-23141                76-0448074
- -----------------------         -----------             ---------------
(State of Incorporation         (Commission            (I.R.S. Employer
                                File Number)          Identification No.)


             1311 Northwest Freeway                      77040
                                                       ---------
                    Suite 301                          (Zip Code)
                 Houston, Texas
             ---------------------
             (Address of Principal
               Executive Offices)



      Registrant's telephone number, including area code: (713) 895-1957



                                 No Change
        ------------------------------------------------------------
        (Former Name or Former Address, if Changed Since Last Report)


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


<PAGE>

     The financial statements of Financial Guaranty Insurance Company 
("FGIC") as of December 31, 1995 and 1994 that are included in this Form 8-K 
have been audited by KPMG Peat Marwick LLP. The consent of KPMG Peat Marwick 
LLP to the inclusion of their audit report on such financial statements in 
this Form 8-K and their being named as "experts" in the Prospectus Supplement 
relating to EquiVantage Home Equity Loan Asset-Backed Certificates, Series 
1997-1, is attached hereto as Exhibit 23.1.

     The financial statements of FGIC as of December 31, 1995 and 1994 are 
attached hereto as Exhibit 99.1. The unaudited financial statements of FGIC 
as of September 30, 1996 are attached hereto as Exhibit 99.2.

     Item 7. Financial Statements; Pro Forma Financial Information and 
Exhibits.


     (a)  Not applicable.

     (b)  Not applicable.

     (c)  Exhibits:

          23.1      Consent of KPMG Peat Marwick LLP

          99.1      Financial statements of FGIC, December 31, 1995 and 1994

          99.2      Unaudited financial statements of FGIC at September 30, 
                    1996
<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 hereunto duly authorized.


                                          EQUIVANTAGE ACCEPTANCE CORP.


                                          By:  /s/ John E. Smith
                                               -----------------
                                               John E. Smith
                                               President



Dated: March ___, 1997



<PAGE>

                                                                  EXHIBIT 23.1



<PAGE>


                      CONSENT OF INDEPENDENT ACCOUNTANTS


The Board of Directors
Financial Guaranty Insurance Company:


     We consent to the use of our report dated January 19, 1996 on the 
financial statements of Financial Guaranty Insurance Company as of December 
31, 1995 and 1994, and for each of the years in the three-year period ended 
December 31, 1995 included in the Form 8-K of EquiVantage Acceptance Corp., 
and to reference to our firm under the heading "Experts" in the Prospectus 
Supplement.

     Our report refers to changes, in 1993, in accounting methods for 
multiple-year retrospectively rated reinsurance contracts and for the 
adoption of the provisions of the Financial Accounting Standards Board's 
Statement of Financial Accounting Standards No. 115, Accounting for Certain 
Investments in Debt and Equity Securities.


                                          /s/  KPMG PEAT MARWICK LLP


New York, New York
March 25, 1997


<PAGE>









                     FINANCIAL GUARANTY INSURANCE COMPANY

                             Financial Statements

                           December 31, 1995 and 1994


                  (With Independent Auditors' Report Thereon)


<PAGE>

FINANCIAL GUARANTY INSURANCE COMPANY
________________________________________________________________________________


Audited Financial Statements


December 31, 1995






    Report of Independent Auditors......................................     1
    Balance Sheets......................................................     2
    Statements of Income................................................     3
    Statements of Stockholder's Equity..................................     4
    Statements of Cash Flows............................................     5
    Notes to Financial Statements.......................................     6

<PAGE>

                          Report of Independent Auditors'


The Board of Directors and Stockholder
Financial Guaranty Insurance Company:

We have audited the accompanying balance sheets of Financial Guaranty 
Insurance Company as of December 31, 1995 and 1994, and the related 
statements of income, stockholder's equity, and cash flows for each of the 
years in the three year period then ended. These financial statements are the 
responsibility of the Company's management. Our responsibility is to express 
an opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the financial statements are free 
of material misstatement. An audit includes examining, on a test basis, 
evidence supporting the amounts and disclosures in the financial statements. 
An audit also includes assessing the accounting principles used and 
significant estimates made by management, as well as evaluating the overall 
financial statement presentation. We believe that our audits provide a 
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, 
in all material respects, the financial position of Financial Guaranty 
Insurance Company as of December 31, 1995 and 1994 and the results of its 
operations and its cash flows for each of the years in the three year period 
then ended in conformity with generally accepted accounting principles.

As described in notes 6 and 2, respectively, in 1993, the Company changed its 
methods of accounting for multiple-year retrospectively rated reinsurance 
contracts and for the adoption of the provisions of the Financial Accounting 
Standards Board's Statement of Financial Accounting Standards No. 115, 
Accounting for Certain Investments in Debt and Equity Securities.

                                       KPMG Peat Marwick LLP

January 19, 1996


<PAGE>

Financial Guaranty Insurance
Company                                                           Balance Sheets
________________________________________________________________________________

($ in Thousands, except per share amounts)

                                                     December 31,   December 31,
Assets                                                  1995            1994    
                                                     ____________   ____________
 
Fixed maturity securities available-for-sale
  (amortized cost of $2,043,453 in 1995
   and $1,954,177 in 1994)                            $2,141,584    $1,889,910  
Short-term investments, at cost, which
  approximates market                                     91,032        75,674  
Cash                                                         199         1,766  
Accrued investment income                                 37,347        40,637  
Reinsurance recoverable                                    7,672        14,472  
Prepaid reinsurance premiums                             162,087       164,668  
Deferred policy acquisition costs                         94,868        90,928  
Property and equipment, net of accumulated
  depreciation ($12,861 in 1995 and $10,512 in 1994)       6,314         7,912  
Receivable for securities sold                            26,572             -  
Prepaid expenses and other assets                         12,627        12,243  
                                                      __________    ___________ 

    Total assets                                      $2,580,302    $2,298,210  
                                                      __________    ___________ 
                                                      __________    ___________

Liabilities and Stockholder's Equity

Liabilities:

Unearned premiums                                     $  727,535    $  757,425  
Loss and loss adjustment expenses                         77,808        98,746  
Ceded reinsurance balances payable                         1,942         2,258  
Accounts payable and accrued expenses                     32,811        28,489  
Payable to Parent                                          1,647        18,600  
Current federal income taxes payable                      51,296        82,123  
Deferred federal income taxes                             99,171        22,640  
Payable for securities purchased                          40,211         8,206  
                                                      __________   ____________ 

    Total liabilities                                  1,032,421     1,018,487  
                                                      __________   ____________ 

Stockholder's Equity:

Common stock, par value $1,500 per share; 
10,000 shares authorized, issued and outstanding          15,000        15,000  
Additional paid-in capital                               334,011       334,011  
Net unrealized gains (losses) on fixed maturity
  securities available-for-sale, net of tax               63,785       (41,773) 
Foreign currency translation adjustment                   (1,499)       (1,221) 
Retained earnings                                      1,136,584       973,706  
                                                      __________   ____________ 

    Total stockholder's equity                         1,547,881     1,279,723  
                                                      __________   ____________ 

    Total liabilities and stockholder's equity        $2,580,302     2,298,210  
                                                      __________   ____________ 
                                                      __________   ____________ 

                   See accompanying notes to financial statements.

                                         -2-

<PAGE>

Financial Guaranty Insurance
Company                                                     Statements of Income
________________________________________________________________________________

($ in Thousands)

                                             For the Year Ended December 31,    
                                          ______________________________________
                                            1995          1994          1993    
                                            ____          ____          ____
Revenues:

Gross premiums written                    $  97,288    $ 161,940     $ 291,052  
Ceded premiums                              (19,319)     (46,477)      (49,914) 
                                          _________    _________     _________  

  Net premiums written                       77,969      115,463       241,138  
Decrease (increase) in net unearned
  premiums                                   27,309       53,364       (74,902) 
                                          _________    _________    __________  

  Net premiums earned                       105,278      168,827       166,236  
Net investment income                       120,398      109,828        99,920  
Net realized gains                           30,762        5,898        35,439  
                                          _________    _________    __________

  Total revenues                            256,438      284,553       301,595  
                                          _________    _________    __________  
Expenses:

Loss and loss adjustment expenses            (8,426)       3,646        42,894  
Policy acquisition costs                     13,072       15,060        19,592  
(Increase) decrease in deferred policy
  acquisition costs                          (3,940)       3,709         2,658  
Other underwriting expenses                  19,100       21,182        21,878  
                                          _________    _________    __________  

  Total expenses                             19,806       43,597        87,022  
                                          _________    _________    __________  

Income before provision for Federal
  income taxes                              236,632      240,956       214,573  
                                          _________    _________    __________  
    
Federal income tax expense (benefit):
  Current                                    28,913       43,484        59,505  
  Deferred                                   19,841        7,741        (7,284) 
                                          _________    _________    __________  

  Total Federal income tax expense           48,754       51,225        52,221  
                                          _________    _________    __________  

  Net income before cumulative effect
   of change in accounting principle        187,878      189,731       162,352  
                                          _________    _________    __________  

  Net cumulative effect of change in
   accounting principle                           -            -         3,008  
                                          _________    _________    __________  

  Net income                               $187,878     $189,731      $165,360  
                                          _________    _________    __________  
                                          _________    _________    __________  

                   See accompanying notes to financial statements.

                                         -3-

<PAGE>

Financial Guaranty Insurance
Company                                       Statements of Stockholder's Equity
________________________________________________________________________________

($ in Thousands)

<TABLE>
<CAPTION>



                                                                             Net Unrealized                               
                                                                            Gains (Losses) on                             
                                                          Additional          Fixed Maturity          Foreign             
                                              Common        Paid-in        Securities Available-      Currency    Retained
                                              Stock        Capital         For-Sale, Net of Tax      Adjustment   Earnings
                                              ______      ___________      _____________________     ___________  ________
<S>                                           <C>          <C>             <C>                       <C>          <C> 
Balance, January 1, 1993                      $2,500       $324,639              $7,267                $(1,597)   $618,615

Net income                                         -              -                   -                      -     165,360

Capital contribution                               -         21,872                   -                      -           -

Adjustment to common stock par value          12,500        (12,500)                  -                      -           -

Unrealized gains on fixed maturity
 securities previously held at market,
 net of tax of ($713)                              -              -              (1,325)                     -           -

Implementation of change in accounting
  for adoption of SFAS 115, net of tax of
  $45,643                                          -              -              84,766                      -           -

Foreign currency translation adjustment            -              -                   -                   (668)          -
                                             _______      _________          ___________               ________    ________

Balance, December 31, 1993                    15,000        334,011              90,708                 (2,265)    783,975

Net income                                         -              -                   -                      -     189,731

Unrealized losses on fixed maturity
  securities available-for-sale, net of
  tax of ($71,336)                                 -              -            (132,481)                     -           -

Foreign currency translation adjustment            -              -                   -                  1,044           -
                                            _________     _________         ____________              _________   ________

Balance, December 31, 1994                    15,000        334,011             (41,773)                (1,221)    973,706

Net income                                         -              -                   -                      -     187,878

Dividend paid                                      -              -                   -                      -     (25,000)

Unrealized gains on fixed maturity
  securities available for sale, net of
  tax of 56,839                                    -              -             105,558                      -           -

Foreign currency translation adjustment            -              -                   -                   (278)          -
                                           __________     _________        ____________               _________   _________

Balance, December 31, 1995                   $15,000       $334,011             $63,785                $(1,499)  $1,136,584
                                           __________     _________        _____________              _________  __________
                                           __________     _________        _____________              _________  __________

</TABLE>
                   See accompanying notes to financial statements.

                                         -4-


<PAGE>

Financial Guaranty Insurance
Company                                                 Statements of Cash Flows
________________________________________________________________________________

($ in Thousands)

                                             For the Year Ended December 31,    
                                          ______________________________________
                                             1995         1994         1993     
                                             ____         ____         ____
Operating Activities:


Net income                                 $187,878     $189,731     $165,360   
  Adjustments to reconcile net income
   to net cash provided by operating
   activities:
  Cumulative effect of change in
   accounting principle, net of tax               -            -       (3,008)  
  Change in unearned premiums               (29,890)     (45,927)      90,429   
  Change in loss and loss adjustment
    expense reserves                        (20,938)       2,648       51,264   
  Depreciation of property and
    equipment                                 2,348        2,689        2,012   
  Change in reinsurance receivable            6,800         (304)      (9,040)  
  Change in prepaid reinsurance
    premiums                                  2,581       (7,437)     (15,527)  
  Change in foreign currency
    translation adjustment                     (427)       1,607       (1,029)  
  Policy acquisition costs deferred         (16,219)     (18,306)     (19,592)  
  Amortization of deferred policy
    acquisition costs                        12,279       22,015       22,250   
  Change in accrued investment
   income, and prepaid expenses and
   other assets                               2,906       (5,150)      (9,048)  
  Change in other liabilities               (12,946)       2,577        7,035   
  Change in deferred income taxes            19,841        7,741       (7,284)  
  Amortization of fixed maturity
    securities                                1,922        5,112        8,976   
  Change in current income taxes
    payable                                 (30,827)      33,391       30,089   
  Net realized gains on investments         (30,762)      (5,898)     (35,439)  
                                           ________     ________      ________  

Net cash provided by operating
  activities                                 94,546      184,489      277,448   
                                           ________     ________     ________   
Investing Activities:

Sales and maturities of fixed
  maturity securities                       836,103      550,534      789,036   
Purchases of fixed maturity
  securities                               (891,108)    (721,908)  (1,090,550)  
Purchases, sales and maturities of
  short-term investments, net               (15,358)     (11,486)       4,164   
Purchases of property and equipment,
  net                                          (750)      (1,290)        (985)  
                                           ________    _________   __________   
Net cash used in investing
  activities                                (71,113)    (184,150)    (298,335)  
                                           ________    _________   __________   

Financing Activities:

Dividends paid                              (25,000)           -            -   
Capital contribution                              -            -       21,872   
                                           ________   __________   __________   
Net cash provided by financing
  activities                                (25,000)           -       21,872   
                                           ________   __________   __________   

(Decrease) Increase in cash                  (1,567)         339          985   
Cash at beginning of year                     1,766        1,427          442   
                                           ________   __________   __________   

Cash at end of year                        $    199   $    1,766   $    1,427   
                                           ________   __________   __________   
  
                                           ________   __________   ___________  


                   See accompanying notes to financial statements.
 
                                         -5-


<PAGE>

                                           
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
________________________________________________________________________________

(1) Business

    Financial Guaranty Insurance Company (the "Company"), a wholly-owned
    insurance subsidiary of FGIC Corporation (the "Parent"), provides financial
    guaranty insurance on newly issued municipal bonds and municipal bonds
    trading in the secondary market, the latter including bonds held by unit
    investment trusts and mutual funds.  The Company also insures structured
    debt issues outside the municipal market.  Approximately 88% of the
    business written since inception by the Company has been municipal bond
    insurance.

    The Company insures only those securities that, in its judgment, are of
    investment grade quality.  Municipal bond insurance written by the Company
    insures the full and timely payment of principal and interest when due on
    scheduled maturity, sinking fund or other mandatory redemption and interest
    payment dates to the holders of municipal securities.  The Company's
    insurance policies do not provide for accelerated payment of the principal
    of, or interest on, the bond insured in the case of a payment default.  If
    the issuer of a Company-insured bond defaults on its obligation to pay debt
    service, the Company will make scheduled interest and principal payments as
    due and is subrogated to the rights of bondholders to the extent of
    payments made by it.

    The preparation of financial statements in conformity with generally
    accepted accounting principles requires management to make estimates and
    assumptions that effect the reported amounts of assets and liabilities and
    disclosure of contingent assets and liabilities at the date of the
    financial statements and the reported amounts of revenues and expenses
    during the reporting period.  Actual results could differ from those
    estimates.

(2) Significant Accounting Policies

    The accompanying financial statements have been prepared on the basis of
    generally accepted accounting principles ("GAAP") which differ in certain
    respects from the accounting practices prescribed or permitted by
    regulatory authorities (see Note 3).  The prior years financial statements
    have been reclassified to conform to the 1995 presentation.  Significant
    accounting policies are as follows:

    Investments

    As of December 31, 1993, the Company adopted Statement of Financial
    Accounting Standards No. 115 ("SFAS 115"), "Accounting for Certain
    Investments in Debt and Equity Securities."  The Statement defines three
    categories for classification of debt securities and the related accounting
    treatment for each respective category.  The Company has determined that its
    fixed maturity securities portfolio should be classified as
    available-for-sale.  Under SFAS 115, securities held as available-for-sale
    are recorded at fair value and unrealized holding gains/losses are recorded
    as a separate component of stockholder's equity, net of applicable income
    taxes.
    
    Short-term investments are carried at cost, which approximates fair value. 
    Bond discounts and premiums are amortized over the remaining terms of the
    securities.  Realized gains or losses on the sale of investments are
    determined on the basis of specific identification. 


                                         -6-


<PAGE>

Financial Guaranty Insurance  
Company                                Notes to Financial Statements (Continued)
________________________________________________________________________________

    Premium Revenue Recognition
    
    Premiums are earned over the period at risk in proportion to the amount of
    coverage provided which, for financial guaranty insurance policies,
    generally declines according to predetermined schedules.  

    When unscheduled refundings of municipal bonds occur, the related unearned
    premiums, net of premium credits allowed against the premiums charged for
    insurance of refunding issues and applicable acquisition costs, are earned
    immediately.  Unearned premiums represent the portion of premiums written
    related to coverage yet to be provided on policies in force.

    Policy Acquisition Costs

    Policy acquisition costs include only those expenses that relate directly
    to premium production.  Such costs include compensation of employees
    involved in underwriting, marketing and policy issuance functions, rating
    agency fees, state premium taxes and certain other underwriting expenses,
    offset by ceding commission income on premiums ceded to reinsurers (see
    Note 6).  Net acquisition costs are deferred and amortized over the period
    in which the related premiums are earned.  Anticipated loss and loss
    adjustment expenses are considered in determining the recoverability of
    acquisition costs.

    Loss and Loss Adjustment Expenses

    Provision for loss and loss adjustment expenses is made in an amount equal
    to the present value of unpaid principal and interest and other payments
    due under insured risks at the balance sheet date for which, in
    management's judgment, the likelihood of default is probable.  Such
    reserves amounted to $77.8 million and $98.7 million at December 31, 1995
    and 1994, respectively.  As of December 31, 1995 and 1994, such reserves
    included $28.8 million and $71.0 million, respectively, established based
    on an evaluation of the insured portfolio in light of current economic
    conditions and other relevant factors.  Loss and loss adjustment expenses
    include amounts discounted at an interest rate of 5.5% in 1995 and 7.8% in
    1994. The reserve for loss and loss adjustment expenses is necessarily
    based upon estimates, however, in management's opinion the reserves for
    loss and loss adjustment expenses is adequate.  However, actual results
    will likely differ from those estimates. 

    Income Taxes

    Deferred tax assets and liabilities are recognized for the future tax
    consequences attributable to differences between the financial statement
    carrying amounts of existing assets and liabilities and their respective
    tax bases.  These temporary differences relate principally to unrealized
    gains (losses) on fixed maturity securities available-for-sale, premium
    revenue recognition, deferred acquisition costs and deferred compensation. 
    Deferred tax assets and liabilities are measured using enacted tax rates
    expected to apply to taxable income in the years in which those temporary
    differences are expected to be recovered or settled.  The effect on
    deferred tax assets and liabilities of a change in tax rates is recognized
    in income in the period that includes the enactment date.

    Financial guaranty insurance companies are permitted to deduct from taxable
    income, subject to certain limitations, amounts added to statutory
    contingency reserves (see Note 3).  The amounts deducted must be included
    in taxable income upon their release from the reserves or upon earlier
    release of such amounts from such reserves to cover excess losses as
    permitted by insurance regulators.  The amounts deducted are allowed as
    deductions from taxable income only to the extent that U.S. government
    non-interest bearing tax and loss bonds are purchased and held in an amount
    equal to the tax benefit attributable to such deductions.

                                         -7-


<PAGE>

Financial Guaranty Insurance  
Company                                Notes to Financial Statements (Continued)
________________________________________________________________________________

    Property and Equipment

    Property and equipment consists of furniture, fixtures, equipment and
    leasehold improvements which are recorded at cost and are charged to income
    over their estimated service lives.  Office furniture and equipment are
    depreciated straight-line over five years.  Leasehold improvements are
    amortized over their estimated service life or over the life of the lease,
    whichever is shorter.  Computer equipment and software are depreciated over
    three years.  Maintenance and repairs are charged to expense as incurred.

    Foreign Currency Translation

    The Company has established foreign branches in France and the United
    Kingdom and determined that the functional currencies of these branches are
    local currencies.  Accordingly, the assets and liabilities of these foreign
    branches are translated into U.S. dollars at the rates of exchange existing
    at December 31, 1995 and 1994 and revenues and expenses are translated at
    average monthly exchange rates.  The cumulative translation loss at
    December 31, 1995 and 1994 was $1.5 million and $1.2 million, respectively,
    net of tax, and is reported as a separate component of stockholder's
    equity.

(3) Statutory Accounting Practices

    The financial statements are prepared on the basis of GAAP, which differs
    in certain respects from accounting practices prescribed or permitted by
    state insurance regulatory authorities.  The following are the significant
    ways in which statutory-basis accounting practices differ from GAAP:

    (a)  premiums are earned in proportion to the reduction of the related risk
         rather than in proportion to the coverage provided;
    (b)  policy acquisition costs are charged to current operations as incurred
         rather than as related premiums are earned;
    (c)  a contingency reserve is computed on the basis of statutory
         requirements for the security of all policyholders, regardless of
         whether loss contingencies actually exist, whereas under GAAP, a
         reserve is established based on an ultimate estimate of exposure;
    (d)  certain assets designated as non-admitted assets are charged directly
         against surplus but are reflected as assets under GAAP, if
         recoverable;
    (e)  federal income taxes are only provided with respect to taxable income
         for which income taxes are currently payable, while under GAAP taxes
         are also provided for differences between the financial reporting and
         the tax bases of assets and liabilities;
    (f)  purchases of tax and loss bonds are reflected as admitted assets,
         while under GAAP they are recorded as federal income tax payments; and
    (g)  all fixed income investments are carried at amortized cost rather than
         at fair value for securities classified as available-for-sale under
         GAAP.

                                         -8-


<PAGE>


Financial Guaranty Insurance 
Company                                Notes to Financial Statements (Continued)
________________________________________________________________________________

The following is a reconciliation of net income and stockholder's equity
presented on a GAAP basis to the corresponding amounts reported on a
statutory-basis for the periods indicated below (in thousands):

<TABLE>
<CAPTION>
                                                                       Years Ended December 31, 
                                                   --------------------------------------------------------------------------
                                                            1995                        1994                    1993 
                                                   ----------------------     ----------------------   ----------------------
                                                    Net     Stockholder's      Net     Stockholder's   Net      Stockholder's
                                                   Income       Equity        Income      Equity      Income         Equity 
                                                   -------- -------------     --------  ------------  -------   -------------
<S>                                                <C>       <C>              <C>       <C>           <C>        <C>
GAAP basis amount                                  $187,878    $1,547,881     $189,731  $1,279,723    $165,360     $1,221,429

Premium revenue recognition                         (22,555)     (166,927)      (4,970)   (144,372)    (16,054)      (139,401)

Deferral of acquisition costs                        (3,940)      (94,868)       3,709     (90,928)      2,658        (94,637)

Contingency reserve                                      --      (386,564)          --    (328,073)         --       (252,542)

Non-admitted assets                                      --        (5,731)          --      (7,566)         --         (8,951)

Case basis loss reserves                              4,048           (52)      (3,340)     (4,100)      1,626           (759)

Portfolio loss reserves                             (22,100)       24,000      (11,050)     46,100      43,650         57,150

Deferral of income taxes (benefits)                  19,842        64,825        7,741      45,134      (7,284)        35,209

Unrealized gains (losses) on fixed maturity 
securities held at fair value, net of tax                --       (63,785)          --      41,773          --        (90,708)

Recognition of profit commission                      3,096        (5,744)      (2,410)     (8,840)     (4,811)        (4,811)

Provision for unauthorized reinsurance                   --            --           --        (266)         --             --

Contingency reserve tax deduction (see Note 2)           --        78,196           --      55,496          --         45,402

Allocation of tax benefits due to 
Parent's net operating loss to the
Company (see Note 5)                                    637        10,290          (63)      9,653          --          9,716 
                                                   ________     __________     ________    _______     ________     __________

Statutory-basis amount                             $166,906     $1,001,521     $179,348    $893,734    $185,145     $  777,097
                                                   ________     __________     ________    ________    ________     __________
                                                   ________     __________     ________    ________    ________     __________
</TABLE>

                                         -9-

<PAGE>

Financial Guaranty Insurance  
Company                                Notes to Financial Statements (Continued)
________________________________________________________________________________

(4) Investments

    Investments in fixed maturity securities carried at fair value of $3.2
    million and $3.0 million as of December 31, 1995 and 1994, respectively,
    were on deposit with various regulatory authorities as required by law.

    The amortized cost and fair values of short-term investments and of
    investments in fixed maturity securities classified as available-for-sale
    are as follows (in thousands):

                                                Gross       Gross
                                              Unrealized   Unrealized
                               Amortized      Holding      Holding     Fair    
1995                             Cost          Gains       Losses      Value   
____                           __________   ___________  ___________  ________ 

U.S. Treasury securities and
 obligations of U.S.
 government corporations and
 agencies                      $   71,182   $  1,696             -    $   72,878

Obligations of states and
 political subdivisions         1,942,001     98,458        $1,625     2,038,834

Debt securities issued by
  foreign  governments             30,270        152           550        29,872
                               __________   _________      ________  ___________

Investments available-
  for-sale                      2,043,453    100,306         2,175     2,141,584

Short-term investments             91,032          -             -        91,032
                               __________   _________      ________  ___________

Total                          $2,134,485   $100,306        $2,175    $2,232,616
                               __________   ________       ________  ___________
                               __________   ________       ________  ___________

The amortized cost and fair values of short-term investments and of 
investments in fixed maturity securities available-for-sale at December 31, 
1995, by contractual maturity date, are shown below.  Expected maturities may 
differ from contractual maturities because borrowers may have the right to 
call or prepay obligations with or without call or prepayment penalties.

                                                  Amortized       Fair
    1995                                             Cost         Value  
    ____                                          _________      ________

    Due in one year or less                      $   99,894   $   99,984
    Due after one year through five years           137,977      141,235
    Due after five years through ten years          287,441      300,560
    Due after ten years through twenty years      1,406,219    1,476,261
    Due after twenty years                          202,954      214,576
                                                 __________   ___________

        Total                                    $2,134,485   $2,232,616
                                                 __________   __________
                                                 __________   __________


                                         -10-


<PAGE>

Financial Guaranty Insurance  
Company                                Notes to Financial Statements (Continued)
________________________________________________________________________________

                                                Gross       Gross            
                                             Unrealized   Unrealized
                                Amortized     Holding      Holding      Fair   
1994                              Cost          Gains      Losses       Value  
____                            __________   ___________  __________  __________


U.S. Treasury securities and
 obligations of U.S.
 government corporations and
 agencies                       $   10,945    $     8      $  (519)   $   10,434

Obligations of states and
  political  subdivisions        1,839,566     25,809      (85,200)    1,780,175

Debt securities issued by
  foreign governments              103,666        400       (4,765)       99,301
                                __________   _________    _________   __________

Investments available-for-
  sale                           1,954,177     26,217      (90,484)    1,889,910

Short-term investments              75,674          -            -        75,674
                                __________   _________    ________   ___________

Total                           $2,029,851    $26,217     $(90,484)   $1,965,584
                                __________   _________    ________   ___________
                                __________   _________    ________   ___________

In 1995, 1994 and 1993, proceeds from sales of investments in fixed maturity 
securities available-for-sale carried at fair value were $836.1 million, 
$550.5 million, and $789.0 million, respectively.  For 1995, 1994 and 1993 
gross gains of $36.3 million, $18.2 million and  $36.1 million respectively, 
and gross losses of $5.5 million, $12.3 million and $1.0 million 
respectively, were realized on such sales.

Net investment income of the Company is derived from the following sources 
(in thousands):

                                             Year Ended December 31,            
                                         __________________________________
                                           1995       1994          1993        
                                         ________   _________     __________    
  
Income from fixed maturity securities    $112,684    $108,519       $ 97,121  
Income from short-term investments          8,450       2,479          3,914  
                                         ________    ________     __________  

Total investment income                   121,134     110,998        101,035   
Investment expenses                           736       1,170          1,115   
                                         ________    ________     __________

Net investment income                    $120,398    $109,828       $ 99,920  
                                         ________    ________     __________
                                         ________    ________     __________
         
As of December 31, 1995, the Company did not have more than 10% of its 
investment portfolio concentrated in a single issuer or industry.

                                         -11-


<PAGE>

Financial Guaranty Insurance  
Company                                Notes to Financial Statements (Continued)
________________________________________________________________________________

(5) Income Taxes

    The Company files a federal tax return as part of the consolidated return
    of General Electric Capital Corporation ("GE Capital").  Under a tax
    sharing agreement with GE Capital, taxes are allocated to the Company and
    the Parent based upon their respective contributions to consolidated net
    income.  The Company's effective federal corporate tax rate (20.6 percent
    in 1995, 21.3 percent in 1994 and 24.3 percent in 1993) is less than the
    corporate tax rate on ordinary income of 35 percent in 1995, 1994 and 1993.
    
    Federal income tax expense (benefit) relating to operations of the Company
    for 1995, 1994 and 1993 is comprised of the following (in thousands):

                                                    Year Ended December 31,  
                                                    _______________________ 
                                                    1995     1994      1993
                                                    ____    ______     _____    

   Current tax expense                             $28,913  $43,484   $59,505
   Deferred tax expense                             19,841    7,741    (7,284)
                                                   _______  _______   _______

   Federal income tax expense                      $48,754  $51,225   $52,221
                                                   _______  _______   _______
                                                   _______  _______   _______ 

    The following is a reconciliation of federal income taxes computed at the
    statutory rate and the provision for federal income taxes (in thousands): 

                                                Year Ended December 31,  
                                            _________________________________
                                            1995        1994          1993   
                                            _____      _______      ________

    Income taxes computed on income
      before provision for federal
      income taxes, at the statutory
      rate                                 $82,821     $84,334      $75,101

    Tax effect of:
      Tax-exempt interest                  (30,630)    (30,089)     (27,185)
      Other, net                            (3,437)     (3,020)       4,305
                                          ________     _______      _______

    Provision for income taxes             $48,754     $51,225      $52,221
                                          ________     _______      _______
                                          ________     _______      _______ 

                                           -12-


<PAGE>

Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)
________________________________________________________________________________

         The tax effects of temporary differences that give rise to significant
         portions of the deferred tax liabilities  at December 31, 1995 and 1994
         are presented below (in thousands):

                                                1995             1994       
                                               ______          ________


         Deferred tax assets:
           Unrealized losses on fixed 
            maturity securities, available-
            for-sale                               -           $22,493
           Loss reserves                      $8,382            16,136
           Deferred compensation               5,735             9,685
           Tax over book capital gains         1,069               365
           Other                               3,248             3,760
                                              ______          ________
                                          
         Total gross deferred tax assets      18,434            52,439

         Deferred tax liabilities:
           Unrealized gains on fixed
            maturity securities, available-
            for-sale                          34,346                 -
           Deferred acquisition costs         33,204            31,825
           Premium revenue recognition        32,791            24,674
           Rate differential on tax and
            loss bonds                         9,454             9,454
           Other                               7,810             9,126
                                             _______        __________

         Total gross deferred tax
          liabilities                        117,605            75,079
                                             _______        __________

         Net deferred tax liability         $ 99,171           $22,640
                                            ________        __________
                                            ________        __________
                                          
         Based upon the level of historical taxable income, projections of
         future taxable income over the periods in which the deferred tax assets
         are deductible and the estimated reversal of future taxable temporary
         differences, the Company believes it is more likely than not that it
         will realize the benefits of these deductible differences and has not
         established a valuation allowance at December 31, 1995 and 1994. The
         company anticipates that the related deferred tax asset will be
         realized.
                                          
         Total federal income tax payments during 1995, 1994 and 1993 were $59.8
         million, $10.1 million, and $29.4 million, respectively.
                                           
                                         -13-
 

<PAGE>
                                      
Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)
________________________________________________________________________________

(6) Reinsurance
    
    The Company reinsures portions of its risk with other insurance companies
    through quota share reinsurance treaties and, where warranted, on a
    facultative basis.  This process serves to limit the Company's exposure on
    risks underwritten.  In the event that any or all of the reinsuring
    companies were unable to meet their obligations, the Company would be
    liable for such defaulted amounts.  The Company evaluates the financial
    condition of its reinsurers and monitors concentrations of credit risk
    arising from activities or economic characteristics of the reinsurers to
    minimize its exposure to significant losses from reinsurer insolvencies. 
    The Company holds collateral under reinsurance agreements in the form of
    letters of credit and trust agreements in various amounts with various
    reinsurers totaling $33.7 million that can be drawn on in the event of
    default.

    Effective January 1, 1993, the Company adopted the Emerging Issues Task
    Force Issue 93-6, "Accounting for Multiple-Year Retrospectively-Rated
    Contracts by Ceding and Assuming Enterprises" ("EITF 93-6").  EITF 93-6
    requires that an asset be recognized by a ceding company to the extent a
    payment would be received from the reinsurer based on the contract's
    experience to date, regardless of the outcome of future events.   To
    reflect the adoption of EITF 93-6 in the accompanying financial statements,
    an initial adjustment of $4.6 million, before applicable income taxes, has
    been reflected in the 1993 income statement. 

    Net premiums earned are presented net of ceded earned premiums of $21.9
    million, $39.0 million and $34.4 million for the years ended December 31,
    1995, 1994 and 1993, respectively.  Loss and loss adjustment expenses
    incurred are presented net of ceded losses of $1.1 million, $0.3 million
    and $9.1 million for the years ended December 31, 1995, 1994 and 1993,
    respectively.


                                        -14-


<PAGE>

Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)
________________________________________________________________________________
   
(7) Loss and Loss Adjustment Expenses
    
    Activity in the reserve for loss and loss adjustment expenses is summarized
         as follows (in thousands):

                                              Year Ended December 31, 
                                           ________________________________
                                            1995        1994         1993
                                           ______     ________     ________

Balance at January 1,                      $98,746     $96,098     $44,834
  Less reinsurance recoverable              14,472      14,168       5,128
                                           _______     _______     _______

Net balance at January 1,                   84,274      81,930      39,706

Incurred related to:
Current year                                26,681      15,133           -
Prior years                                 (1,207)       (437)       (756)
Portfolio reserves                         (33,900)    (11,050)     43,650
                                           _______    ________    ________

Total Incurred                              (8,426)      3,646      42,894

Paid related to:
Current year                                  (197)       (382)          -
Prior years                                 (5,515)       (920)       (670)
                                           _______    _________   _________

Total Paid                                  (5,712)     (1,302)       (670)

Net balance at December 31,                 70,136      84,274      81,930
  Plus reinsurance recoverable               7,672      14,472      14,168
                                           _______    _________   __________

Balance at December 31,                    $77,808     $98,746     $96,098
                                           _______    ________    ________
                                           _______    ________    ________

 
    The changes in incurred portfolio reserves principally relate to business
    written in prior years. The changes are based upon an evaluation of the
    insured portfolio in light of current economic conditions and other
     relevant factors.

                                      -15-


<PAGE>

Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)
________________________________________________________________________________


(8)  Related Party Transactions

     The Company has various agreements with subsidiaries of General Electric
     Company ("GE") and GE Capital.  These business transactions include
     appraisal fees and due diligence costs associated with underwriting
     structured finance mortgage-backed security business; payroll and office
     expenses incurred by the Company's international branch offices but
     processed by a GE subsidiary; investment fees pertaining to the management
     of the Company's investment portfolio; and telecommunication service
     charges.  Approximately $3.2 million, $3.2 million and $1.0 million in
     expenses were incurred in 1995, 1994 and 1993, respectively, related to
     such transactions.

     The Company also insured certain non-municipal issues with GE Capital
     involvement as sponsor of the insured securitization and/or servicer of the
     underlying assets.  For some of these issues, GE Capital also provides
     first loss protection in the event of default.  Gross premiums written on
     these issues amounted to $1.3 million in 1995, $2.5 million in 1994, and
     $3.3 million in 1993.

     The Company insures bond issues and securities in trusts that were
     sponsored by affiliates of GE (approximately 1 percent of gross premiums
     written in 1995 and 1994 and 2 percent in 1993).


(9)  Compensation Plans

     Officers and other key employees of the Company participate in the Parent's
     incentive compensation, deferred compensation and profit sharing plans. 
     Expenses incurred by the Company under compensation plans and bonuses
     amounted to $7.5 million, $12.2 million and $16.7 million in 1995, 1994 and
     1993, respectively, before deduction for related tax benefits.

(10) Dividends

     Under New York insurance law, the Company may pay a dividend only from
     earned surplus subject to the following limitations:  (a) statutory surplus
     after such dividend may not be less than the minimum required paid-in
     capital, which was $2.1 million in 1995 and 1994, and (b) dividends may not
     exceed the lesser of 10 percent of its surplus or 100 percent of adjusted
     net investment income, as defined by New York insurance law, for the 12
     month period ending on the preceding December 31, without the prior
     approval of the Superintendent of the New York State Insurance Department. 
     At December 31, 1995 and 1994, the amount of the Company's surplus
     available for dividends was approximately $100.2 million and $89.3 million,
     respectively.

     During 1995, the company paid dividends of $25 million.  No dividends were
     paid during 1994 or 1993.



                                           -16-

<PAGE>

Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)
________________________________________________________________________________

(11) Financial Instruments

     Fair Value of Financial Instruments

     The following methods and assumptions were used by the Company in
     estimating fair values of financial instruments:

     Fixed Maturity Securities:  Fair values for fixed maturity securities are
     based on quoted market prices, if  available.  If a quoted market price is
     not available, fair values is estimated using quoted market prices for
     similar securities.  Fair value disclosure for fixed maturity securities is
     included in the balance sheets and in Note 4.

     Short-Term Investments:  Short-term investments are carried at cost, which
     approximates fair value.

     Cash, Receivable for Securities Sold, and Payable for Securities Purchased:
     The carrying amounts of these items approximate their fair values.

     The estimated fair values of the Company's financial instruments at
     December 31, 1995 and 1994 are as follows (in thousands):
       
                                           1995                   1994
                                  ___________________      ___________________
                                  Carrying      Fair       Carrying      Fair
                                   amount       Value       amount       Value
                                  ________      _____      ________      ______
    Financial Assets

       Cash 
         On hand and in demand
          accounts                $      199    $      199  $    1,766    $1,766

       Short-term investments         91,032        91,032      75,674    75,674
       Fixed maturity securities   2,141,584     2,141,584   1,889,910 1,889,910


    Financial Guaranties: The carrying value of the Company's financial
    guaranties is represented by the unearned premium reserve, net of deferred
    acquisition costs, and loss and loss adjustment expense reserves.  Estimated
    fair values of these guaranties are based on amounts currently charged to
    enter into similar agreements (net of applicable ceding commissions),
    discounted cash flows considering contractual revenues to be received
    adjusted for expected prepayments, the present value of future obligations
    and estimated losses, and current interest rates.  The estimated fair
    values of such financial guaranties range between $412.8 million and $456.2
    million compared to a carrying value of $540.6 million as of December 31,
    1995 and between $518.1 million and $565.9 million compared to a carrying
    value of $585.1 million as of December 31, 1994.

                                         -17-


<PAGE>

Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)
________________________________________________________________________________

    Concentrations of Credit Risk

    The Company considers its role in providing insurance to be credit
    enhancement rather than credit substitution.  The Company insures only
    those securities that, in its judgment, are of investment grade quality. 
    The Company has established and maintains its own underwriting standards
    that are based on those aspects of credit that the Company deems important
    for the particular category of obligations considered for insurance. 
    Credit criteria include economic and social trends, debt management,
    financial management and legal and administrative factors, the adequacy of
    anticipated cash flows, including the historical and expected performance
    of assets pledged for payment of securities under varying economic
    scenarios and underlying levels of protection such as insurance or
    overcollateralization.

    In connection with underwriting new issues, the Company sometimes requires,
    as a condition to insuring an issue, that collateral be pledged or, in some
    instances, that a third-party guarantee be provided for a term of the
    obligation insured by a party of acceptable credit quality obligated to
    make payment prior to any payment by the Company.  The types and extent of
    collateral pledged varies, but may include residential and commercial
    mortgages, corporate debt, government debt and consumer receivables.

    As of December 31, 1995, the Company's total insured principal exposure to
    credit loss in the event of default by bond issuers was $98.7 billion, net
    of reinsurance of $20.7 billion.  The Company's insured portfolio as of
    December 31, 1995 was broadly diversified by geography and bond market
    sector with no single debt issuer representing more than 1% of the
    Company's principal exposure outstanding, net of reinsurance.

    
    As of December 31, 1995, the composition of principal exposure by type of
    issue, net of reinsurance, was as follows (in millions):

                                              Net
                                            Principal
                                           Outstanding
                                           ____________
    Municipal:
      General obligation                    $43,308.2
      Special revenue                        38,137.9
      Industrial revenue                      2,480.0
      Non-municipal                          14,734.2
                                            _________

    Total                                   $98,660.3
                                            _________
                                            _________

                                         -18-


<PAGE>

Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)
________________________________________________________________________________

    The Company is authorized to do business in 50 states, the District of
Columbia, and in the United  Kingdom and France.  Principal exposure
outstanding at December 31, 1995 by state, net of reinsurance,  was as follows
(in millions):
                                                    Net  
                                                  Principal 
                                                 Outstanding    
                                                 ___________ 
    
    California                                   $ 10,440.2     
    Florida                                         8,869.3   
    Pennsylvania                                    8,653.4   
    New York                                        7,706.7   
    Illinois                                        5,697.5   
    Texas                                           5,478.7   
    New Jersey                                      4,181.9   
    Michigan                                        3,385.9   
    Arizona                                         2,776.9   
    Ohio                                            2,327.7   
                                                 __________
    
    Sub-total                                      59,518.2
    Other states and International                 39,142.1  
                                                 __________
    
    Total                                         $98,660.3
                                                 __________
                                                 __________


(12) Commitments

     Total rent expense was $2.2 million, $2.6 million and $2.4 million in 1995,
     1994 and 1993, respectively.  For each of the next five years and in the
     aggregate as of December 31, 1995, the minimum future rental payments under
     noncancellable operating leases having remaining terms in excess of one
     year approximate (in thousands):

     Year                                 Amount
     ____                                 ______


     1996                                 $ 2,297
     1997                                   2,909
     1998                                   2,909
     1999                                   2,909
     2000                                   2,909
     Subsequent to 2000                     2,911
                                         ________
 
     Total minimum future rental
       payments                           $16,844
                                          _______
                                          _______


                                         -19-

                                           
<PAGE>

FINANCIAL GUARANTY INSURANCE COMPANY
- --------------------------------------------------------------------------------

UNAUDITED INTERIM FINANCIAL STATEMENTS
 
September 30, 1996
 
Balance Sheets.....................................................            1
Statements of Income...............................................            2
Statements of Cash Flows...........................................            3
Notes to Unaudited Interim Financial Statements....................            4


<PAGE>
Financial Guaranty Insurance 
Company                                                           Balance Sheets
- --------------------------------------------------------------------------------
($ in Thousands)
 
                                             SEPTEMBER               DECEMBER
                                                30,                     31,
                                               1996                    1995
                                          ----------------        --------------
                                            (UNAUDITED)
Assets
Fixed maturity securities, available        
  for sale, at fair value (amortized 
  cost of $2,153,856 in 1996 
  and $2,043,453 in 1995)............       $2,172,841             $2,141,584
Short-term investments, at cost, which   
  approximates market................          147,460                 91,032
Cash.................................              997                    199
Accrued investment income............           33,825                 37,347
Reinsurance receivable...............            7,418                  7,672
Deferred policy acquisition costs....           93,676                 94,868
Property, plant and  equipment net of
  accumulated depreciation of $14,704 
  in 1996 and $12,861 in 1995........            5,032                  6,314
Prepaid reinsurance premiums.........          159,506                162,087
Prepaid expenses and other assets....           28,581                 39,199
                                          ----------------        --------------

Total assets.........................       $2,649,336             $2,580,302
                                          ----------------        --------------
                                          ----------------        --------------
Liabilities and Stockholder's Equity

Liabilities:

Unearned premiums....................         $685,364               $727,535
Losses and loss adjustment expenses..           72,127                 77,808
Ceded reinsurance payable............           12,507                  1,942
Accounts payable and accrued expenses           48,382                 32,811
Due to parent........................              260                  1,647
Current federal income taxes payable.           78,818                 51,296
Deferred federal income    
  taxes payable......................           74,195                 99,171
Payable for securities purchased.....           45,796                 40,211
                                          ----------------        --------------
Total liabilities....................        1,017,449              1,032,421
                                          ----------------        --------------
                                          ----------------        --------------
Stockholder's Equity:

Common stock, par value 1,500 per share
  at December 31, 1995; 10,000 shares
  authorized, issued and outstanding.           15,000                 15,000
Additional paid-in capital...........          334,011                334,011
Net unrealized gains on fixed maturity      
  securities available for sale, 
  net of tax.........................           12,340                 63,785
Foreign currency translation   
  adjustment.........................           (2,296)                (1,499)
Retained earnings....................        1,272,832              1,136,584
                                          ----------------        --------------
Total stockholder's equity...........        1,631,887              1,547,881
                                          ----------------        --------------
Total liabilities and  
  stockholder's equity...............       $2,649,336             $2,580,302
                                          ----------------        --------------
                                          ----------------        --------------

<PAGE> 
SEE ACCOMPANYING NOTES TO INTERIM FINANCIAL STATEMENTS

                                     1

<PAGE>
 
Financial Guaranty Insurance 
Company                                                     Statements Of Income
- --------------------------------------------------------------------------------
($ in Thousands)

<TABLE>
<CAPTION>
                                                                          NINE MONTHS ENDED
                                                                            SEPTEMBER 30,
                                                                        ----------------------
                                                                           1996        1995
                                                                        ----------  ----------
 
<CAPTION>
                                                                             (UNAUDITED)
<S>                                                                     <C>         <C>
Revenues:
  Gross premiums written................................................  $   65,875  $   66,151
  Ceded premiums........................................................     (14,178)    (14,430)
                                                                           ----------  ----------
  Net premiums written..................................................      51,697      51,721
  Decrease in net unearned premiums.....................................      39,589      29,428
                                                                           ----------  ----------
  Net premiums earned...................................................      91,286      81,149
  Net investment income.................................................      92,957      89,716
  Net realized gains....................................................      11,132      19,574
                                                                           ----------  ----------
    Total revenues......................................................     195,375     190,439
Expenses:
  Losses and loss adjustment expenses...................................      (2,078)      1,191
  Policy acquisition costs..............................................      13,056       9,013
  Other underwriting expenses...........................................      10,582      14,925
                                                                           ----------  ----------
    Total expenses......................................................      21,560      25,129
                                                                           ----------  ----------
    Income before provision for federal income taxes....................     173,815     165,310
Provision for federal income taxes......................................      37,566      33,323
                                                                           ----------  ----------
    Net income..........................................................  $  136,249  $  131,987
                                                                           ----------  ----------
                                                                           ----------  ----------
</TABLE>
 
<PAGE>
SEE ACCOMPANYING NOTES TO INTERIM FINANCIAL STATEMENTS

                                     2

<PAGE>
 
Financial Guaranty Insurance 
Company                                                  Statements Of Cash Flow
($ in Thousands)
 
<TABLE>
<CAPTION>
                                                                        NINE MONTHS ENDED
                                                                          SEPTEMBER 30,
                                                                     ------------------------
                                                                        1996         1995
                                                                     (UNAUDITED)  (UNAUDITED)
                                                                     -----------  -----------
<S>                                                                  <C>          <C>
Operating activities:
    Operating activities:
    Net income.........................................................   $ 136,249    $ 131,987
    Adjustments to reconcile net income to net cash provided by
     operating activities:.............................................      
    Provision for deferred income taxes................................       3,155       14,917
    Amortization of fixed maturity securities..........................         606        2,064
    Policy acquisition costs deferred..................................     (11,864)     (14,213)
    Amortization of deferred policy acquisition costs..................      13,056        8,787
    Depreciation of fixed assets.......................................       1,843        1,686
    Change in reinsurance receivable...................................         254        4,574
    Change in prepaid reinsurance premiums.............................       2,581        2,930
    Foreign currency translation adjustment............................      (1,226)        (923)
    Change in accrued investment income, prepaid expenses and other
     assets...........................................................       14,140         (969)
    Change in unearned premiums........................................     (42,171)     (32,359)
    Change in losses and loss adjustment expense reserves..............      (5,681)      (6,439)
    Change in other liabilities........................................      24,749       (6,673)
    Change in current income taxes payable.............................      27,522       (4,294)
    Net realized gains on investments..................................     (11,132)     (19,574)
                                                                          ----------    ---------
  Net cash provided by operating activities............................     152,081       81,501
                                                                          ----------    ---------
  Investing activities:
  Sales or maturities of fixed maturity securities...................       633,347      622,658
  Purchases of fixed maturity securities.............................      (727,641)    (651,424)
  Sales or maturities (purchases) of short-term investments, net.....       (56,428)     (46,053)
  Purchases of property and equipment, net...........................          (561)        (449)
                                                                          ----------    ---------
  Net cash used for investing activities.............................      (151,283)     (75,268)
                                                                          ----------    ---------
  Increase in cash...................................................           798        6,233
  Cash at beginning of period........................................           199        1,766
                                                                          ----------    ---------
  Cash at end of period..............................................     $     997     $  7,999
                                                                          ----------    ---------
                                                                          ----------    ---------
</TABLE>
 
                     SEE ACCOMPANYING NOTES TO INTERIM FINANCIAL STATEMENTS

                                     3
<PAGE> 

FINANCIAL GUARANTY INSURANCE
COMPANY                                            NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
SEPTEMBER 30, 1996 AND 1995
(UNAUDITED)

(1) BASIS OF PRESENTATION
 
    The interim financial statements of Financial Guaranty Insurance Company
    (the Company) in this report reflect all adjustments necessary, in the 
    opinion of management, for a fair statement of (a) results of operations 
    for the nine months ended September 30, 1996 and 1995, (b) the financial 
    position at September 30, 1996 and December 31, 1995, and (c) cash flows 
    for the nine months ended September 30, 1996 and 1995.
 
    These interim financial statements should be read in conjunction with the
    financial statements and related notes included in the 1995 audited 
    financial statements. The 1995 financial statements have been reclassified 
    to conform to the 1996 presentation.
 
    The preparation of financial statements in conformity with generally
    accepted accounting principles ("GAAP") requires management to make 
    estimates and assumptions that effect the reported amounts of assets and 
    liabilities and disclosure of contingent assets and liabilities at the date
    of the financial statements and the reported amounts of revenues and 
    expenses during the reporting period. Actual results could differ from those
    estimates.
 
(2) STATUTORY ACCOUNTING PRACTICES
 
    The financial statements are prepared on the basis of GAAP, which differs in
    certain respects from accounting practices prescribed or permitted by state
    insurance regulatory authorities. The following are the significant ways in
    which statutory basis accounting practices differ from GAAP:
 
    (a) premiums are earned in proportion to the reduction of the related risk
        rather than in proportion to the coverage provided;
    (b) policy acquisition costs are charged to current operations as incurred
        rather than as related premiums are earned;
    (c) a contingency reserve is computed on the basis of statutory requirements
        for the security of all policyholders, regardless of whether loss 
        contingencies actually exist, whereas under GAAP, a reserve is 
        established based on an ultimate estimate of exposure;
    (d) certain assets designated as "non-admitted assets" are charged directly
        against surplus but are reflected as assets under GAAP, if recoverable;
    (e) federal income taxes are only provided with respect to taxable income
        for which income taxes are currently payable, while under GAAP taxes are
        also provided for differences between the financial reporting and tax 
        bases of assets and liabilities;
    (f) purchases of tax and loss bonds are reflected as admitted assets, while
        under GAAP they are recorded as federal income tax payments; and
    (g) all fixed income investments are carried at amortized cost, rather than
        at fair value for securities classified as "Available for Sale" under 
        GAAP.
 
                                       4

<PAGE>

FINANCIAL GUARANTY INSURANCE 
COMPANY                                            NOTES TO FINANCIAL STATEMENTS
 
    The following is a reconciliation of the net income and stockholder's equity
of Financial Guaranty prepared on a GAAP basis to the corresponding amounts
reported on a statutory basis for the periods indicated below:

<TABLE>
<CAPTION>
                                                                        NINE MONTHS ENDED SEPTEMBER 30,
                                                               --------------------------------------------------
                                                                         1996                      1995
                                                               ------------------------  ------------------------
 
<CAPTION>
                                                                  NET      STOCKHOLDER'S    NET      STOCKHOLDER'S
                                                                 INCOME       EQUITY       INCOME       EQUITY
                                                               ----------  ------------  ----------  ------------
<S>                                                            <C>          <C>          <C>         <C>
GAAP basis amount............................................  $ 136,249    $1,631,887   $  131,987   $1,487,346

Premium revenue recognition..................................     (6,742)     (173,669)     (15,432)    (159,804)

Deferral of acquisition costs................................      1,192       (93,676)      (5,426)     (96,354)

Contingency reserve..........................................        --       (428,798)        --       (372,683)

Non-admitted assets..........................................        --         (4,314)        --         (6,084)

Case-basis losses incurred and salvage recoverable...........     (3,854)       (3,906)       1,586       (2,514)

Portfolio loss reserves......................................        --         24,000      (10,900)      35,200

Deferral of income tax.......................................      3,155        67,550       14,917       59,728

Unrealized gains on fixed maturity securities held at fair
  value, net of taxes........................................        --        (12,340)         --       (34,463)

Profit commission............................................      1,234        (4,510)       5,228       (3,613)

Contingency reserve tax deduction............................        --         85,087          --         78,196

Provision for unauthorized reinsurance.......................        --           --            --           (266)

Allocation of tax benefits due to Parent's net operating loss
  to the Company.............................................        (2)        10,289          118         9,772
                                                               ----------  -----------   ----------   -----------
Statutory basis amount.......................................  $  131,232   $1,097,600   $  122,078   $  994,461
                                                               ----------  -----------   ----------   -----------
                                                               ----------  -----------   ----------   -----------
</TABLE>

                                     5
 
<PAGE>

FINANCIAL GUARANTY INSURANCE
COMPANY                                            NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
September 30, 1996 and 1995 
(Unaudited)
 
(3) DIVIDENDS
 
    Under New York Insurance Law, the Company may pay a dividend only from
    earned surplus subject to the following limitations:
 
    - Statutory surplus after dividends may not be less than the minimum 
      required paid-in capital, which was $2,100,000 in 1996.
    - Dividends may not exceed the lesser of 10 percent of its surplus or 100
      percent of adjusted net investment income, as defined therein, for the 
      twelve month period ending on the preceding December 31, without the prior
      approval of the Superintendent of the New York State Insurance Department.
 
    The amount of the Company's surplus available for dividends at September 30,
    1996 is approximately $109.8 million.
 
(4) INCOME TAXES
 
    The Company's effective Federal corporate tax rate (21.6 percent and 20.2
    percent for the nine months ended September 30, 1996 and 1995, respectively)
    is less than the statutory corporate tax rate (35 percent in 1996 and 1995)
    on ordinary income due to permanent differences between financial and 
    taxable income, principally tax-exempt interest.
 
(5) REINSURANCE
 
    In accordance with Statement of Financial Accounting Standards No. 113
    ("SFAS 113"), "Accounting and Reporting for Reinsurance of Short-Duration 
    and Long-Duration Contracts", adopted in 1993, the Company reports assets 
    and liabilities relating to reinsured contracts gross of the effects of 
    reinsurance. Net premiums earned are shown net of premiums ceded of $16.8 
    million and $17.1 million, respectively, for the nine months ended 
    September 30, 1996 and 1995. 

                                     6 



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission